FWP 1 n1781-x13_premktanxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-228697-02

 

     
 

CF 2019-CF2 

September 16, 2019

 

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (File No. 333-228697) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the Securities and Exchange Commission for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Cantor Fitzgerald & Co., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling 1-212-915-1700 or by emailing legal@ccre.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.

 

This free writing prospectus does not contain all information that is required to be included in the prospectus. This free writing prospectus should be reviewed only in conjunction with the entire prospectus.

 

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

 

This material is for your information, and none of Cantor Fitzgerald & Co., Deutsche Bank Securities Inc., KeyBanc Capital Markets Inc., CastleOak Securities, L.P., Drexel Hamilton, LLC or any other underwriter (the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or a solicitation of an offer to buy any security in any state or other jurisdiction where such an offer, solicitation or sale is not permitted. Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates. Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer.

 

Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof and may be amended and/or supplemented prior to the time of sale. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the preliminary prospectus relating to the CF 2019-CF2 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2019-CF2 (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the mortgage loan sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections, forecasts, predictions, opinions 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 the Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities.

 

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

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, 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.

  
     

 

 

 

CF 2019-CF2

 

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

 

      % of   Mortgage   Cut-off       General Detailed     Net Mortgage Interest Original Remaining Original
Property     Initial Pool # of Loan Original Date   Maturity   Property Property Interest Administrative Interest Accrual Term to Term to Amortization
Flag ID Property Name Balance Properties Seller Balance($) Balance($)   or ARD Balance($)   Type Type Rate Fee Rate Rate Basis Maturity or ARD Maturity or ARD Term
Loan 1 GNL Office and Industrial Portfolio 8.5% 12 KeyBank 68,000,000 68,000,000   68,000,000   Various Various 3.6500% 0.0225% 3.6275% Actual/360 120 120 0
Property 1.01 Quest Diagnostics, Inc. 2.3% 1 KeyBank 18,617,063 18,617,063       Office R&D Lab              
Property 1.02 Encompass Health Corporation 1.7% 1 KeyBank 13,692,973 13,692,973       Office Suburban              
Property 1.03 AT&T Services, Inc. 1.6% 1 KeyBank 12,506,051 12,506,051       Office CBD              
Property 1.04 Up Central Leasing LLC 0.4% 1 KeyBank 3,568,675 3,568,675       Industrial Manufacturing              
Property 1.05 ComDoc, Inc. 0.4% 1 KeyBank 3,414,785 3,414,785       Industrial Manufacturing              
Property 1.06 Stanley Convergent Security Solutions, Inc. 0.4% 1 KeyBank 3,376,776 3,376,776       Office Suburban              
Property 1.07 EQT Gathering, LLC 0.3% 1 KeyBank 2,804,032 2,804,032       Industrial Warehouse/Distribution              
Property 1.08 Metal Technologies, Inc. 0.3% 1 KeyBank 2,340,092 2,340,092       Industrial Manufacturing              
Property 1.09 Heatcraft Refrigeration Products, LLC 0.3% 1 KeyBank 2,314,086 2,314,086       Industrial Warehouse/Distribution              
Property 1.10 Hanes Companies, Inc. 0.3% 1 KeyBank 2,054,726 2,054,726       Industrial Warehouse/Distribution              
Property 1.11 FedEx Ground Package System, Inc. 0.2% 1 KeyBank 1,907,742 1,907,742       Industrial Warehouse/Distribution              
Property 1.12 Cummins, Inc. 0.2% 1 KeyBank 1,402,999 1,402,999       Industrial Manufacturing              
Loan 2 Uline Arena 5.2% 1 CCRE 42,000,000 42,000,000   42,000,000   Mixed Use Office/Retail 4.0400% 0.0134% 4.0266% Actual/360 120 118 0
Loan 3 Ocean Edge Resort & Golf Club 5.0% 1 KeyBank 40,000,000 40,000,000   31,487,929   Hospitality Full Service 3.7500% 0.0228% 3.7272% Actual/360 120 120 360
Loan 4 Inland Life Storage Portfolio 4.9% 32 KeyBank 39,505,000 39,505,000   34,012,944   Self Storage Self Storage 3.8090% 0.0228% 3.7862% Actual/360 120 118 360
Property 4.01 Life Storage - 586 0.4% 1 KeyBank 2,865,649 2,865,649       Self Storage Self Storage              
Property 4.02 Life Storage - 145 0.3% 1 KeyBank 2,326,012 2,326,012       Self Storage Self Storage              
Property 4.03 Life Storage - 364 0.3% 1 KeyBank 2,308,086 2,308,086       Self Storage Self Storage              
Property 4.04 Life Storage - 365 0.3% 1 KeyBank 2,232,973 2,232,973       Self Storage Self Storage              
Property 4.05 Life Storage - 212 0.2% 1 KeyBank 1,935,242 1,935,242       Self Storage Self Storage              
Property 4.06 Life Storage - 386 0.2% 1 KeyBank 1,823,595 1,823,595       Self Storage Self Storage              
Property 4.07 Life Storage - 256 0.2% 1 KeyBank 1,749,163 1,749,163       Self Storage Self Storage              
Property 4.08 Life Storage - 206 0.2% 1 KeyBank 1,656,120 1,656,120       Self Storage Self Storage              
Property 4.09 Life Storage - 324 0.2% 1 KeyBank 1,633,025 1,633,025       Self Storage Self Storage              
Property 4.10 Life Storage - 236 0.2% 1 KeyBank 1,562,024 1,562,024       Self Storage Self Storage              
Property 4.11 Life Storage - 184 0.2% 1 KeyBank 1,432,824 1,432,824       Self Storage Self Storage              
Property 4.12 Life Storage - 500 0.2% 1 KeyBank 1,330,481 1,330,481       Self Storage Self Storage              
Property 4.13 Life Storage - 288 0.2% 1 KeyBank 1,321,174 1,321,174       Self Storage Self Storage              
Property 4.14 Life Storage - 299 0.2% 1 KeyBank 1,320,620 1,320,620       Self Storage Self Storage              
Property 4.15 Life Storage - 209 0.2% 1 KeyBank 1,302,566 1,302,566       Self Storage Self Storage              
Property 4.16 Life Storage - 035 0.1% 1 KeyBank 1,136,017 1,136,017       Self Storage Self Storage              
Property 4.17 Life Storage - 074 0.1% 1 KeyBank 1,118,977 1,118,977       Self Storage Self Storage              
Property 4.18 Life Storage - 252 0.1% 1 KeyBank 1,079,270 1,079,270       Self Storage Self Storage              
Property 4.19 Life Storage - 033 0.1% 1 KeyBank 995,535 995,535       Self Storage Self Storage              
Property 4.20 Life Storage - 205 0.1% 1 KeyBank 994,015 994,015       Self Storage Self Storage              
Property 4.21 Life Storage - 300 0.1% 1 KeyBank 986,231 986,231       Self Storage Self Storage              
Property 4.22 Life Storage - 026 0.1% 1 KeyBank 874,580 874,580       Self Storage Self Storage              
Property 4.23 Life Storage - 361 0.1% 1 KeyBank 817,932 817,932       Self Storage Self Storage              
Property 4.24 Life Storage - 165 0.1% 1 KeyBank 716,412 716,412       Self Storage Self Storage              
Property 4.25 Life Storage - 208 0.1% 1 KeyBank 688,500 688,500       Self Storage Self Storage              
Property 4.26 Life Storage - 211 0.1% 1 KeyBank 669,892 669,892       Self Storage Self Storage              
Property 4.27 Life Storage - 021 0.1% 1 KeyBank 624,809 624,809       Self Storage Self Storage              
Property 4.28 Life Storage - 298 0.1% 1 KeyBank 595,460 595,460       Self Storage Self Storage              
Property 4.29 Life Storage - 297 0.1% 1 KeyBank 426,006 426,006       Self Storage Self Storage              
Property 4.30 Life Storage - 153 0.0% 1 KeyBank 362,858 362,858       Self Storage Self Storage              
Property 4.31 Life Storage - 075 0.0% 1 KeyBank 334,946 334,946       Self Storage Self Storage              
Property 4.32 Life Storage - 152 0.0% 1 KeyBank 284,004 284,004       Self Storage Self Storage              
Loan 5 Bushwick Avenue Portfolio 4.5% 3 SMC 36,000,000 36,000,000   36,000,000   Various Various 3.7100% 0.0141% 3.6959% Actual/360 120 119 0
Property 5.01 340 Evergreen Avenue 2.3% 1 SMC 18,540,000 18,540,000       Multifamily Mid-Rise              
Property 5.02 871 Bushwick Avenue 1.4% 1 SMC 10,980,000 10,980,000       Mixed Use Multifamily/Office              
Property 5.03 889 Bushwick Avenue 0.8% 1 SMC 6,480,000 6,480,000       Multifamily Mid-Rise              
Loan 6 Flamingo Pines Plaza 4.2% 1 KeyBank 33,500,000 33,372,181   26,967,918   Retail Anchored 4.3700% 0.0221% 4.3479% Actual/360 120 117 360
Loan 7 The Stanwix 4.1% 1 CCRE 33,000,000 33,000,000   33,000,000   Multifamily Mid-Rise 3.0000% 0.0334% 2.9666% Actual/360 120 119 0
Loan 8 Hilton Portfolio 3.7% 7 SMC 30,000,000 30,000,000   24,798,083   Hospitality Various 4.3000% 0.0142% 4.2858% Actual/360 120 119 360
Property 8.01 Hampton Inn Bartonsville 0.7% 1 SMC 5,691,176 5,691,176       Hospitality Limited Service              
Property 8.02 Homewood Suites Leesburg 0.6% 1 SMC 5,117,647 5,117,647       Hospitality Extended Stay              
Property 8.03 Hampton Inn Leesburg 0.6% 1 SMC 4,897,059 4,897,059       Hospitality Limited Service              
Property 8.04 Hampton Inn Faxon 0.5% 1 SMC 4,235,294 4,235,294       Hospitality Limited Service              
Property 8.05 Homewood Suites Ocala 0.5% 1 SMC 4,014,706 4,014,706       Hospitality Extended Stay              
Property 8.06 Hampton Inn Williamsport 0.4% 1 SMC 3,176,471 3,176,471       Hospitality Limited Service              
Property 8.07 Hampton Inn Bermuda Run 0.4% 1 SMC 2,867,647 2,867,647       Hospitality Limited Service              
Loan 9 Southbridge Park 3.6% 1 CCRE 29,000,000 29,000,000   29,000,000   Multifamily Cooperative 3.1775% 0.0334% 3.1441% Actual/360 120 120 0
Loan 10 Grand Canal Shoppes 3.1% 1 CCRE 25,000,000 25,000,000   25,000,000   Retail Specialty Retail 3.7408% 0.0146% 3.7262% Actual/360 120 117 0
Loan 11 Gemstone - Inland Portfolio 3.0% 8 KeyBank 23,919,000 23,919,000   23,919,000   Manufactured Housing Manufactured Housing 4.7500% 0.0221% 4.7279% Actual/360 84 80 0
Property 11.01 Sunset Village 0.9% 1 KeyBank 6,988,075 6,988,075       Manufactured Housing Manufactured Housing              
Property 11.02 Suncoast 0.4% 1 KeyBank 3,076,028 3,076,028       Manufactured Housing Manufactured Housing              
Property 11.03 Tropic Breeze 0.3% 1 KeyBank 2,444,231 2,444,231       Manufactured Housing Manufactured Housing              
Property 11.04 Lakewood 0.2% 1 KeyBank 1,863,487 1,863,487       Manufactured Housing Manufactured Housing              
Property 11.05 Kozy 0.4% 1 KeyBank 3,037,739 3,037,739       Manufactured Housing Manufactured Housing              
Property 11.06 Capital 0.3% 1 KeyBank 2,610,158 2,610,158       Manufactured Housing Manufactured Housing              
Property 11.07 Try Mor 0.3% 1 KeyBank 2,188,959 2,188,959       Manufactured Housing Manufactured Housing              
Property 11.08 Sunny Acres 0.2% 1 KeyBank 1,710,323 1,710,323       Manufactured Housing Manufactured Housing              
Loan 12 Woodlands Mall 2.7% 1 GACC 21,400,000 21,400,000   21,400,000   Retail Super Regional Mall 4.2560% 0.0134% 4.2426% Actual/360 120 118 0
Loan 13 MI-SC Storage Portfolio 2.6% 16 KeyBank 21,130,000 21,130,000   16,602,609   Self Storage Self Storage 3.7000% 0.0721% 3.6279% Actual/360 120 120 360
Property 13.01 Solo Storage - Dove Rd 0.3% 1 KeyBank 2,498,390 2,498,390       Self Storage Self Storage              
Property 13.02 Port Huron Self Storage 0.3% 1 KeyBank 2,146,223 2,146,223       Self Storage Self Storage              
Property 13.03 Lapeer Self Storage - Demille 0.3% 1 KeyBank 2,139,579 2,139,579       Self Storage Self Storage              
Property 13.04 Marion Self Storage - White’s Mini Storage 0.2% 1 KeyBank 1,813,991 1,813,991       Self Storage Self Storage              
Property 13.05 Fort Gratiot Self Storage 0.2% 1 KeyBank 1,740,899 1,740,899       Self Storage Self Storage              
Property 13.06 Lapeer Self Storage - Luzi’s 0.2% 1 KeyBank 1,289,063 1,289,063       Self Storage Self Storage              
Property 13.07 Fort Knox - Lapeer 0.1% 1 KeyBank 1,136,236 1,136,236       Self Storage Self Storage              
Property 13.08 Marion Self Storage - Francis Marion Plaza Storage 0.1% 1 KeyBank 1,096,368 1,096,368       Self Storage Self Storage              
Property 13.09 Marion Self Storage - All Storage 0.1% 1 KeyBank 1,043,211 1,043,211       Self Storage Self Storage              
Property 13.10 Solo Storage - Howard St 0.1% 1 KeyBank 970,119 970,120       Self Storage Self Storage              
Property 13.11 Lapeer Self Storage - Evergreen 0.1% 1 KeyBank 936,896 936,896       Self Storage Self Storage              
Property 13.12 Lapeer Self Storage - Sam’s 0.1% 1 KeyBank 930,252 930,252       Self Storage Self Storage              
Property 13.13 Marysville Self Storage 0.1% 1 KeyBank 903,673 903,673       Self Storage Self Storage              
Property 13.14 Saint Clair Self Storage 0.1% 1 KeyBank 903,673 903,673       Self Storage Self Storage              
Property 13.15 Fort Knox - Imlay City 0.1% 1 KeyBank 890,384 890,384       Self Storage Self Storage              
Property 13.16 Lapeer Self Storage - Lock Tight 0.1% 1 KeyBank 691,044 691,044       Self Storage Self Storage              
Loan 14 136-20 38th Avenue 2.5% 1 SMC 20,000,000 20,000,000   20,000,000   Office Urban 3.9000% 0.0134% 3.8866% Actual/360 120 118 0
Loan 15 Beverly Hills BMW 2.5% 1 GACC 20,000,000 20,000,000   20,000,000   Retail Other 3.9000% 0.0134% 3.8866% Actual/360 120 119 0
Loan 16 BWAY Facilities 2.2% 2 CCRE 17,585,000 17,585,000   17,585,000   Industrial Manufacturing 3.9500% 0.0334% 3.9166% Actual/360 120 120 0
Property 16.01 BWAY Facilities Premises C 1.1% 1 CCRE 9,059,079 9,059,079       Industrial Manufacturing              
Property 16.02 BWAY Facilities Premises A & B 1.1% 1 CCRE 8,525,921 8,525,921       Industrial Manufacturing              
Loan 17 Metreon 2.2% 1 KeyBank 17,567,000 17,521,049   14,106,164   Mixed Use Retail/Office 4.3000% 0.0821% 4.2179% Actual/360 120 118 360
Loan 18 Capital at St. Charles 2.1% 1 KeyBank 16,500,000 16,500,000   16,500,000   Multifamily Garden 3.8400% 0.0221% 3.8179% Actual/360 120 118 0
Loan 19 Corporate Park of Doral 2.0% 1 SMC 16,000,000 16,000,000   16,000,000   Office Suburban 3.5000% 0.0621% 3.4379% Actual/360 120 120 0
Loan 20 Sandpiper Midwest Portfolio 2.0% 4 KeyBank 16,000,000 15,963,170   14,742,612   Hospitality Extended Stay 4.9300% 0.0221% 4.9079% Actual/360 60 58 360
Property 20.01 WoodSpring Suites Columbus 0.5% 1 KeyBank 3,955,720 3,946,614       Hospitality Extended Stay              
Property 20.02 WoodSpring Suites Fairfield 0.5% 1 KeyBank 4,250,922 4,241,137       Hospitality Extended Stay              
Property 20.03 WoodSpring Suites Easton 0.5% 1 KeyBank 4,014,760 4,005,519       Hospitality Extended Stay              
Property 20.04 WoodSpring Suites Fort Wayne 0.5% 1 KeyBank 3,778,598 3,769,900       Hospitality Extended Stay              
Loan 21 Liberty MA Portfolio 1.9% 3 CCRE 15,500,000 15,444,030   11,290,776   Various Various 4.3000% 0.0134% 4.2866% Actual/360 120 118 300
Property 21.01 10-14 New Bond 1.4% 1 CCRE 11,236,489 11,195,914       Industrial Manufacturing              
Property 21.02 151 West Boylston 0.4% 1 CCRE 2,917,443 2,906,908       Industrial Flex              
Property 21.03 8 New Bond 0.2% 1 CCRE 1,346,068 1,341,207       Mixed Use Office/Industrial              
Loan 22 The Centre 1.9% 1 CCRE 15,000,000 15,000,000   15,000,000   Multifamily High Rise 5.6817% 0.0134% 5.6683% Actual/360 60 57 0
Loan 23 University Station Sarasota 1.8% 1 GACC 14,690,000 14,690,000   14,690,000   Retail Anchored 3.7770% 0.0134% 3.7636% Actual/360 120 119 0
Loan 24 River Valley Shopping Center 1.8% 1 SMC 14,650,000 14,650,000   14,650,000   Retail Anchored 4.1000% 0.0134% 4.0866% Actual/360 120 118 0
Loan 25 265 Davidson Avenue 1.7% 1 SMC 14,000,000 14,000,000   12,811,010   Office Suburban 4.5000% 0.0134% 4.4866% Actual/360 120 118 360
Loan 26 106 N Grove & 25 N Harrison 1.7% 2 CCRE 13,800,000 13,800,000   13,800,000   Multifamily Mid-Rise 4.2101% 0.0334% 4.1768% Actual/360 120 119 0
Property 26.01 106 N Grove 1.0% 1 CCRE 8,400,000 8,400,000       Multifamily Mid-Rise              
Property 26.02 25 N Harrison 0.7% 1 CCRE 5,400,000 5,400,000       Multifamily Mid-Rise              
Loan 27 My Self Storage Space - Brea 1.7% 1 KeyBank 13,350,000 13,350,000   13,350,000   Self Storage Self Storage 3.8600% 0.0221% 3.8379% Actual/360 120 118 0
Loan 28 Aero Office Park 1.5% 1 SMC 12,200,000 12,200,000   12,200,000   Office Suburban 3.9000% 0.0134% 3.8866% Actual/360 120 117 0
Loan 29 Lee Industries 1.5% 3 CCRE 12,025,000 12,025,000   10,910,934   Industrial Flex 3.9900% 0.0334% 3.9566% Actual/360 120 119 360
Property 29.01 Conover (HQ) 0.7% 1 CCRE 5,604,873 5,604,873       Industrial Flex              
Property 29.02 Newton 0.5% 1 CCRE 3,706,859 3,706,859       Industrial Flex              
Property 29.03 High Point Showroom 0.3% 1 CCRE 2,713,268 2,713,268       Industrial Flex              
Loan 30 La Terraza Office Building 1.4% 1 SMC 11,600,000 11,600,000   9,589,103   Office Suburban 4.3000% 0.0134% 4.2866% Actual/360 120 118 360
Loan 31 T-Mobile Meridian 1.4% 1 SMC 10,887,500 10,887,500   10,887,500   Office Suburban 3.7100% 0.0134% 3.6966% Actual/360 84 83 0
Loan 32 Marriott SpringHill Suites and Towneplace Suites 1.2% 1 SMC 10,000,000 9,947,487   8,030,022   Hospitality Limited Service, Extended Stay 4.3000% 0.0134% 4.2866% Actual/360 120 116 360
Loan 33 Chef’s Store Charleston 1.1% 1 CCRE 8,900,000 8,900,000   8,900,000   Retail Single Tenant 4.4700% 0.0334% 4.4366% Actual/360 120 118 0
Loan 34 Tennessee Retail Portfolio 0.9% 2 SMC 7,400,000 7,400,000   6,113,373   Retail Anchored 4.2800% 0.0134% 4.2666% Actual/360 120 118 360
Property 34.01 Elk Crossing 0.6% 1 SMC 4,716,338 4,716,338       Retail Anchored              
Property 34.02 Cumberland Crossing 0.3% 1 SMC 2,683,662 2,683,662       Retail Anchored              
Loan 35 Sandhurst Apartments 0.9% 1 SMC 7,000,000 6,988,474   5,404,389   Multifamily Garden 3.2400% 0.0621% 3.1779% Actual/360 120 119 360
Loan 36 Churchlight Portfolio 0.8% 5 KeyBank 6,780,000 6,780,000   6,399,129   Manufactured Housing Manufactured Housing 5.4000% 0.0221% 5.3779% Actual/360 60 57 360
Property 36.01 Lisa Lake 0.5% 1 KeyBank 3,960,057 3,960,057       Manufactured Housing Manufactured Housing              
Property 36.02 Grimms 0.0% 1 KeyBank 385,720 385,720       Manufactured Housing Manufactured Housing              
Property 36.03 Nelson Manor 0.1% 1 KeyBank 846,601 846,601       Manufactured Housing Manufactured Housing              
Property 36.04 Hokes 0.1% 1 KeyBank 814,470 814,470       Manufactured Housing Manufactured Housing              
Property 36.05 Highspire Court 0.1% 1 KeyBank 773,152 773,152       Manufactured Housing Manufactured Housing              
Loan 37 Comfort Suites Phoenix Airport 0.8% 1 SMC 6,500,000 6,488,587   4,806,819   Hospitality Limited Service 4.7000% 0.0134% 4.6866% Actual/360 120 119 300
Loan 38 7001 S Alameda 0.6% 1 CCRE 5,200,000 5,200,000   5,200,000   Industrial Warehouse/Distribution 4.3500% 0.0334% 4.3166% Actual/360 120 120 0
Loan 39 Princeton Estates Portfolio 0.6% 2 SMC 5,200,000 5,192,574   4,138,370   Multifamily Garden 4.0500% 0.0621% 3.9879% Actual/360 120 119 360
Property 39.01 Strata Estates Williston 0.4% 1 SMC 2,950,000 2,945,787       Multifamily Garden              
Property 39.02 Strata Estates of Watford City 0.3% 1 SMC 2,250,000 2,246,787       Multifamily Garden              
Loan 40 700 Acqua Apartments Phase III 0.6% 1 KeyBank 4,750,000 4,750,000   4,750,000   Multifamily Garden 4.5500% 0.0221% 4.5279% Actual/360 84 82 0
Loan 41 Grove Heights 0.5% 1 SMC 4,217,000 4,217,000   3,582,194   Retail Unanchored 4.3000% 0.0134% 4.2866% Actual/360 120 118 360
Loan 42 Brooklyn Condo Portfolio 0.4% 2 SMC 3,600,000 3,600,000   3,600,000   Retail Unanchored 4.5500% 0.0134% 4.5366% Actual/360 120 119 0
Property 42.01 Dumbo 0.2% 1 SMC 1,832,143 1,832,143       Retail Unanchored              
Property 42.02 Crown Heights 0.2% 1 SMC 1,767,857 1,767,857       Retail Unanchored              
Loan 43 Planet Self Storage 0.4% 1 KeyBank 3,600,000 3,600,000   3,276,511   Self Storage Self Storage 4.1700% 0.0221% 4.1479% Actual/360 120 116 360
Loan 44 Dunlawton Shopping Center 0.4% 1 SMC 3,550,000 3,550,000   3,550,000   Retail Shadow Anchored 4.2500% 0.0134% 4.2366% Actual/360 120 119 0
Loan 45 Qwik Stor Self Storage 0.4% 1 CCRE 3,400,000 3,400,000   3,400,000   Self Storage Self Storage 4.1400% 0.0334% 4.1066% Actual/360 120 120 0
Loan 46 Menifee Storage 0.4% 1 KeyBank 3,250,000 3,250,000   2,627,900   Self Storage Self Storage 4.5000% 0.0221% 4.4779% Actual/360 120 120 360
Loan 47 Hesperia Shopping Center 0.4% 1 SMC 3,100,000 3,100,000   2,637,055   Retail Shadow Anchored 4.3500% 0.0134% 4.3366% Actual/360 120 117 360
Loan 48 Mini U Storage - Crowley 0.4% 1 KeyBank 3,000,000 3,000,000   3,000,000   Self Storage Self Storage 4.2500% 0.0221% 4.2279% Actual/360 60 60 0

 

 

CF 2019-CF2

 

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

 

      Remaining   First       Monthly Annual Companion Loan Companion Loan Remaining     Crossed  
Property     Amortization Origination Payment Maturity ARD Loan Final Debt Debt Monthly Debt Annual Debt Interest Only   Cash With Related
Flag ID Property Name Term Date Date or ARD Date (Yes/No) Maturity Date Service($) Service($) Service($) Service($) Period  Lockbox  Management Other Loans Borrower
Loan 1 GNL Office and Industrial Portfolio 0 9/12/2019 11/1/2019 10/1/2029 No 10/1/2029 209,706 2,516,472 419,412 5,032,944 120 Hard Springing No  
Property 1.01 Quest Diagnostics, Inc.                                 
Property 1.02 Encompass Health Corporation                                 
Property 1.03 AT&T Services, Inc.                                 
Property 1.04 Up Central Leasing LLC                                 
Property 1.05 ComDoc, Inc.                                 
Property 1.06 Stanley Convergent Security Solutions, Inc.                                 
Property 1.07 EQT Gathering, LLC                                 
Property 1.08 Metal Technologies, Inc.                                 
Property 1.09 Heatcraft Refrigeration Products, LLC                                 
Property 1.10 Hanes Companies, Inc.                                 
Property 1.11 FedEx Ground Package System, Inc.                                 
Property 1.12 Cummins, Inc.                                 
Loan 2 Uline Arena 0 7/29/2019 9/6/2019 8/6/2029 No 8/6/2029 143,364 1,720,367 266,247 3,194,967 118 Hard Springing No  
Loan 3 Ocean Edge Resort & Golf Club 360 9/6/2019 11/1/2019 10/1/2029 No 10/1/2029 185,246 2,222,955 138,935 1,667,216 0 Soft Springing No  
Loan 4 Inland Life Storage Portfolio 360 7/2/2019 9/1/2019 8/1/2029 No 8/1/2029 184,279 2,211,347 464,581 5,574,968 34 None Springing No Yes - Group A
Property 4.01 Life Storage - 586                                 
Property 4.02 Life Storage - 145                                 
Property 4.03 Life Storage - 364                                 
Property 4.04 Life Storage - 365                                 
Property 4.05 Life Storage - 212                                 
Property 4.06 Life Storage - 386                                 
Property 4.07 Life Storage - 256                                 
Property 4.08 Life Storage - 206                                 
Property 4.09 Life Storage - 324                                 
Property 4.10 Life Storage - 236                                 
Property 4.11 Life Storage - 184                                 
Property 4.12 Life Storage - 500                                 
Property 4.13 Life Storage - 288                                 
Property 4.14 Life Storage - 299                                 
Property 4.15 Life Storage - 209                                 
Property 4.16 Life Storage - 035                                 
Property 4.17 Life Storage - 074                                 
Property 4.18 Life Storage - 252                                 
Property 4.19 Life Storage - 033                                 
Property 4.20 Life Storage - 205                                 
Property 4.21 Life Storage - 300                                 
Property 4.22 Life Storage - 026                                 
Property 4.23 Life Storage - 361                                 
Property 4.24 Life Storage - 165                                 
Property 4.25 Life Storage - 208                                 
Property 4.26 Life Storage - 211                                 
Property 4.27 Life Storage - 021                                 
Property 4.28 Life Storage - 298                                 
Property 4.29 Life Storage - 297                                 
Property 4.30 Life Storage - 153                                 
Property 4.31 Life Storage - 075                                 
Property 4.32 Life Storage - 152                                 
Loan 5 Bushwick Avenue Portfolio 0 8/9/2019 10/6/2019 9/6/2029 No 9/6/2029 112,846 1,354,150 294,653 3,535,836 119 Springing Springing No  
Property 5.01 340 Evergreen Avenue                              
Property 5.02 871 Bushwick Avenue                              
Property 5.03 889 Bushwick Avenue                              
Loan 6 Flamingo Pines Plaza 357 6/14/2019 8/1/2019 7/1/2029 No 7/1/2029 167,162 2,005,941      0 Springing Springing No  
Loan 7 The Stanwix 0 8/27/2019 10/1/2019 9/1/2029 No 9/1/2029 83,646 1,003,750     119 Residential (Springing Soft); Commercial (Springing Hard) Springing No  
Loan 8 Hilton Portfolio 360 8/9/2019 10/6/2019 9/6/2029 No 9/6/2029 148,461 1,781,537 188,051 2,256,614 11 Springing Springing No  
Property 8.01 Hampton Inn Bartonsville                              
Property 8.02 Homewood Suites Leesburg                              
Property 8.03 Hampton Inn Leesburg                              
Property 8.04 Hampton Inn Faxon                              
Property 8.05 Homewood Suites Ocala                              
Property 8.06 Hampton Inn Williamsport                              
Property 8.07 Hampton Inn Bermuda Run                              
Loan 9 Southbridge Park 0 9/13/2019 11/1/2019 10/1/2029 No 10/1/2029 77,856 934,273     120 N/A N/A No  
Loan 10 Grand Canal Shoppes 0 6/3/2019 8/1/2019 7/1/2029 No 7/1/2029 79,016 948,189 2,323,063 27,876,753 117 Hard Springing No  
Loan 11 Gemstone - Inland Portfolio 0 5/24/2019 7/1/2019 6/1/2026 No 6/1/2026 95,994 1,151,932      80 None None No Yes - Group A
Property 11.01 Sunset Village                                 
Property 11.02 Suncoast                                 
Property 11.03 Tropic Breeze                                 
Property 11.04 Lakewood                                 
Property 11.05 Kozy                                 
Property 11.06 Capital                                 
Property 11.07 Try Mor                                 
Property 11.08 Sunny Acres                                 
Loan 12 Woodlands Mall 0 7/5/2019 9/1/2019 8/1/2029 No 8/1/2029 76,953 923,434 813,398 9,760,781 118 Hard Springing No  
Loan 13 MI-SC Storage Portfolio 360 9/12/2019 11/1/2019 10/1/2029 No 10/1/2029 97,258 1,167,093      0 Springing Springing No  
Property 13.01 Solo Storage - Dove Rd                                 
Property 13.02 Port Huron Self Storage                                 
Property 13.03 Lapeer Self Storage - Demille                                 
Property 13.04 Marion Self Storage - White’s Mini Storage                                 
Property 13.05 Fort Gratiot Self Storage                                 
Property 13.06 Lapeer Self Storage - Luzi’s                                 
Property 13.07 Fort Knox - Lapeer                                 
Property 13.08 Marion Self Storage - Francis Marion Plaza Storage                                 
Property 13.09 Marion Self Storage - All Storage                                 
Property 13.10 Solo Storage - Howard St                                 
Property 13.11 Lapeer Self Storage - Evergreen                                 
Property 13.12 Lapeer Self Storage - Sam’s                                 
Property 13.13 Marysville Self Storage                                 
Property 13.14 Saint Clair Self Storage                                 
Property 13.15 Fort Knox - Imlay City                                 
Property 13.16 Lapeer Self Storage - Lock Tight                                 
Loan 14 136-20 38th Avenue 0 7/30/2019 9/6/2019 8/6/2029 No 8/6/2029 65,903 790,833     118 Springing Springing No  
Loan 15 Beverly Hills BMW 0 8/14/2019 10/6/2019 9/6/2029 No 9/6/2029 65,903 790,833 130,125 1,561,500 119 Hard Springing No  
Loan 16 BWAY Facilities 0 9/10/2019 11/6/2019 10/6/2029 No 10/6/2029 58,688 704,255     120 Hard Springing No Yes - Group B
Property 16.01 BWAY Facilities Premises C                              
Property 16.02 BWAY Facilities Premises A & B                              
Loan 17 Metreon 358 7/10/2019 9/1/2019 8/1/2029 No 8/1/2029 86,934 1,043,209      0 Springing Springing No  
Loan 18 Capital at St. Charles 0 7/19/2019 9/1/2019 8/1/2029 No 8/1/2029 53,533 642,400      118 Springing Springing No  
Loan 19 Corporate Park of Doral 0 9/9/2019 11/6/2019 10/6/2029 No 10/6/2029 47,315 567,778     120 Springing Springing No  
Loan 20 Sandpiper Midwest Portfolio 358 7/19/2019 9/1/2019 8/1/2024 No 8/1/2024 85,208 1,022,499      0 Hard Springing No  
Property 20.01 WoodSpring Suites Columbus                                 
Property 20.02 WoodSpring Suites Fairfield                                 
Property 20.03 WoodSpring Suites Easton                                 
Property 20.04 WoodSpring Suites Fort Wayne                                 
Loan 21 Liberty MA Portfolio 298 7/26/2019 9/1/2019 8/1/2029 No 8/1/2029 84,404 1,012,847 108,908 1,306,900 0 Soft Springing Hard Springing No  
Property 21.01 10-14 New Bond                              
Property 21.02 151 West Boylston                              
Property 21.03 8 New Bond                              
Loan 22 The Centre 0 6/28/2019 8/6/2019 7/6/2024 No 7/6/2024 72,007 864,087 216,022 2,592,260 57 Springing Springing No  
Loan 23 University Station Sarasota 0 8/30/2019 10/6/2019 9/6/2029 No 9/6/2029 46,879 562,547     119 Springing Hard Springing No  
Loan 24 River Valley Shopping Center 0 7/15/2019 9/6/2019 8/6/2029 No 8/6/2029 50,749 608,992     118 Springing Springing No  
Loan 25 265 Davidson Avenue 360 8/6/2019 9/6/2019 8/6/2029 No 8/6/2029 70,936 851,231     58 Springing Springing No  
Loan 26 106 N Grove & 25 N Harrison 0 8/28/2019 10/6/2019 9/6/2029 No 9/6/2029 49,089 589,069     119 Springing Soft Springing No  
Property 26.01 106 N Grove                              
Property 26.02 25 N Harrison                              
Loan 27 My Self Storage Space - Brea 0 7/19/2019 9/1/2019 8/1/2029 No 8/1/2029 43,539 522,467      118 Springing Springing No  
Loan 28 Aero Office Park 0 7/1/2019 8/6/2019 7/6/2029 No 7/6/2029 40,201 482,408     117 Springing Springing No  
Loan 29 Lee Industries 360 8/16/2019 10/6/2019 9/6/2029 No 9/6/2029 57,340 688,079     59 Hard Springing No Yes - Group B
Property 29.01 Conover (HQ)                              
Property 29.02 Newton                              
Property 29.03 High Point Showroom                              
Loan 30 La Terraza Office Building 360 7/29/2019 9/6/2019 8/6/2029 No 8/6/2029 57,405 688,861     10 Springing Springing No  
Loan 31 T-Mobile Meridian 0 8/8/2019 10/6/2019 9/6/2026 Yes 3/6/2027 34,128 409,536     83 Hard Springing No  
Loan 32 Marriott SpringHill Suites and Towneplace Suites 356 6/6/2019 7/6/2019 6/6/2029 No 6/6/2029 49,487 593,846 60,869 730,430 0 Springing Springing No  
Loan 33 Chef’s Store Charleston 0 8/1/2019 9/1/2019 8/1/2029 No 8/1/2029 33,613 403,355     118 Hard Springing No  
Loan 34 Tennessee Retail Portfolio 360 7/10/2019 9/6/2019 8/6/2029 No 8/6/2029 36,534 438,404     10 Springing Springing No  
Property 34.01 Elk Crossing                              
Property 34.02 Cumberland Crossing                              
Loan 35 Sandhurst Apartments 359 9/5/2019 10/6/2019 9/6/2029 No 9/6/2029 30,426 365,112     0 None None No Yes - Group C
Loan 36 Churchlight Portfolio 360 6/7/2019 8/1/2019 7/1/2024 No 7/1/2024 38,072 456,861      9 Springing Springing No  
Property 36.01 Lisa Lake                                 
Property 36.02 Grimms                                 
Property 36.03 Nelson Manor                                 
Property 36.04 Hokes                                 
Property 36.05 Highspire Court                                 
Loan 37 Comfort Suites Phoenix Airport 299 9/4/2019 10/6/2019 9/6/2029 No 9/6/2029 36,871 442,451     0 Springing Springing No  
Loan 38 7001 S Alameda 0 9/12/2019 11/1/2019 10/1/2029 No 10/1/2029 19,112 229,342     120 Hard Springing No  
Loan 39 Princeton Estates Portfolio 359 9/5/2019 10/6/2019 9/6/2029 No 9/6/2029 24,976 299,709     0 Springing Springing No Yes - Group C
Property 39.01 Strata Estates Williston                              
Property 39.02 Strata Estates of Watford City                              
Loan 40 700 Acqua Apartments Phase III 0 8/1/2019 9/1/2019 8/1/2026 No 8/1/2026 18,261 219,127      82 Springing Springing No  
Loan 41 Grove Heights 360 8/6/2019 9/6/2019 8/6/2029 No 8/6/2029 20,869 250,425     22 Springing Springing No  
Loan 42 Brooklyn Condo Portfolio 0 8/29/2019 10/6/2019 9/6/2029 No 9/6/2029 13,840 166,075     119 Springing Springing No  
Property 42.01 Dumbo                              
Property 42.02 Crown Heights                              
Loan 43 Planet Self Storage 360 5/13/2019 7/1/2019 6/1/2029 No 6/1/2029 17,542 210,500      56 None None No  
Loan 44 Dunlawton Shopping Center 0 8/28/2019 10/6/2019 9/6/2029 No 9/6/2029 12,748 152,970     119 Springing Springing No  
Loan 45 Qwik Stor Self Storage 0 9/10/2019 11/1/2019 10/1/2029 No 10/1/2029 11,893 142,715     120 Springing Soft Springing No  
Loan 46 Menifee Storage 360 9/6/2019 11/1/2019 10/1/2029 No 10/1/2029 16,467 197,607      0 None None No  
Loan 47 Hesperia Shopping Center 360 6/20/2019 8/6/2019 7/6/2029 No 7/6/2029 15,432 185,186     21 Springing Springing No  
Loan 48 Mini U Storage - Crowley 0 9/6/2019 11/1/2019 10/1/2024 No 10/1/2024 10,773 129,271      60 Springing Springing No  

 

 

CF 2019-CF2

 

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

 

                                 
Property     Underwritten Underwritten Grace Payment Appraised Appraisal Coop - Coop - LTV Coop - Coop - Coop - Coop - Coop - Sponsor Coop - Committed
Flag ID Property Name NOI DSCR(6)(9) NCF DSCR Period Date Value ($) As-of Date Rental Value as Rental Unsold Percent Sponsor Units Investor Units Coop Units /Investor Carry Secondary Debt
Loan 1 GNL Office and Industrial Portfolio 2.86x 2.60x 5 1 370,310,000 9/12/2019                
Property 1.01 Quest Diagnostics, Inc.         103,300,000 7/30/2019                
Property 1.02 Encompass Health Corporation         76,900,000 7/25/2019                
Property 1.03 AT&T Services, Inc.         70,600,000 7/24/2019                
Property 1.04 Up Central Leasing LLC         16,800,000 7/24/2019                
Property 1.05 ComDoc, Inc.         17,700,000 7/25/2019                
Property 1.06 Stanley Convergent Security Solutions, Inc.         16,400,000 7/24/2019                
Property 1.07 EQT Gathering, LLC         13,700,000 7/30/2019                
Property 1.08 Metal Technologies, Inc.         10,810,000 7/26/2019                
Property 1.09 Heatcraft Refrigeration Products, LLC         11,500,000 7/29/2019                
Property 1.10 Hanes Companies, Inc.         10,100,000 7/25/2019                
Property 1.11 FedEx Ground Package System, Inc.         9,800,000 7/25/2019                
Property 1.12 Cummins, Inc.         7,100,000 7/23/2019                
Loan 2 Uline Arena 1.81x 1.75x 0 6 212,000,000 7/1/2021                
Loan 3 Ocean Edge Resort & Golf Club 2.52x 2.15x 5 1 135,400,000 5/30/2019                
Loan 4 Inland Life Storage Portfolio 1.70x 1.68x 0 1 225,000,000 6/28/2019                
Property 4.01 Life Storage - 586         15,400,000 6/6/2019                
Property 4.02 Life Storage - 145         12,400,000 6/7/2019                
Property 4.03 Life Storage - 364         12,400,000 6/6/2019                
Property 4.04 Life Storage - 365         12,000,000 6/6/2019                
Property 4.05 Life Storage - 212         10,400,000 6/13/2019                
Property 4.06 Life Storage - 386         9,700,000 6/10/2019                
Property 4.07 Life Storage - 256         9,400,000 6/10/2019                
Property 4.08 Life Storage - 206         8,900,000 6/10/2019                
Property 4.09 Life Storage - 324         8,400,000 6/12/2019                
Property 4.10 Life Storage - 236         9,200,000 6/13/2019                
Property 4.11 Life Storage - 184         7,700,000 6/6/2019                
Property 4.12 Life Storage - 500         7,150,000 6/13/2019                
Property 4.13 Life Storage - 288         7,100,000 6/10/2019                
Property 4.14 Life Storage - 299         6,500,000 6/12/2019                
Property 4.15 Life Storage - 209         7,000,000 6/12/2019                
Property 4.16 Life Storage - 035         6,400,000 6/13/2019                
Property 4.17 Life Storage - 074         6,000,000 6/10/2019                
Property 4.18 Life Storage - 252         5,800,000 6/7/2019                
Property 4.19 Life Storage - 033         5,350,000 6/13/2019                
Property 4.20 Life Storage - 205         4,300,000 6/6/2019                
Property 4.21 Life Storage - 300         5,300,000 6/13/2019                
Property 4.22 Life Storage - 026         4,700,000 6/12/2019                
Property 4.23 Life Storage - 361         4,100,000 6/6/2019                
Property 4.24 Life Storage - 165         3,850,000 6/12/2019                
Property 4.25 Life Storage - 208         3,700,000 6/12/2019                
Property 4.26 Life Storage - 211         3,600,000 6/12/2019                
Property 4.27 Life Storage - 021         4,200,000 6/13/2019                
Property 4.28 Life Storage - 298         3,200,000 6/13/2019                
Property 4.29 Life Storage - 297         2,500,000 6/13/2019                
Property 4.30 Life Storage - 153         1,950,000 6/12/2019                
Property 4.31 Life Storage - 075         1,800,000 6/6/2019                
Property 4.32 Life Storage - 152         1,700,000 6/10/2019                
Loan 5 Bushwick Avenue Portfolio 1.82x 1.81x 0 6 200,000,000 7/18/2019                
Property 5.01 340 Evergreen Avenue         103,000,000 7/18/2019                
Property 5.02 871 Bushwick Avenue         61,000,000 7/18/2019                
Property 5.03 889 Bushwick Avenue         36,000,000 7/18/2019                
Loan 6 Flamingo Pines Plaza 1.57x 1.51x 5 1 49,600,000 5/9/2019                
Loan 7 The Stanwix 4.22x 4.20x 0 1 103,600,000 6/21/2019                
Loan 8 Hilton Portfolio 2.29x 2.05x 0 6 110,000,000 6/1/2019                
Property 8.01 Hampton Inn Bartonsville         19,500,000 6/1/2019                
Property 8.02 Homewood Suites Leesburg         17,500,000 6/1/2019                
Property 8.03 Hampton Inn Leesburg         17,000,000 6/1/2019                
Property 8.04 Hampton Inn Faxon         14,500,000 6/1/2019                
Property 8.05 Homewood Suites Ocala         14,000,000 6/1/2019                
Property 8.06 Hampton Inn Williamsport         11,000,000 6/1/2019                
Property 8.07 Hampton Inn Bermuda Run         10,500,000 6/1/2019                
Loan 9 Southbridge Park 5.20x 5.16x 0 1 98,000,000 7/2/2019 98,000,000 29.6% 0.0% 0 0 171 $0 $0
Loan 10 Grand Canal Shoppes 2.53x 2.46x 0 (1 grace period of 2 business days every 12 month period) 1 1,640,000,000 4/3/2019                
Loan 11 Gemstone - Inland Portfolio 2.06x 2.02x 5 1 37,480,000 Various                
Property 11.01 Sunset Village         10,950,000 3/18/2019                
Property 11.02 Suncoast         4,820,000 4/18/2019                
Property 11.03 Tropic Breeze         3,830,000 4/18/2019                
Property 11.04 Lakewood         2,920,000 4/18/2019                
Property 11.05 Kozy         4,760,000 3/18/2019                
Property 11.06 Capital         4,090,000 3/18/2019                
Property 11.07 Try Mor         3,430,000 3/19/2019                
Property 11.08 Sunny Acres         2,680,000 3/18/2019                
Loan 12 Woodlands Mall 4.04x 3.95x 1 business day once every 12 month period 1 953,400,000 4/20/2019                
Loan 13 MI-SC Storage Portfolio 1.82x 1.70x 0 1 34,010,000 9/10/2019                
Property 13.01 Solo Storage - Dove Rd         3,760,000 7/3/2019                
Property 13.02 Port Huron Self Storage         3,230,000 7/3/2019                
Property 13.03 Lapeer Self Storage - Demille         3,220,000 7/1/2019                
Property 13.04 Marion Self Storage - White’s Mini Storage         2,730,000 6/25/2019                
Property 13.05 Fort Gratiot Self Storage         2,620,000 7/3/2019                
Property 13.06 Lapeer Self Storage - Luzi’s         1,940,000 7/1/2019                
Property 13.07 Fort Knox - Lapeer         1,710,000 8/1/2019                
Property 13.08 Marion Self Storage - Francis Marion Plaza Storage         1,650,000 6/25/2019                
Property 13.09 Marion Self Storage - All Storage         1,570,000 6/25/2019                
Property 13.10 Solo Storage - Howard St         1,460,000 7/3/2019                
Property 13.11 Lapeer Self Storage - Evergreen         1,410,000 7/1/2019                
Property 13.12 Lapeer Self Storage - Sam’s         1,400,000 7/1/2019                
Property 13.13 Marysville Self Storage         1,360,000 7/3/2019                
Property 13.14 Saint Clair Self Storage         1,360,000 7/3/2019                
Property 13.15 Fort Knox - Imlay City         1,340,000 8/1/2019                
Property 13.16 Lapeer Self Storage - Lock Tight         1,040,000 7/1/2019                
Loan 14 136-20 38th Avenue 2.26x 2.22x 0 6 33,000,000 6/12/2019                
Loan 15 Beverly Hills BMW 1.00x 1.00x 0 6 70,000,000 7/16/2019                
Loan 16 BWAY Facilities 2.38x 2.12x 0 6 27,300,000 7/3/2019                
Property 16.01 BWAY Facilities Premises C         14,100,000 7/3/2019                
Property 16.02 BWAY Facilities Premises A & B         13,200,000 7/3/2019                
Loan 17 Metreon 1.65x 1.52x 0 1 27,000,000 5/24/2019                
Loan 18 Capital at St. Charles 2.32x 2.23x 5 1 25,000,000 6/25/2019                
Loan 19 Corporate Park of Doral 3.38x 2.96x 0 6 31,500,000 7/19/2019                
Loan 20 Sandpiper Midwest Portfolio 2.20x 1.95x 5 1 27,500,000 Various                
Property 20.01 WoodSpring Suites Columbus         6,800,000 7/5/2019                
Property 20.02 WoodSpring Suites Fairfield         7,300,000 7/5/2019                
Property 20.03 WoodSpring Suites Easton         6,800,000 7/5/2019                
Property 20.04 WoodSpring Suites Fort Wayne         6,600,000 7/2/2019                
Loan 21 Liberty MA Portfolio 1.66x 1.52x 0 1 53,660,000 7/2/2019                
Property 21.01 10-14 New Bond         38,900,000 7/2/2019                
Property 21.02 151 West Boylston         10,100,000 7/2/2019                
Property 21.03 8 New Bond         4,660,000 7/2/2019                
Loan 22 The Centre 2.29x 2.26x 0 6 188,200,000 4/12/2019                
Loan 23 University Station Sarasota 1.99x 1.93x 0 6 22,600,000 8/3/2019                
Loan 24 River Valley Shopping Center 2.57x 2.45x 0 6 23,000,000 6/13/2019                
Loan 25 265 Davidson Avenue 1.81x 1.56x 0 6 21,400,000 6/20/2019                
Loan 26 106 N Grove & 25 N Harrison 1.93x 1.86x 0 6 20,300,000 6/17/2019                
Property 26.01 106 N Grove         12,400,000 6/17/2019                
Property 26.02 25 N Harrison         7,900,000 6/17/2019                
Loan 27 My Self Storage Space - Brea 2.22x 2.20x 5 1 22,900,000 6/17/2019                
Loan 28 Aero Office Park 2.63x 2.42x 0 6 21,100,000 6/18/2019                
Loan 29 Lee Industries 1.79x 1.58x 0 6 18,880,000 Various                
Property 29.01 Conover (HQ)         8,800,000 6/3/2019                
Property 29.02 Newton         5,820,000 6/3/2019                
Property 29.03 High Point Showroom         4,260,000 6/4/2019                
Loan 30 La Terraza Office Building 1.69x 1.62x 0 6 16,600,000 6/21/2019                
Loan 31 T-Mobile Meridian 3.11x 2.89x 0 6 16,900,000 7/1/2019                
Loan 32 Marriott SpringHill Suites and Towneplace Suites 2.12x 1.90x 0 6 45,000,000 4/29/2019                
Loan 33 Chef’s Store Charleston 2.12x 1.98x 0 (1 grace period of 5 calendar days during any calendar year) 1 14,750,000 6/27/2019                
Loan 34 Tennessee Retail Portfolio 1.87x 1.58x 0 6 11,140,000 5/24/2019                
Property 34.01 Elk Crossing         7,100,000 5/24/2019                
Property 34.02 Cumberland Crossing         4,040,000 5/24/2019                
Loan 35 Sandhurst Apartments 4.34x 4.05x 0 6 22,500,000 8/5/2019                
Loan 36 Churchlight Portfolio 1.29x 1.27x 5 1 9,700,000 4/15/2019                
Property 36.01 Lisa Lake         5,200,000 4/15/2019                
Property 36.02 Grimms         800,000 4/15/2019                
Property 36.03 Nelson Manor         1,350,000 4/15/2019                
Property 36.04 Hokes         1,150,000 4/15/2019                
Property 36.05 Highspire Court         1,200,000 4/15/2019                
Loan 37 Comfort Suites Phoenix Airport 1.95x 1.77x 0 6 11,400,000 7/2/2019                
Loan 38 7001 S Alameda 2.01x 1.82x 0 (1 grace period of 5 calendar days during any calendar year) 1 13,000,000 6/20/2019                
Loan 39 Princeton Estates Portfolio 2.89x 2.73x 0 6 11,800,000 8/6/2019                
Property 39.01 Strata Estates Williston         6,700,000 8/6/2019                
Property 39.02 Strata Estates of Watford City         5,100,000 8/6/2019                
Loan 40 700 Acqua Apartments Phase III 1.96x 1.91x 5 1 8,000,000 6/18/2019                
Loan 41 Grove Heights 1.61x 1.51x 0 6 6,300,000 7/1/2019                
Loan 42 Brooklyn Condo Portfolio 1.65x 1.58x 0 6 5,600,000 6/13/2019                
Property 42.01 Dumbo         2,850,000 6/13/2019                
Property 42.02 Crown Heights         2,750,000 6/13/2019                
Loan 43 Planet Self Storage 2.08x 2.05x 5 1 6,100,000 3/7/2019                
Loan 44 Dunlawton Shopping Center 2.34x 2.26x 0 6 5,800,000 5/8/2019                
Loan 45 Qwik Stor Self Storage 2.51x 2.45x 0 1 6,090,000 7/17/2019                
Loan 46 Menifee Storage 1.82x 1.78x 0 1 6,000,000 4/30/2019                
Loan 47 Hesperia Shopping Center 1.73x 1.60x 0 6 4,435,000 5/5/2019                
Loan 48 Mini U Storage - Crowley 2.01x 1.95x 0 1 5,620,000 7/10/2019                

 

 

CF 2019-CF2

 

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

 

      FIRREA Cut-Off                 Rentable Area Units Rentable Area    
Property     Compliant Date LTV LTV Ratio at           Year Year (Sq. Ft./Units/ of (Sq. Ft./Units/Rooms/   Prepayment Provisions
Flag ID Property Name (Yes/No) Ratio Maturity or ARD Address City County State Zip Code Built Renovated Rooms/Pads/Spaces) Measure Pads/Spaces) ($)   (# of payments)
Loan 1 GNL Office and Industrial Portfolio Yes 55.1% 55.1% Various Various Various Various Various Various Various 2,195,042 Sq. Ft. 93   LO(25);YM1(91);O(4)
Property 1.01 Quest Diagnostics, Inc. Yes     27027 Tourney Road Santa Clarita Los Angeles CA 91355 2004 NAP 222,193 Sq. Ft. 251    
Property 1.02 Encompass Health Corporation Yes     9001 Liberty Parkway Birmingham Jefferson AL 35242 2018 NAP 199,305 Sq. Ft. 206    
Property 1.03 AT&T Services, Inc. Yes     1010 North Saint Mary’s Street San Antonio Bexar TX 78215 1961 NAP 401,516 Sq. Ft. 93    
Property 1.04 Up Central Leasing LLC Yes     4343 Wyoming Avenue Dearborn Wayne MI 48126 1959 2016 220,000 Sq. Ft. 49    
Property 1.05 ComDoc, Inc. Yes     8247 Pittsburg Avenue Northwest North Canton Stark OH 44720 2019 NAP 107,500 Sq. Ft. 95    
Property 1.06 Stanley Convergent Security Solutions, Inc. Yes     8350 Sunlight Drive Fishers Hamilton IN 46037 2017 NAP 80,000 Sq. Ft. 127    
Property 1.07 EQT Gathering, LLC Yes     317 East Roy Furman Highway Waynesburg Greene PA 15370 1985 NAP 127,135 Sq. Ft. 66    
Property 1.08 Metal Technologies, Inc. Yes     909 East State Road 54 Bloomfield Greene IN 47424 1986 NAP 234,377 Sq. Ft. 30    
Property 1.09 Heatcraft Refrigeration Products, LLC Yes     7814 Magnolia Industrial Boulevard Tifton Tift GA 31794 1992 2000 214,757 Sq. Ft. 32    
Property 1.10 Hanes Companies, Inc. Yes     200 Union Grove Road Calhoun Gordon GA 30701 2000 2007 275,500 Sq. Ft. 22    
Property 1.11 FedEx Ground Package System, Inc. Yes     6013 Horsemans Drive Lake Charles Calcasieu LA 70615 2009 2014 76,039 Sq. Ft. 75    
Property 1.12 Cummins, Inc. Yes     2600 East 2nd Street Gillette Campbell WY 82718 2008 NAP 36,720 Sq. Ft. 115    
Loan 2 Uline Arena Yes 56.6% 56.6% 1140 3rd Street Northeast Washington District of Columbia DC 20002 1945 2016 248,381 Sq. Ft. 483   YM1(26);DorYM1(88);O(6)
Loan 3 Ocean Edge Resort & Golf Club Yes 51.7% 40.7% 2907 Main Street Brewster Barnstable MA 02631 1890, 1912, 1986, 1998, 2009 2007-2019 337 Rooms 207,715   LO(24);DEF(93);O(3)
Loan 4 Inland Life Storage Portfolio Yes 61.8% 53.2% Various Various Various Various Various Various Various 2,108,526 Sq. Ft. 66   LO(25);YM1(92);O(3)
Property 4.01 Life Storage - 586 Yes     5491 Plaza Drive Flowood Rankin MS 39232 2000 2016 145,080 Sq. Ft. 70    
Property 4.02 Life Storage - 145 Yes     140 Centennial Boulevard Richardson Dallas TX 75081 1985 NAP 101,328 Sq. Ft. 81    
Property 4.03 Life Storage - 364 Yes     130 Centre Street Ridgeland Madison MS 39157 1997 NAP 104,724 Sq. Ft. 78    
Property 4.04 Life Storage - 365 Yes     5111 I-55 North Jackson Hinds MS 39206 2003 NAP 75,775 Sq. Ft. 104    
Property 4.05 Life Storage - 212 Yes     313 Guilbeau Road Lafayette Lafayette LA 70506 1994 2005 73,275 Sq. Ft. 93    
Property 4.06 Life Storage - 386 Yes     4155 Fairway Plaza Drive Pasadena Harris TX 77505 2000 NAP 99,970 Sq. Ft. 64    
Property 4.07 Life Storage - 256 Yes     2280 East Main Street League City Galveston TX 77573 1992 2003 71,670 Sq. Ft. 86    
Property 4.08 Life Storage - 206 Yes     5110 Franz Road Katy Harris TX 77493 1994 NAP 87,252 Sq. Ft. 67    
Property 4.09 Life Storage - 324 Yes     2860 Northeast Evangeline Throughway Lafayette Lafayette LA 70507 1995 2016 110,325 Sq. Ft. 52    
Property 4.10 Life Storage - 236 Yes     7437 Garners Ferry Road Columbia Richland SC 29209 1981 2007 89,306 Sq. Ft. 62    
Property 4.11 Life Storage - 184 Yes     5961 I-55 North Jackson Hinds MS 39213 1995 NAP 60,373 Sq. Ft. 84    
Property 4.12 Life Storage - 500 Yes     6000 Garners Ferry Road and 1417 Atlas Road Columbia Richland SC 29209 1977, 2004 NAP 48,578 Sq. Ft. 96    
Property 4.13 Life Storage - 288 Yes     32777 State Highway 249 Pinehurst Montgomery TX 77362 2003 NAP 75,950 Sq. Ft. 61    
Property 4.14 Life Storage - 299 Yes     203 Albertson Parkway Broussard Lafayette LA 70518 2002 2007 67,575 Sq. Ft. 69    
Property 4.15 Life Storage - 209 Yes     2207 West Pinhook Road Lafayette Lafayette LA 70508 1992 2014 53,475 Sq. Ft. 86    
Property 4.16 Life Storage - 035 Yes     10020 Two Notch Road Columbia Richland SC 29223 1989 2013 67,200 Sq. Ft. 60    
Property 4.17 Life Storage - 074 Yes     6011 I-55 North Jackson Hinds MS 39213 1990 NAP 65,225 Sq. Ft. 60    
Property 4.18 Life Storage - 252 Yes     1606 Plantation Road Dallas Dallas TX 75235 1985 NAP 61,472 Sq. Ft. 62    
Property 4.19 Life Storage - 033 Yes     7403 Parklane Road Columbia Richland SC 29223 1987 NAP 56,750 Sq. Ft. 62    
Property 4.20 Life Storage - 205 Yes     4000 North West Street Jackson Hinds MS 39206 1984 NAP 57,497 Sq. Ft. 61    
Property 4.21 Life Storage - 300 Yes     4706 West Congress Street Lafayette Lafayette LA 70506 1997 2007 54,292 Sq. Ft. 64    
Property 4.22 Life Storage - 026 Yes     3511 South Holden Road Greensboro Guilford NC 27407 1985 2008 60,795 Sq. Ft. 51    
Property 4.23 Life Storage - 361 Yes     421 Classic Drive Hattiesburg Forrest MS 39402 1998 NAP 44,154 Sq. Ft. 65    
Property 4.24 Life Storage - 165 Yes     5810 West Gate City Boulevard Greensboro Guilford NC 27407 1993 2000 56,388 Sq. Ft. 45    
Property 4.25 Life Storage - 208 Yes     2310 West Pinhook Road Lafayette Lafayette LA 70508 1980 NAP 56,620 Sq. Ft. 43    
Property 4.26 Life Storage - 211 Yes     2888 Northeast Evangeline Throughway Lafayette Lafayette LA 70507 1977 2005 45,200 Sq. Ft. 52    
Property 4.27 Life Storage - 021 Yes     2648 Two Notch Road Columbia Richland SC 29204 1988 NAP 46,668 Sq. Ft. 47    
Property 4.28 Life Storage - 298 Yes     300 Westgate Road Lafayette Lafayette LA 70506 2001 2004 37,025 Sq. Ft. 57    
Property 4.29 Life Storage - 297 Yes     5922 Cameron Street Scott Lafayette LA 70583 1997 NAP 31,600 Sq. Ft. 47    
Property 4.30 Life Storage - 153 Yes     118 Stage Coach Trail Greensboro Guilford NC 27409 1996 2001 32,875 Sq. Ft. 39    
Property 4.31 Life Storage - 075 Yes     2947 McDowell Road Extension Jackson Hinds MS 39204 1988 NAP 38,361 Sq. Ft. 31    
Property 4.32 Life Storage - 152 Yes     4207 Hilltop Road Greensboro Guilford NC 27407 1995 2000 31,748 Sq. Ft. 31    
Loan 5 Bushwick Avenue Portfolio Yes 65.0% 65.0% Various Brooklyn Kings NY 11221 Various Various 347,203 Sq. Ft. 374   LO(25);DEF(89);O(6)
Property 5.01 340 Evergreen Avenue Yes     340 Evergreen Avenue Brooklyn Kings NY 11221 2019 NAP 157,037 Sq. Ft. 426    
Property 5.02 871 Bushwick Avenue Yes     871 Bushwick Avenue Brooklyn Kings NY 11221 1954 2017 140,510 Sq. Ft. 282    
Property 5.03 889 Bushwick Avenue Yes     889 Bushwick Avenue Brooklyn Kings NY 11221 2018 NAP 49,656 Sq. Ft. 471    
Loan 6 Flamingo Pines Plaza Yes 67.3% 54.4% 12502-12630 Pines Boulevard Pembroke Pines Broward FL 33027 1987 NAP 139,462 Sq. Ft. 239   LO(27);DEF(90);O(3)
Loan 7 The Stanwix Yes 31.9% 31.9% 115 Stanwix Street Brooklyn Kings NY 11206 2019 NAP 136 Units 242,647   LO(25);DEF(92);O(3)
Loan 8 Hilton Portfolio Yes 61.8% 51.1% Various Various Various Various Various Various Various 709 Rooms 95,910   LO(25);DEF(91);O(4)
Property 8.01 Hampton Inn Bartonsville Yes     700 Commerce Boulevard Stroudsburg Monroe PA 18360 2015 NAP 109 Rooms 118,349    
Property 8.02 Homewood Suites Leesburg Yes     115 Fort Evans Road Northeast Leesburg Loudoun VA 20176 2009 2018 91 Rooms 127,473    
Property 8.03 Hampton Inn Leesburg Yes     117 Fort Evans Road Northeast Leesburg Loudoun VA 20176 2002 2018 101 Rooms 109,901    
Property 8.04 Hampton Inn Faxon Yes     66 Liberty Lane Williamsport Lycoming PA 17701 2014 NAP 113 Rooms 84,956    
Property 8.05 Homewood Suites Ocala Yes     4610 Southwest 49th Road Ocala Marion FL 34474 2007 2019 99 Rooms 91,919    
Property 8.06 Hampton Inn Williamsport Yes     140 Via Bella Street Williamsport Lycoming PA 17701 1998 2018 110 Rooms 65,455    
Property 8.07 Hampton Inn Bermuda Run Yes     196 NC Highway 801 North Bermuda Run Davie NC 27006 2010 NAP 86 Rooms 75,581    
Loan 9 Southbridge Park Yes 29.6% 29.6% 1500 Palisade Avenue Fort Lee Bergen NJ 07024 1973 NAP 171 Units 169,591   LO(24);DEF(93);O(3)
Loan 10 Grand Canal Shoppes Yes 46.3% 46.3% 3327 & 3377 Las Vegas Boulevard South Las Vegas Clark NV 89109 1999 2007 759,891 Sq. Ft. 1,000   LO(27);DEF(88);O(5)
Loan 11 Gemstone - Inland Portfolio Yes 63.8% 63.8% Various Various Various FL Various Various NAP 943 Pads 25,365   LO(25);YM1(56);O(3)
Property 11.01 Sunset Village Yes     3715 14th Street West Bradenton Manatee FL 34205 1948 NAP 236 Pads 29,610    
Property 11.02 Suncoast Yes     9029 US Highway 19 Port Richey Pasco FL 34668 1974 NAP 155 Pads 19,845    
Property 11.03 Tropic Breeze Yes     11310 US Highway 19 Port Richey Pasco FL 34668 1972 NAP 121 Pads 20,200    
Property 11.04 Lakewood Yes     11517 State Route 52 Hudson Pasco FL 34669 1988 NAP 106 Pads 17,580    
Property 11.05 Kozy Yes     3113 Cortez Road West Bradenton Manatee FL 34207 1955 NAP 97 Pads 31,317    
Property 11.06 Capital Yes     5110 14th Street West Bradenton Manatee FL 34207 1960 NAP 95 Pads 27,475    
Property 11.07 Try Mor Yes     5624 14th Street West Bradenton Manatee FL 34207 1970 NAP 68 Pads 32,191    
Property 11.08 Sunny Acres Yes     5210 14th Street West Bradenton Manatee FL 34207 1946 NAP 65 Pads 26,313    
Loan 12 Woodlands Mall Yes 26.0% 26.0% 1201 Lake Woodlands Drive The Woodlands Montgomery TX 77380 1994; 2003; 2016 NAP 758,231 Sq. Ft. 327   LO(26);DEF(89);O(5)
Loan 13 MI-SC Storage Portfolio Yes 62.1% 48.8% Various Various Various Various Various Various Various 472,642 Sq. Ft. 45   LO(24);DEF(93);O(3)
Property 13.01 Solo Storage - Dove Rd Yes     4296 Dove Road Port Huron Saint Clair MI 48060 2000 NAP 47,613 Sq. Ft. 52    
Property 13.02 Port Huron Self Storage Yes     1900 Yeager Street Port Huron Saint Clair MI 48060 1979 1988-1989 35,280 Sq. Ft. 61    
Property 13.03 Lapeer Self Storage - Demille Yes     500 Demille Road Lapeer Lapeer MI 48446 1963 NAP 37,632 Sq. Ft. 57    
Property 13.04 Marion Self Storage - White’s Mini Storage Yes     1834 Senator Gasque Road Marion Marion SC 29571 1989 NAP 53,260 Sq. Ft. 34    
Property 13.05 Fort Gratiot Self Storage Yes     2860 Krafft Road Fort Gratiot Saint Clair MI 48059 1954, 1980, 1986-1989 NAP 37,470 Sq. Ft. 46    
Property 13.06 Lapeer Self Storage - Luzi’s Yes     3591 Davison Road Lapeer Lapeer MI 48446 1978 NAP 28,200 Sq. Ft. 46    
Property 13.07 Fort Knox - Lapeer Yes     296 Lake Nepessing Road Lapeer Lapeer MI 48446 1978 NAP 25,280 Sq. Ft. 45    
Property 13.08 Marion Self Storage - Francis Marion Plaza Storage Yes     2816 North Highway 501 Marion Marion SC 29571 1975 2009 41,950 Sq. Ft. 26    
Property 13.09 Marion Self Storage - All Storage Yes     3040 East Highway 76 Mullins Marion SC 29574 2009 NAP 33,850 Sq. Ft. 31    
Property 13.10 Solo Storage - Howard St Yes     2701 Howard Street Port Huron Saint Clair MI 48060 1960 2015 14,046 Sq. Ft. 69    
Property 13.11 Lapeer Self Storage - Evergreen Yes     776 South Elba Road Lapeer Lapeer MI 48446 1998 NAP 18,000 Sq. Ft. 52    
Property 13.12 Lapeer Self Storage - Sam’s Yes     1399 Imlay City Road Lapeer Lapeer MI 48446 1998 NAP 21,000 Sq. Ft. 44    
Property 13.13 Marysville Self Storage Yes     110 Eileen Street Saint Clair Saint Clair MI 48079 1998 NAP 22,000 Sq. Ft. 41    
Property 13.14 Saint Clair Self Storage Yes     1819 Fred West Moore Highway Saint Clair Saint Clair MI 48079 1997 NAP 19,996 Sq. Ft. 45    
Property 13.15 Fort Knox - Imlay City Yes     2180 South Almont Avenue Imlay City Lapeer MI 48444 1992 NAP 23,365 Sq. Ft. 38    
Property 13.16 Lapeer Self Storage - Lock Tight Yes     2080 North Lapeer Road Lapeer Lapeer MI 48446 1960 NAP 13,700 Sq. Ft. 50    
Loan 14 136-20 38th Avenue Yes 60.6% 60.6% 136-20 38th Avenue Flushing Queens NY 11354 2005 2018 23,507 Sq. Ft. 851   LO(26);DEF(90);O(4)
Loan 15 Beverly Hills BMW Yes 85.0% 85.0% 5070 & 5151 Wilshire Boulevard Los Angeles Los Angeles CA 90036 2010 NAP 339,000 Sq. Ft. 175   LO(25);DEF(91);O(4)
Loan 16 BWAY Facilities Yes 64.4% 64.4% Various Chicago Cook IL 60623 Various Various 402,583 Sq. Ft. 44   LO(24);YM1(91);O(5)
Property 16.01 BWAY Facilities Premises C Yes     4400 West 35th Place Chicago Cook IL 60623 1983 2015 155,152 Sq. Ft. 58    
Property 16.02 BWAY Facilities Premises A & B Yes     3200 South Kilbourn Avenue Chicago Cook IL 60623 1974 NAP 247,431 Sq. Ft. 34    
Loan 17 Metreon Yes 64.9% 52.2% 9460, 9484, 9516 & 9540 West Flamingo Road Las Vegas Clark NV 89147 2008 NAP 69,210 Sq. Ft. 253   LO(25);YM1(92);O(3)
Loan 18 Capital at St. Charles Yes 66.0% 66.0% 10 San Miguel Drive Saint Charles Saint Charles MO 63303 1972 2019 251 Units 65,737   LO(26);DEF(91);O(3)
Loan 19 Corporate Park of Doral Yes 50.8% 50.8% 7705-7789 NW 48th Street Doral Miami-Dade FL 33166 1972 2018 185,388 Sq. Ft. 86   LO(17);YM1(97);O(6)
Loan 20 Sandpiper Midwest Portfolio Yes 58.0% 53.6% Various Various Various Various Various Various NAP 489 Rooms 32,645   LO(26);DEF(30);O(4)
Property 20.01 WoodSpring Suites Columbus Yes     375 Hutchinson Avenue Columbus Franklin OH 43235 2014 NAP 124 Rooms 31,828    
Property 20.02 WoodSpring Suites Fairfield Yes     6725 Fairfield Business Drive Fairfield Butler OH 45014 2008 NAP 119 Rooms 35,640    
Property 20.03 WoodSpring Suites Easton Yes     4202 Transit Drive Columbus Franklin OH 43230 2015 NAP 122 Rooms 32,832    
Property 20.04 WoodSpring Suites Fort Wayne Yes     2850 Dupont Commerce Court Fort Wayne Allen IN 46825 2009 NAP 124 Rooms 30,402    
Loan 21 Liberty MA Portfolio Yes 65.9% 48.2% Various Worcester Worcester MA 01606 Various Various 360,469 Sq. Ft. 98   LO(26);DEF(91);O(3)
Property 21.01 10-14 New Bond Yes     10-14 New Bond Street Worcester Worcester MA 01606 1901 2008 277,575 Sq. Ft. 92    
Property 21.02 151 West Boylston Yes     151 West Boylston Drive Worcester Worcester MA 01606 1920 2014 50,370 Sq. Ft. 132    
Property 21.03 8 New Bond Yes     8 New Bond Street Worcester Worcester MA 01606 1890 2015 32,524 Sq. Ft. 94    
Loan 22 The Centre Yes 31.9% 31.9% 695 Anderson Avenue Cliffside Park Bergen NJ 07010 2017 NAP 314 Units 191,083   LO(27);DEF(29);O(4)
Loan 23 University Station Sarasota Yes 65.0% 65.0% 5298 University Parkway Sarasota Sarasota FL 34243 2017 NAP 53,746 Sq. Ft. 273   LO(25);DEF(90);O(5)
Loan 24 River Valley Shopping Center Yes 63.7% 63.7% 1316 East Expressway 83 McAllen Hidalgo TX 78503 2003 NAP 103,694 Sq. Ft. 141   LO(24);YM1(91);O(5)
Loan 25 265 Davidson Avenue Yes 65.4% 59.9% 265 Davidson Avenue Franklin (Somerset) Somerset NJ 08873 1985 NAP 178,256 Sq. Ft. 79   LO(26);DEF(90);O(4)
Loan 26 106 N Grove & 25 N Harrison Yes 68.0% 68.0% Various East Orange Essex NJ Various Various Various 154 Units 89,610   LO(25);DEF(90);O(5)
Property 26.01 106 N Grove Yes     106 North Grove Street East Orange Essex NJ 07079 1910 2019 83 Units 101,205    
Property 26.02 25 N Harrison Yes     25 North Harrison Street East Orange Essex NJ 07017 1925 2018 71 Units 76,056    
Loan 27 My Self Storage Space - Brea Yes 58.3% 58.3% 1295 West Lambert Road Brea Orange CA 92821 1970, 2016, 2017 2016, 2017 98,630 Sq. Ft. 135   LO(26);DEF(90);O(4)
Loan 28 Aero Office Park Yes 57.8% 57.8% 8745-8775 Aero Drive San Diego San Diego CA 92123 1979 2017 102,498 Sq. Ft. 119   LO(27);DEF(89);O(4)
Loan 29 Lee Industries Yes 63.7% 57.8% Various Various Various NC Various Various Various 327,500 Sq. Ft. 37   LO(25);YM1(90);O(5)
Property 29.01 Conover (HQ) Yes     210 4th Avenue Southwest Conover Catawba NC 28613 1954 2013 172,600 Sq. Ft. 32    
Property 29.02 Newton Yes     1620 Fisher Court Newton Catawba NC 28658 1995 NAP 123,200 Sq. Ft. 30    
Property 29.03 High Point Showroom Yes     100 South Lindsay Street and 100 North Lindsay Street High Point Guilford NC 27260 2005 NAP 31,700 Sq. Ft. 86    
Loan 30 La Terraza Office Building Yes 69.9% 57.8% 600 La Terraza Boulevard Escondido San Diego CA 92025 2007 NAP 40,201 Sq. Ft. 289   LO(26);DEF(90);O(4)
Loan 31 T-Mobile Meridian Yes 64.4% 64.4% 3265 East Goldstone Drive Meridian Ada ID 83642 2004 2016 77,484 Sq. Ft. 141   LO(18);YM1(61);O(5)
Loan 32 Marriott SpringHill Suites and Towneplace Suites Yes 49.3% 39.8% 4040 and 4050 Northwest Avenue Bellingham Whatcom WA 98226 2013, 2015 NAP 205 Rooms 108,209   LO(28);DEF(87);O(5)
Loan 33 Chef’s Store Charleston Yes 60.3% 60.3% 1510 Meeting Street Charleston Charleston SC 29405 2018 NAP 57,854 Sq. Ft. 154   LO(26);DEF(90);O(4)
Loan 34 Tennessee Retail Portfolio Yes 66.4% 54.9% Various Various Various TN Various Various NAP 170,900 Sq. Ft. 43   LO(26);DEF(88);O(6)
Property 34.01 Elk Crossing Yes     601-751 West Elk Avenue Elizabethton Carter TN 37643 1982 NAP 106,698 Sq. Ft. 44    
Property 34.02 Cumberland Crossing Yes     2500 Jacksboro Pike LaFollette Campbell TN 37757 1991 NAP 64,202 Sq. Ft. 42    
Loan 35 Sandhurst Apartments Yes 31.1% 24.0% 30582 Sandhurst Street Roseville Macomb MI 48066 1988 NAP 328 Units 21,306   LO(25);DEF(91);O(4)
Loan 36 Churchlight Portfolio Yes 69.9% 66.0% Various Various Dauphin PA Various Various NAP 220 Pads 30,818   LO(27);DEF(30);O(3)
Property 36.01 Lisa Lake Yes     111 Sunrise Drive Middletown Dauphin PA 17057 1968 NAP 115 Pads 34,435    
Property 36.02 Grimms Yes     2150 Eshelman Street Middletown Dauphin PA 17057 1957 NAP 15 Pads 25,715    
Property 36.03 Nelson Manor Yes     26 Nelson Manor Lane Middletown Dauphin PA 17057 1952 NAP 32 Pads 26,456    
Property 36.04 Hokes Yes     22 Hummel Lane Middletown Dauphin PA 17057 1959 NAP 27 Pads 30,166    
Property 36.05 Highspire Court Yes     22 Willow Street Highspire Dauphin PA 17034 1957 NAP 31 Pads 24,940    
Loan 37 Comfort Suites Phoenix Airport Yes 56.9% 42.2% 1625 South 52nd Street Tempe Maricopa AZ 85281 1999 2018 92 Rooms 70,528   LO(25);DEF(90);O(5)
Loan 38 7001 S Alameda Yes 40.0% 40.0% 6921  & 7001 South Alameda Street Huntington Park Los Angeles CA 90001 1925, 1941 NAP 144,253 Sq. Ft. 36   LO(24);DEF(92);O(4)
Loan 39 Princeton Estates Portfolio Yes 44.0% 35.1% Various Various Various ND Various Various NAP 134 Units 38,751   LO(25);DEF(91);O(4)
Property 39.01 Strata Estates Williston Yes     1501-1643 19th Avenue West Williston Williams ND 58801 2012 NAP 62 Units 47,513    
Property 39.02 Strata Estates of Watford City Yes     504-549 Creekside Street Southeast and 505-549 7th Street Southeast Watford City McKenzie ND 58854 2010 NAP 72 Units 31,205    
Loan 40 700 Acqua Apartments Phase III Yes 59.4% 59.4% 712 Windy Way Newport News Newport News City VA 23602 2018 NAP 48 Units 98,958   LO(26);DEF(55);O(3)
Loan 41 Grove Heights Yes 66.9% 56.9% 1900 West 18th St Houston Harris TX 77008 1970 2018 18,990 Sq. Ft. 222   LO(26);DEF(90);O(4)
Loan 42 Brooklyn Condo Portfolio Yes 64.3% 64.3% Various Brooklyn Kings NY Various 2002 NAP 6,897 Sq. Ft. 522   LO(25);DEF(89);O(6)
Property 42.01 Dumbo Yes     67 Front Street Brooklyn Kings NY 11201 2002 NAP 2,601 Sq. Ft. 704    
Property 42.02 Crown Heights Yes     866 Eastern Parkway Brooklyn Kings NY 11213 2002 NAP 4,296 Sq. Ft. 412    
Loan 43 Planet Self Storage Yes 59.0% 53.7% 115 Bacon Street Waltham Middlesex MA 02451 1925 1983 35,168 Sq. Ft. 102   LO(25);YM1(92);O(3)
Loan 44 Dunlawton Shopping Center Yes 61.2% 61.2% 1765 Dunlawton Avenue Port Orange Volusia FL 32129 2019 NAP 10,250 Sq. Ft. 346   LO(25);DEF(91);O(4)
Loan 45 Qwik Stor Self Storage Yes 55.8% 55.8% 1213 North King Street Hampton Hampton City VA 23669 1986, 2005 NAP 569 Units 5,975   LO(24);DEF(92);O(4)
Loan 46 Menifee Storage Yes 54.2% 43.8% 27437 Murrieta Road Sun City Riverside CA 92585 1988 NAP 38,655 Sq. Ft. 84   LO(25);YM1(89);O(6)
Loan 47 Hesperia Shopping Center Yes 69.9% 59.5% 14466 Main Street Hesperia San Bernardino CA 92345 2008 NAP 19,732 Sq. Ft. 157   LO(27);DEF(89);O(4)
Loan 48 Mini U Storage - Crowley Yes 53.4% 53.4% 786 FM 1187 Crowley Tarrant TX 76036 2007 NAP 57,725 Sq. Ft. 52   LO(25);YM1(32);O(3)

 

 

CF 2019-CF2

 

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

 

              Second Most Second Second Second Third Most Third Third Third
Property     Most Recent Operating Most Recent Most Recent Most Recent Recent Operating Most Recent Most Recent Most Recent Recent Operating Most Recent Most Recent Most Recent
Flag ID Property Name Statements Date EGI ($) Expenses($) NOI($) Statements Date EGI($) Expenses($) NOI($) Statements Date EGI($) Expenses($) NOI($)
Loan 1 GNL Office and Industrial Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.01 Quest Diagnostics, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.02 Encompass Health Corporation NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.03 AT&T Services, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.04 Up Central Leasing LLC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.05 ComDoc, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.06 Stanley Convergent Security Solutions, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.07 EQT Gathering, LLC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.08 Metal Technologies, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.09 Heatcraft Refrigeration Products, LLC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.10 Hanes Companies, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.11 FedEx Ground Package System, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 1.12 Cummins, Inc. NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 2 Uline Arena 5/31/2019 7,638,927 4,040,587 3,598,340 12/31/2018 6,513,196 3,653,287 2,859,908 NAP NAP NAP NAP
Loan 3 Ocean Edge Resort & Golf Club 6/30/2019 34,919,298 24,871,669 10,047,629 12/31/2018 34,076,499 24,306,652 9,769,847 12/31/2017 32,840,716 23,779,307 9,061,409
Loan 4 Inland Life Storage Portfolio 5/31/2019 21,860,443 7,008,221 14,852,222 12/31/2018 21,574,377 6,879,947 14,694,430 12/31/2017 21,626,532 6,998,459 14,628,073
Property 4.01 Life Storage - 586 5/31/2019 1,371,838 280,662 1,091,176 12/31/2018 1,317,528 277,861 1,039,667 12/31/2017 1,282,191 274,667 1,007,524
Property 4.02 Life Storage - 145 5/31/2019 1,206,363 364,414 841,949 12/31/2018 1,214,442 360,522 853,920 12/31/2017 1,244,299 363,404 880,895
Property 4.03 Life Storage - 364 5/31/2019 1,132,189 246,846 885,343 12/31/2018 1,113,268 256,114 857,154 12/31/2017 1,098,364 244,883 853,481
Property 4.04 Life Storage - 365 5/31/2019 1,056,886 212,266 844,620 12/31/2018 1,036,865 214,069 822,796 12/31/2017 995,871 219,283 776,588
Property 4.05 Life Storage - 212 5/31/2019 973,042 205,454 767,588 12/31/2018 963,216 198,184 765,032 12/31/2017 1,008,733 208,326 800,407
Property 4.06 Life Storage - 386 5/31/2019 1,056,555 392,987 663,568 12/31/2018 1,054,597 379,656 674,941 12/31/2017 1,018,767 358,871 659,896
Property 4.07 Life Storage - 256 5/31/2019 896,476 254,477 641,999 12/31/2018 890,575 248,777 641,798 12/31/2017 852,468 240,624 611,844
Property 4.08 Life Storage - 206 5/31/2019 902,153 319,962 582,191 12/31/2018 907,393 305,274 602,119 12/31/2017 971,159 309,731 661,428
Property 4.09 Life Storage - 324 5/31/2019 885,487 243,690 641,797 12/31/2018 873,141 245,857 627,284 12/31/2017 904,412 266,449 637,963
Property 4.10 Life Storage - 236 5/31/2019 866,329 291,659 574,670 12/31/2018 850,410 280,574 569,836 12/31/2017 887,221 286,128 601,093
Property 4.11 Life Storage - 184 5/31/2019 759,633 219,389 540,244 12/31/2018 752,718 216,324 536,394 12/31/2017 742,923 212,143 530,780
Property 4.12 Life Storage - 500 5/31/2019 787,337 311,311 476,026 12/31/2018 782,684 300,256 482,428 12/31/2017 823,454 337,932 485,522
Property 4.13 Life Storage - 288 5/31/2019 722,836 235,957 486,879 12/31/2018 717,936 239,444 478,492 12/31/2017 750,439 243,328 507,111
Property 4.14 Life Storage - 299 5/31/2019 693,963 193,664 500,299 12/31/2018 670,518 186,039 484,479 12/31/2017 665,516 190,513 475,003
Property 4.15 Life Storage - 209 5/31/2019 684,576 186,661 497,915 12/31/2018 679,253 184,256 494,997 12/31/2017 695,171 185,392 509,779
Property 4.16 Life Storage - 035 5/31/2019 685,459 271,679 413,780 12/31/2018 694,028 273,269 420,759 12/31/2017 687,878 268,905 418,973
Property 4.17 Life Storage - 074 5/31/2019 646,409 209,862 436,547 12/31/2018 624,877 208,888 415,989 12/31/2017 599,593 206,139 393,454
Property 4.18 Life Storage - 252 5/31/2019 614,654 230,886 383,768 12/31/2018 634,148 249,660 384,488 12/31/2017 630,855 246,675 384,180
Property 4.19 Life Storage - 033 5/31/2019 593,198 240,137 353,061 12/31/2018 577,501 228,717 348,784 12/31/2017 576,342 227,031 349,311
Property 4.20 Life Storage - 205 5/31/2019 520,767 195,046 325,721 12/31/2018 504,062 187,825 316,237 12/31/2017 489,743 186,975 302,768
Property 4.21 Life Storage - 300 5/31/2019 568,362 169,486 398,876 12/31/2018 563,623 163,530 400,093 12/31/2017 568,525 185,243 383,282
Property 4.22 Life Storage - 026 5/31/2019 539,582 207,656 331,926 12/31/2018 521,480 209,614 311,866 12/31/2017 504,535 191,947 312,588
Property 4.23 Life Storage - 361 5/31/2019 506,435 191,813 314,622 12/31/2018 486,820 183,340 303,480 12/31/2017 479,039 188,535 290,504
Property 4.24 Life Storage - 165 5/31/2019 441,216 157,665 283,551 12/31/2018 439,626 157,093 282,533 12/31/2017 403,839 165,632 238,207
Property 4.25 Life Storage - 208 5/31/2019 391,623 128,538 263,085 12/31/2018 402,560 110,964 291,596 12/31/2017 426,983 141,398 285,585
Property 4.26 Life Storage - 211 5/31/2019 441,950 167,615 274,335 12/31/2018 427,891 162,489 265,402 12/31/2017 435,315 172,012 263,303
Property 4.27 Life Storage - 021 5/31/2019 441,743 199,033 242,710 12/31/2018 425,679 187,860 237,819 12/31/2017 414,209 193,887 220,322
Property 4.28 Life Storage - 298 5/31/2019 355,058 128,332 226,726 12/31/2018 348,863 127,208 221,655 12/31/2017 369,175 131,414 237,761
Property 4.29 Life Storage - 297 5/31/2019 294,168 121,887 172,281 12/31/2018 293,946 115,124 178,822 12/31/2017 310,234 118,905 191,329
Property 4.30 Life Storage - 153 5/31/2019 282,401 140,949 141,452 12/31/2018 276,078 138,872 137,206 12/31/2017 266,683 133,932 132,751
Property 4.31 Life Storage - 075 5/31/2019 292,944 155,103 137,841 12/31/2018 284,365 150,407 133,958 12/31/2017 278,651 148,057 130,594
Property 4.32 Life Storage - 152 5/31/2019 248,817 133,135 115,682 12/31/2018 244,294 131,880 112,414 12/31/2017 243,955 150,098 93,857
Loan 5 Bushwick Avenue Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 5.01 340 Evergreen Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 5.02 871 Bushwick Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 5.03 889 Bushwick Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 6 Flamingo Pines Plaza 4/30/2019 4,408,598 1,104,662 3,303,936 12/31/2018 4,385,541 1,028,021 3,357,520 NAP NAP NAP NAP
Loan 7 The Stanwix NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 8 Hilton Portfolio 6/30/2019 23,901,279 14,817,445 9,083,834 12/31/2018 23,315,006 14,640,021 8,674,985 12/31/2017 21,902,498 13,886,423 8,016,075
Property 8.01 Hampton Inn Bartonsville 6/30/2019 4,392,513 2,616,780 1,775,733 12/31/2018 4,283,657 2,558,981 1,724,676 12/31/2017 3,819,575 2,352,190 1,467,385
Property 8.02 Homewood Suites Leesburg 6/30/2019 3,717,078 2,129,529 1,587,549 12/31/2018 3,761,936 2,140,562 1,621,374 12/31/2017 3,575,317 2,087,261 1,488,056
Property 8.03 Hampton Inn Leesburg 6/30/2019 3,519,666 2,156,247 1,363,419 12/31/2018 3,481,519 2,134,130 1,347,389 12/31/2017 3,159,854 1,962,663 1,197,191
Property 8.04 Hampton Inn Faxon 6/30/2019 3,483,569 2,086,197 1,397,372 12/31/2018 3,416,947 2,079,966 1,336,981 12/31/2017 2,872,156 1,922,241 949,915
Property 8.05 Homewood Suites Ocala 6/30/2019 3,264,274 2,115,416 1,148,858 12/31/2018 3,251,718 2,151,020 1,100,698 12/31/2017 3,256,479 2,069,562 1,186,917
Property 8.06 Hampton Inn Williamsport 6/30/2019 3,160,226 2,090,797 1,069,429 12/31/2018 2,705,075 1,959,083 745,992 12/31/2017 2,799,379 1,906,892 892,487
Property 8.07 Hampton Inn Bermuda Run 6/30/2019 2,363,953 1,622,479 741,474 12/31/2018 2,414,154 1,616,279 797,875 12/31/2017 2,419,738 1,585,614 834,124
Loan 9 Southbridge Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 10 Grand Canal Shoppes 3/31/2019 102,473,435 31,007,624 71,465,811 12/31/2018 103,110,653 31,784,180 71,326,473 12/31/2017 107,586,327 33,160,381 74,425,947
Loan 11 Gemstone - Inland Portfolio 2/28/2019 4,355,298 1,771,200 2,584,099 12/31/2018 4,312,031 1,756,850 2,555,181 12/31/2017 4,099,418 1,641,472 2,457,946
Property 11.01 Sunset Village 2/28/2019 1,173,139 387,066 786,074 12/31/2018 1,166,419 387,646 778,773 12/31/2017 1,137,163 391,836 745,327
Property 11.02 Suncoast 2/28/2019 616,545 312,359 304,185 12/31/2018 603,659 304,498 299,161 12/31/2017 560,268 267,480 292,788
Property 11.03 Tropic Breeze 2/28/2019 473,126 212,063 261,062 12/31/2018 465,293 204,997 260,296 12/31/2017 437,572 187,085 250,487
Property 11.04 Lakewood 2/28/2019 447,378 222,584 224,794 12/31/2018 434,447 223,448 211,000 12/31/2017 397,079 189,276 207,803
Property 11.05 Kozy 2/28/2019 561,064 200,636 360,428 12/31/2018 563,441 200,636 362,806 12/31/2017 541,968 193,043 348,925
Property 11.06 Capital 2/28/2019 415,941 161,894 254,048 12/31/2018 409,428 162,074 247,354 12/31/2017 389,550 148,908 240,642
Property 11.07 Try Mor 2/28/2019 382,126 150,555 231,572 12/31/2018 383,402 148,532 234,871 12/31/2017 371,705 139,400 232,305
Property 11.08 Sunny Acres 2/28/2019 285,979 124,044 161,936 12/31/2018 285,941 125,020 160,921 12/31/2017 264,113 124,443 139,670
Loan 12 Woodlands Mall 5/31/2019 53,807,988 10,101,329 43,706,659 12/31/2018 52,962,351 9,785,492 43,176,859 12/31/2017 51,530,705 10,009,375 41,521,330
Loan 13 MI-SC Storage Portfolio Various 3,579,827 1,365,623 2,214,205 12/31/2018 3,444,073 1,349,213 2,094,860 12/31/2017 3,274,370 1,357,517 1,916,853
Property 13.01 Solo Storage - Dove Rd 6/30/2019 425,223 239,740 185,482 12/31/2018 427,124 208,081 219,043 12/31/2017 423,699 241,014 182,685
Property 13.02 Port Huron Self Storage 6/30/2019 360,762 148,770 211,992 12/31/2018 345,389 169,404 175,985 12/31/2017 337,692 218,806 118,887
Property 13.03 Lapeer Self Storage - Demille 6/30/2019 294,442 201,745 92,697 12/31/2018 292,253 200,177 92,076 12/31/2017 286,430 226,713 59,716
Property 13.04 Marion Self Storage - White’s Mini Storage 6/30/2019 437,087 294,432 142,655 12/31/2018 366,227 271,478 94,749 12/31/2017 310,910 236,449 74,461
Property 13.05 Fort Gratiot Self Storage 6/30/2019 328,874 90,685 238,189 12/31/2018 330,583 93,701 236,882 12/31/2017 323,780 83,540 240,240
Property 13.06 Lapeer Self Storage - Luzi’s 6/30/2019 172,516 22,942 149,574 12/31/2018 164,235 21,387 142,849 12/31/2017 87,505 8,428 79,078
Property 13.07 Fort Knox - Lapeer 7/31/2019 171,679 57,836 113,843 12/31/2018 169,714 57,084 112,630 12/31/2017 163,068 52,289 110,779
Property 13.08 Marion Self Storage - Francis Marion Plaza Storage 6/30/2019 197,680 2,235 195,445 12/31/2018 182,306 2,748 179,558 12/31/2017 169,695 1,803 167,892
Property 13.09 Marion Self Storage - All Storage 6/30/2019 184,969 2,442 182,527 12/31/2018 177,058 3,057 174,001 12/31/2017 166,114 8,482 157,632
Property 13.10 Solo Storage - Howard St 6/30/2019 156,855 70,611 86,243 12/31/2018 148,123 79,518 68,605 12/31/2017 172,887 71,136 101,752
Property 13.11 Lapeer Self Storage - Evergreen 6/30/2019 133,373 9,819 123,554 12/31/2018 128,228 17,731 110,498 12/31/2017 129,742 5,674 124,068
Property 13.12 Lapeer Self Storage - Sam’s 6/30/2019 138,181 23,756 114,425 12/31/2018 136,750 33,328 103,422 12/31/2017 134,137 29,415 104,721
Property 13.13 Marysville Self Storage 6/30/2019 148,472 54,425 94,047 12/31/2018 148,147 52,659 95,488 12/31/2017 160,802 49,038 111,764
Property 13.14 Saint Clair Self Storage 6/30/2019 177,311 45,071 132,241 12/31/2018 179,210 50,589 128,621 12/31/2017 171,325 62,594 108,731
Property 13.15 Fort Knox - Imlay City 7/31/2019 148,444 84,381 64,063 12/31/2018 145,183 66,589 78,594 12/31/2017 140,590 58,494 82,096
Property 13.16 Lapeer Self Storage - Lock Tight 6/30/2019 103,960 16,733 87,227 12/31/2018 103,543 21,682 81,860 12/31/2017 95,995 3,644 92,351
Loan 14 136-20 38th Avenue 12/31/2018 1,846,155 64,215 1,781,940 12/31/2017 1,908,105 83,581 1,824,524 12/31/2016 1,707,743 88,730 1,619,013
Loan 15 Beverly Hills BMW NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 16 BWAY Facilities NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 16.01 BWAY Facilities Premises C NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 16.02 BWAY Facilities Premises A & B NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 17 Metreon 5/31/2019 2,324,477 440,368 1,884,110 12/31/2018 2,200,746 412,660 1,788,086 12/31/2017 2,147,581 438,769 1,708,812
Loan 18 Capital at St. Charles 5/31/2019 2,648,020 1,525,180 1,122,841 12/31/2018 2,377,615 1,498,379 879,237 NAP NAP NAP NAP
Loan 19 Corporate Park of Doral 7/31/2019 4,368,784 2,399,022 1,969,763 12/31/2018 3,965,408 2,308,682 1,656,726 12/31/2017 3,729,211 2,435,915 1,293,296
Loan 20 Sandpiper Midwest Portfolio 5/31/2019 6,387,210 4,245,439 2,141,771 12/31/2018 6,175,603 3,990,210 2,185,393 12/31/2017 5,792,615 3,812,631 1,979,983
Property 20.01 WoodSpring Suites Columbus 5/31/2019 1,721,133 1,095,239 625,894 12/31/2018 1,641,648 1,077,576 564,072 12/31/2017 1,626,307 1,034,390 591,917
Property 20.02 WoodSpring Suites Fairfield 5/31/2019 1,595,577 983,625 611,951 12/31/2018 1,522,787 919,006 603,781 12/31/2017 1,380,855 899,120 481,735
Property 20.03 WoodSpring Suites Easton 5/31/2019 1,677,928 1,259,272 418,656 12/31/2018 1,632,475 1,120,332 512,143 12/31/2017 1,459,191 1,039,006 420,185
Property 20.04 WoodSpring Suites Fort Wayne 5/31/2019 1,392,572 907,303 485,269 12/31/2018 1,378,693 873,296 505,397 12/31/2017 1,326,262 840,115 486,146
Loan 21 Liberty MA Portfolio 4/30/2019 5,715,870 1,740,559 3,975,311 12/31/2018 5,498,954 1,740,559 3,758,395 12/31/2017 4,686,493 1,458,815 3,227,678
Property 21.01 10-14 New Bond 4/30/2019 3,711,639 847,161 2,864,478 12/31/2018 3,514,047 847,161 2,666,887 12/31/2017 2,760,566 695,256 2,065,310
Property 21.02 151 West Boylston 4/30/2019 1,286,704 550,616 736,089 12/31/2018 1,285,484 550,616 734,869 12/31/2017 1,246,603 473,362 773,241
Property 21.03 8 New Bond 4/30/2019 717,527 342,783 374,744 12/31/2018 699,422 342,783 356,640 12/31/2017 679,324 290,197 389,127
Loan 22 The Centre NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 23 University Station Sarasota 7/31/2019 1,553,072 386,514 1,166,558 12/31/2018 1,405,555 347,105 1,058,450 NAP NAP NAP NAP
Loan 24 River Valley Shopping Center 3/31/2019 2,255,724 622,937 1,632,787 12/31/2018 2,258,828 616,084 1,642,744 12/31/2017 2,113,677 589,990 1,523,686
Loan 25 265 Davidson Avenue 6/30/2019 3,162,321 1,499,680 1,662,641 12/31/2018 3,167,137 1,508,774 1,658,363 12/31/2017 3,052,497 1,511,539 1,540,958
Loan 26 106 N Grove & 25 N Harrison NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 26.01 106 N Grove NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 26.02 25 N Harrison 6/30/2019 796,513 194,026 602,488 12/31/2018 604,221 399,710 204,511 NAP NAP NAP NAP
Loan 27 My Self Storage Space - Brea 5/31/2019 1,580,251 445,327 1,134,924 NAP NAP NAP NAP NAP NAP NAP NAP
Loan 28 Aero Office Park 5/31/2019 1,983,981 763,245 1,220,736 12/31/2018 1,947,137 763,439 1,183,698 12/31/2017 1,865,490 764,838 1,100,652
Loan 29 Lee Industries NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 29.01 Conover (HQ) NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 29.02 Newton NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 29.03 High Point Showroom NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 30 La Terraza Office Building 6/30/2019 1,617,074 413,894 1,203,180 12/31/2018 1,437,038 396,878 1,040,160 12/31/2017 1,249,840 363,205 886,635
Loan 31 T-Mobile Meridian 3/31/2019 1,512,989 2,833 1,510,156 12/31/2018 1,498,957 18,769 1,480,188 12/31/2017 1,469,845 21,463 1,448,383
Loan 32 Marriott SpringHill Suites and Towneplace Suites 3/31/2019 7,260,614 4,537,935 2,722,679 12/31/2018 7,197,446 4,623,290 2,574,156 12/31/2017 7,240,714 4,867,030 2,373,684
Loan 33 Chef’s Store Charleston NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 34 Tennessee Retail Portfolio 12/31/2018 1,077,419 251,987 825,431 12/31/2017 1,042,921 262,547 780,374 12/31/2016 1,051,099 253,683 797,416
Property 34.01 Elk Crossing 12/31/2018 605,050 155,697 449,353 12/31/2017 635,590 155,545 480,045 12/31/2016 676,648 156,304 520,344
Property 34.02 Cumberland Crossing 12/31/2018 472,369 96,290 376,079 12/31/2017 407,331 107,002 300,329 12/31/2016 374,451 97,379 277,072
Loan 35 Sandhurst Apartments 6/30/2019 3,129,194 1,553,479 1,575,715 12/31/2018 3,098,850 1,522,693 1,576,157 12/31/2017 3,015,767 1,377,119 1,638,648
Loan 36 Churchlight Portfolio 3/31/2019 1,159,578 541,930 617,648 12/31/2018 1,150,339 518,503 631,836 12/31/2017 1,060,105 516,393 543,712
Property 36.01 Lisa Lake 3/31/2019 629,483 282,670 346,813 12/31/2018 617,758 270,067 347,691 12/31/2017 578,468 266,001 312,467
Property 36.02 Grimms 3/31/2019 87,915 39,454 48,461 12/31/2018 86,043 35,953 50,090 12/31/2017 74,741 35,782 38,959
Property 36.03 Nelson Manor 3/31/2019 154,488 86,329 68,159 12/31/2018 154,891 79,168 75,723 12/31/2017 141,700 77,660 64,040
Property 36.04 Hokes 3/31/2019 132,835 51,982 80,853 12/31/2018 134,113 53,168 80,945 12/31/2017 118,931 54,999 63,932
Property 36.05 Highspire Court 3/31/2019 154,857 81,495 73,362 12/31/2018 157,534 80,147 77,387 12/31/2017 146,265 81,951 64,314
Loan 37 Comfort Suites Phoenix Airport 6/30/2019 2,045,757 1,177,323 868,434 12/31/2018 2,000,068 1,190,935 809,133 12/31/2017 1,910,211 1,119,648 790,564
Loan 38 7001 S Alameda 8/31/2019 496,000 0 496,000 12/31/2018 480,000 NAP 480,000 12/31/2017 480,000 NAP 480,000
Loan 39 Princeton Estates Portfolio 6/30/2019 1,633,816 751,236 882,580 NAP NAP NAP NAP NAP NAP NAP NAP
Property 39.01 Strata Estates Williston 6/30/2019 846,583 405,011 441,572 NAP NAP NAP NAP NAP NAP NAP NAP
Property 39.02 Strata Estates of Watford City 6/30/2019 787,233 346,225 441,008 NAP NAP NAP NAP NAP NAP NAP NAP
Loan 40 700 Acqua Apartments Phase III 6/30/2019 759,081 298,632 460,449 12/31/2018 515,638 246,129 269,509 NAP NAP NAP NAP
Loan 41 Grove Heights 12/31/2018 227,493 102,217 125,276 12/31/2017 213,006 104,610 108,396 NAP NAP NAP NAP
Loan 42 Brooklyn Condo Portfolio 7/31/2019 308,054 64,439 243,615 12/31/2018 323,267 67,433 255,834 12/31/2017 314,051 58,561 255,490
Property 42.01 Dumbo 7/31/2019 142,018 48,757 93,261 12/31/2018 155,879 55,125 100,754 12/31/2017 148,601 48,248 100,353
Property 42.02 Crown Heights 7/31/2019 166,036 15,682 150,354 12/31/2018 167,388 12,308 155,080 12/31/2017 165,450 10,313 155,138
Loan 43 Planet Self Storage 3/31/2019 747,913 285,080 462,833 12/31/2018 729,840 285,541 444,299 12/31/2017 680,869 286,152 394,717
Loan 44 Dunlawton Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 45 Qwik Stor Self Storage 6/30/2019 638,605 307,177 331,428 12/31/2018 623,744 309,606 314,138 12/31/2017 602,383 304,546 297,837
Loan 46 Menifee Storage 4/30/2019 634,782 221,829 412,953 12/31/2018 632,854 203,017 429,837 12/31/2017 571,328 195,429 375,899
Loan 47 Hesperia Shopping Center 12/31/2018 380,509 111,130 269,379 12/31/2017 284,955 101,651 183,304 12/31/2016 264,956 96,444 168,512
Loan 48 Mini U Storage - Crowley 7/31/2019 608,282 330,283 277,999 12/31/2018 632,438 329,589 302,849 12/31/2017 679,530 301,316 378,214

 

 

CF 2019-CF2

 

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

 

Property     Underwritten NOI Underwritten NCF  Underwritten  Underwritten  Underwritten  Underwritten  Underwritten Underwritten Underwritten Ownership Ground Lease Ground Lease     Lease     Lease     Lease     Lease     Lease
Flag ID Property Name Debt Yield Debt Yield  Revenue($)  EGI($)  Expenses($)  NOI ($)  Reserves($) TI/LC($) NCF($) Interest  Expiration  Extension Terms Largest Tenant Sq. Ft. Expiration 2nd Largest Tenant Sq. Ft. Expiration 3rd Largest Tenant Sq. Ft. Expiration 4th Largest Tenant Sq. Ft. Expiration 5th Largest Tenant Sq. Ft. Expiration
Loan 1 GNL Office and Industrial Portfolio 10.6% 9.6% 24,507,957 30,087,669 8,504,333 21,583,336 410,771 1,536,057 19,636,508 Fee Simple                                       
Property 1.01 Quest Diagnostics, Inc.     6,599,251 8,175,080 2,512,682 5,662,397 59,992 369,634 5,232,771 Fee Simple     Quest Diagnostics Inc. 222,193 8/31/2024 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.02 Encompass Health Corporation     4,853,793 6,543,704 2,370,142 4,173,562 39,861 238,677 3,895,024 Fee Simple     Encompass Health Corporation 199,305 3/30/2033 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.03 AT&T Services, Inc.     4,753,929 5,280,885 1,031,176 4,249,709 100,379 288,802 3,860,528 Fee Simple     AT&T Services, Inc. 401,516 7/17/2026 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.04 Up Central Leasing LLC     1,265,000 1,471,241 340,243 1,130,998 33,000 76,923 1,021,075 Fee Simple     UP Central Leasing LLC 220,000 3/31/2029 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.05 ComDoc, Inc.     1,210,450 1,701,664 586,675 1,114,989 16,125 69,891 1,028,973 Fee Simple     ComDoc, Inc. 107,500 4/30/2029 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.06 Stanley Convergent Security Solutions, Inc.     1,218,180 1,583,858 469,084 1,114,774 16,000 69,448 1,029,326 Fee Simple     Stanley Convergent Security Solutions, Inc. 80,000 6/30/2028 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.07 EQT Gathering, LLC     1,024,015 1,269,968 341,567 928,401 19,070 46,916 862,415 Fee Simple     EQT Gathering, LLC 127,135 6/30/2030 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.08 Metal Technologies, Inc.     841,943 874,187 129,351 744,837 35,157 47,228 662,452 Fee Simple     Metal Technologies, Inc. 234,377 6/30/2033 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.09 Heatcraft Refrigeration Products, LLC     839,482 935,275 177,122 758,153 32,214 72,598 653,341 Fee Simple     Heatcraft Refrigeration Products, LLC 214,757 5/31/2028 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.10 Hanes Companies, Inc.     728,346 872,060 215,774 656,286 41,325 184,993 429,968 Fee Simple     Hanes Companies, Inc. 275,500 9/30/2028 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.11 FedEx Ground Package System, Inc.     676,244 783,125 164,948 618,177 11,406 41,074 565,697 Fee Simple     FedEx Ground Package System, Inc. 76,039 6/30/2024 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 1.12 Cummins, Inc.     497,326 596,622 165,570 431,053 6,242 29,873 394,938 Fee Simple     Cummins, Inc. 36,720 11/30/2028 NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 2 Uline Arena 7.4% 7.2% 14,470,452 13,322,582 4,431,507 8,891,075 24,838 248,381 8,617,856 Fee Simple     Recreational Equipment, Inc. 51,159 2/29/2032 RGN National Business Center 43,680 10/31/2033 Pact Inc. 39,137 4/30/2035 Davis Memorial Goodwill 23,968 7/31/2035 Antunovich Associates 10,353 9/30/2029
Loan 3 Ocean Edge Resort & Golf Club 14.0% 11.9% 16,648,190 34,716,217 24,920,254 9,795,963 1,450,357   8,345,606 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 4 Inland Life Storage Portfolio 9.5% 9.4% 23,594,686 21,860,451 8,604,656 13,255,794 210,853   13,044,942 Fee Simple                                       
Property 4.01 Life Storage - 586     1,472,064 1,371,838 352,371 1,019,467 14,508   1,004,959 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.02 Life Storage - 145     1,248,960 1,206,363 475,170 731,194 10,133   721,061 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.03 Life Storage - 364     1,189,040 1,132,189 307,323 824,866 10,472   814,394 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.04 Life Storage - 365     1,110,460 1,056,886 269,654 787,232 7,578   779,654 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.05 Life Storage - 212     1,129,275 973,042 298,483 674,559 7,328   667,231 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.06 Life Storage - 386     1,114,942 1,056,555 458,166 598,388 9,997   588,391 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.07 Life Storage - 256     928,267 896,476 343,580 552,896 7,167   545,729 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.08 Life Storage - 206     937,161 902,153 379,768 522,385 8,725   513,660 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.09 Life Storage - 324     978,125 885,487 300,853 584,634 11,033   573,602 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.10 Life Storage - 236     978,256 866,329 330,016 536,313 8,931   527,382 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.11 Life Storage - 184     803,113 759,633 262,293 497,340 6,037   491,303 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.12 Life Storage - 500     848,369 787,337 369,632 417,705 4,858   412,847 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.13 Life Storage - 288     768,891 722,836 285,912 436,924 7,595   429,329 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.14 Life Storage - 299     799,194 693,963 292,625 401,338 6,758   394,580 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.15 Life Storage - 209     765,818 684,576 242,116 442,461 5,348   437,113 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.16 Life Storage - 035     750,733 685,459 299,282 386,177 6,720   379,457 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.17 Life Storage - 074     681,266 646,409 246,760 399,649 6,523   393,126 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.18 Life Storage - 252     656,281 614,654 265,261 349,393 6,147   343,246 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.19 Life Storage - 033     570,663 593,198 263,866 329,332 5,675   323,657 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.20 Life Storage - 205     564,277 520,767 202,127 318,640 5,750   312,890 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.21 Life Storage - 300     657,816 568,362 263,257 305,105 5,429   299,676 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.22 Life Storage - 026     549,787 539,582 258,616 280,965 6,080   274,886 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.23 Life Storage - 361     525,461 506,435 220,828 285,607 4,415   281,192 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.24 Life Storage - 165     439,347 441,216 191,693 249,523 5,639   243,884 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.25 Life Storage - 208     451,933 391,623 162,060 229,563 5,662   223,901 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.26 Life Storage - 211     483,992 441,950 259,156 182,795 4,520   178,275 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.27 Life Storage - 021     618,437 441,743 217,467 224,276 4,667   219,609 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.28 Life Storage - 298     374,399 355,058 160,484 194,575 3,703   190,872 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.29 Life Storage - 297     320,656 294,168 148,767 145,401 3,160   142,241 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.30 Life Storage - 153     307,203 282,401 160,402 121,998 3,288   118,711 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.31 Life Storage - 075     316,230 292,944 170,352 122,592 3,836   118,756 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 4.32 Life Storage - 152     254,269 248,817 146,316 102,502 3,175   99,327 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 5 Bushwick Avenue Portfolio 6.8% 6.8% 10,690,464 10,317,252 1,437,967 8,879,285 44,600   8,834,685 Fee Simple                                  
Property 5.01 340 Evergreen Avenue     5,239,788 5,068,092 1,022,316 4,045,776 33,600   4,012,176 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 5.02 871 Bushwick Avenue     3,600,000 3,420,000 102,600 3,317,400     3,317,400 Fee Simple     Metro International Church, Inc. 140,510 6/30/2049 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 5.03 889 Bushwick Avenue     1,850,676 1,829,160 313,051 1,516,109 11,000   1,505,109 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 6 Flamingo Pines Plaza 9.4% 9.1% 3,509,178 4,321,156 1,175,345 3,145,811 28,043 86,475 3,031,294 Fee Simple     Florida Technical College 35,139 1/31/2022 USPS 18,800 7/31/2021 Goodwill 18,000 6/30/2027 Sunrise Medical Group 10,000 10/30/2023 Open Valley Academy 6,300 3/31/2023
Loan 7 The Stanwix 12.8% 12.8% 4,763,292 4,847,093 610,613 4,236,480 23,800   4,212,680 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 8 Hilton Portfolio 13.6% 12.2% 23,901,279 23,901,279 14,661,204 9,240,075 956,051   8,284,023 Fee Simple                                  
Property 8.01 Hampton Inn Bartonsville     4,392,513 4,392,513 2,572,575 1,819,938 175,701   1,644,237 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 8.02 Homewood Suites Leesburg     3,717,078 3,717,078 2,097,431 1,619,647 148,683   1,470,964 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 8.03 Hampton Inn Leesburg     3,519,666 3,519,666 2,099,585 1,420,081 140,787   1,279,294 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 8.04 Hampton Inn Faxon     3,483,569 3,483,569 2,055,664 1,427,905 139,343   1,288,562 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 8.05 Homewood Suites Ocala     3,264,274 3,264,274 2,103,020 1,161,254 130,571   1,030,683 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 8.06 Hampton Inn Williamsport     3,160,226 3,160,226 2,132,237 1,027,989 126,409   901,580 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 8.07 Hampton Inn Bermuda Run     2,363,953 2,363,953 1,600,692 763,261 94,558   668,703 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 9 Southbridge Park 16.8% 16.6% 8,466,480 8,693,906 3,833,749 4,860,157 42,750   4,817,407 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 10 Grand Canal Shoppes 9.6% 9.3% 76,697,658 104,029,334 31,007,624 73,021,709   2,023,806 70,997,903 Fee/Leasehold 02/28/2064 Walgreens has one option to extend the Term for an additional 40 years with 2 years written notice prior to the expiration of the Term. Venetian Casino Resort 81,105 34,088 SF (7/31/2025); 38,920 SF (5/31/2029); 8,096 SF (9/30/2033); 1 SF (12/31/2019) TAO 49,441 39,553 SF (1/31/2029); 8,800 SF (5/31/2029); 1,088 SF (1/31/2020) Regis Galerie 28,099 8,406 SF (12/31/2020); 4,654 SF (2/29/2020); 15,039 SF (5/31/2025) Grand Lux Café 19,100 12/31/2029 Mercato Della Pescheria 16,479 11/30/2025
Loan 11 Gemstone - Inland Portfolio 9.9% 9.7% 4,658,148 4,546,096 2,171,906 2,374,190 47,150   2,327,040 Fee Simple                                       
Property 11.01 Sunset Village     1,122,060 1,265,279 514,652 750,627 11,800   738,827 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 11.02 Suncoast     1,013,652 633,245 371,757 261,488 7,750   253,738 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 11.03 Tropic Breeze     537,300 481,625 244,497 237,128 6,050   231,078 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 11.04 Lakewood     445,200 466,378 263,620 202,758 5,300   197,458 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 11.05 Kozy     501,576 570,575 254,956 315,619 4,850   310,769 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 11.06 Capital     409,260 440,501 196,371 244,129 4,750   239,379 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 11.07 Try Mor     352,980 392,177 177,971 214,206 3,400   210,806 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 11.08 Sunny Acres     276,120 296,316 148,081 148,235 3,250   144,985 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 12 Woodlands Mall 17.4% 17.0% 56,897,203 53,931,267 10,814,593 43,116,674 151,646 758,231 42,206,797 Fee Simple     Forever 21 85,150 6/30/2025 Dick’s Sporting Goods 83,075 1/31/2027 Barnes & Noble Bookseller 30,471 1/31/2020 Woodlands Financial Group 22,359 3/31/2027 Macy’s Children’s 17,161 1/31/2022
Loan 13 MI-SC Storage Portfolio 10.1% 9.4% 3,822,747 3,579,708 1,450,114 2,129,594 145,721   1,983,873 Fee Simple                                       
Property 13.01 Solo Storage - Dove Rd     455,810 425,222 231,171 194,051 7,618   186,433 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.02 Port Huron Self Storage     348,216 360,762 147,686 213,076 10,937   202,139 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.03 Lapeer Self Storage - Demille     306,939 294,442 93,232 201,210 6,021   195,189 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.04 Marion Self Storage - White’s Mini Storage     495,344 437,087 259,285 177,802 18,343   159,459 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.05 Fort Gratiot Self Storage     319,817 328,755 97,269 231,485 8,618   222,867 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.06 Lapeer Self Storage - Luzi’s     225,120 172,516 67,716 104,800 14,382   90,418 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.07 Fort Knox - Lapeer     180,837 171,679 58,572 113,107 8,848   104,259 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.08 Marion Self Storage - Francis Marion Plaza Storage     217,982 197,680 42,300 155,380 12,585   142,795 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.09 Marion Self Storage - All Storage     172,649 184,969 36,158 148,811 3,047   145,764 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.10 Solo Storage - Howard St     164,020 156,854 72,040 84,814 6,180   78,634 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.11 Lapeer Self Storage - Evergreen     146,556 133,373 59,114 74,259 4,081   70,178 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.12 Lapeer Self Storage - Sam’s     163,165 138,181 67,466 70,715 3,083   67,632 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.13 Marysville Self Storage     188,328 148,472 62,327 86,144 14,520   71,624 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.14 Saint Clair Self Storage     174,916 177,311 49,434 127,877 10,198   117,679 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.15 Fort Knox - Imlay City     155,852 148,444 84,412 64,032 4,673   59,359 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 13.16 Lapeer Self Storage - Lock Tight     107,196 103,960 21,931 82,029 12,587   69,442 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 14 136-20 38th Avenue 8.9% 8.8% 2,276,336 2,162,519 373,765 1,788,755 4,701 29,384 1,754,670 Fee Simple     North Shore Community Services 12,642 2/10/2024 Long Island Business Institute 10,865 7/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 15 Beverly Hills BMW 4.0% 4.0% 1,200,000 2,437,753 78,975 2,358,779     2,358,779 Fee Simple     Sonic Automotive 339,000 6/19/2024 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 16 BWAY Facilities 9.5% 8.5% 1,764,506 1,725,456 51,764 1,673,692 60,387 120,775 1,492,530 Fee Simple                                  
Property 16.01 BWAY Facilities Premises C     909,000 888,883 26,666 862,216 23,273 46,546 792,398 Fee Simple     BWAY Corporation 155,152 9/30/2031 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 16.02 BWAY Facilities Premises A & B     855,506 836,573 25,097 811,476 37,115 74,229 700,132 Fee Simple     BWAY Corporation 247,476 9/30/2031 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 17 Metreon 9.8% 9.0% 1,918,080 2,165,287 443,356 1,721,931 15,035 124,818 1,582,078 Fee Simple     Sweet Tomatoes 5,006 5/31/2030 Pinnacle 4,100 8/1/2022 Tease Salon/Spa 3,568 1/31/2024 Sammy’s Woodfired Pizza 3,500 2/29/2024 FedEx Kinkos 3,337 9/30/2023
Loan 18 Capital at St. Charles 9.0% 8.7% 2,674,620 2,798,450 1,306,286 1,492,165 62,750   1,429,415 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 19 Corporate Park of Doral 12.0% 10.5% 4,804,933 4,292,184 2,374,079 1,918,104 50,995 185,388 1,681,721 Fee Simple     GSA - MEPS 26,091 10/31/2021 FirstSource Group USA, Inc. 17,388 8/31/2025 FL Department of Agriculture 11,290 9/30/2022 U.S. Army Recruiting 9,583 9/30/2024 Southeast Homecare, LLC 7,372 8/31/2024
Loan 20 Sandpiper Midwest Portfolio 14.1% 12.5% 6,217,847 6,387,210 4,136,734 2,250,476 255,488   1,994,987 Fee Simple                                       
Property 20.01 WoodSpring Suites Columbus     1,680,312 1,721,133 1,066,597 654,536 68,845   585,691 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 20.02 WoodSpring Suites Fairfield     1,544,695 1,595,577 939,843 655,734 63,823   591,911 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 20.03 WoodSpring Suites Easton     1,645,950 1,677,928 1,256,085 421,843 67,117   354,726 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 20.04 WoodSpring Suites Fort Wayne     1,346,889 1,392,572 874,209 518,363 55,703   462,660 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 21 Liberty MA Portfolio 10.9% 10.0% 6,169,598 5,713,521 1,854,129 3,859,392 54,070 270,352 3,534,970 Fee Simple                                  
Property 21.01 10-14 New Bond     4,083,892 3,732,100 968,845 2,763,255 41,636 208,181 2,513,438 Fee Simple     Central MA Spec. Ed 118,068 8/31/2027 A. Schulman, Inc. 73,859 9/30/2020 Reed Machinery, Inc 25,242 12/31/2021 United Rentals 10,150 2/28/2027 NAP NAP NAP
Property 21.02 151 West Boylston     1,346,935 1,279,588 541,003 738,585 7,556 37,778 693,252 Fee Simple     Commonwealth of Mass (DCF East) 24,268 8/3/2024 Commonwealth of Mass (Lottery) 17,400 1/22/2021 U.S Government (USDA Asian Beetle) 8,702   NAP NAP NAP NAP NAP NAP
Property 21.03 8 New Bond     738,771 701,832 344,280 357,552 4,879 24,393 328,280 Fee Simple     Commonwealth of MA (DEP) 32,524 11/16/2024 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 22 The Centre 13.2% 13.0% 11,579,286 10,488,618 2,588,348 7,900,270 78,500   7,821,770 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 23 University Station Sarasota 7.6% 7.4% 1,653,996 1,551,825 434,455 1,117,370 8,062 23,756 1,085,552 Fee Simple     Whole Foods 41,668 1/31/2038 Banfield Pet Hospital 3,000 11/30/2027 Great Expressions 3,000 10/31/2027 Zoe’s Kitchen 2,800 9/30/2027 Lavish Nail Lounge 1,200 9/30/2027
Loan 24 River Valley Shopping Center 10.7% 10.2% 2,365,485 2,212,097 648,048 1,564,049 21,776 50,000 1,492,273 Fee Simple     Best Buy 45,000 1/31/2029 Skechers 15,027 3/31/2022 David’s Bridal 10,400 11/30/2023 Lakeshore Learning Materials 7,500 7/31/2020 Jason’s Deli 4,533 6/30/2020
Loan 25 265 Davidson Avenue 11.0% 9.5% 3,289,562 3,059,293 1,516,352 1,542,941 39,216 178,256 1,325,469 Fee Simple     Terumo Medical Corporation 95,023 10/31/2028 Labvantage Solutions 14,848 2/7/2024 Rosenberg, Rich, Baker, Berman & Co. 12,803 4/30/2020 Thermo Fisher Scientific 11,998 5/31/2024 Intelligrated Systems 11,496 6/30/2020
Loan 26 106 N Grove & 25 N Harrison 8.2% 8.0% 1,971,518 1,890,473 754,845 1,135,628 38,500   1,097,128 Fee Simple                                  
Property 26.01 106 N Grove     1,141,140 1,084,083 379,810 704,273 20,750   683,523 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 26.02 25 N Harrison     830,378 806,390 375,035 431,355 17,750   413,605 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 27 My Self Storage Space - Brea 8.7% 8.6% 1,744,364 1,640,469 482,616 1,157,853 9,863   1,147,990 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 28 Aero Office Park 10.4% 9.6% 2,098,673 2,012,905 744,148 1,268,757 26,649 76,800 1,165,308 Fee Simple     Internal Medicine Associates 11,558 3/31/2025 San Diego Diagnostic Radiology 8,713 3/31/2022 New Alternatives, Inc. 7,903   Milestone Pediatric Therapy 7,269 5/31/2024 4Liberty Inc. 4,576 2/28/2022
Loan 29 Lee Industries 10.3% 9.0% 1,337,740 1,270,853 38,126 1,232,728 49,125 98,250 1,085,353 Fee Simple                                  
Property 29.01 Conover (HQ)     623,524 592,348 17,770 574,577 25,890 51,780 496,907 Fee Simple     Lee Industries, LLC (Conover (HQ)) 172,600 5/31/2037 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 29.02 Newton     412,512 391,886 11,757 380,130 18,480 36,960 324,690 Fee Simple     Lee Industries, LLC (Newton Facility) 123,200 5/31/2037 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 29.03 High Point Showroom     301,704 286,619 8,599 278,021 4,755 9,510 263,756 Fee Simple     Lee Industries, LLC ( High Point Showroom) 31,700 5/31/2037 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 30 La Terraza Office Building 10.1% 9.6% 1,702,679 1,594,730 428,367 1,166,363 8,040 40,201 1,118,122 Fee Simple     Trucept 5,000 11/3/2023 Afinida, Inc. 5,000 1/31/2023 Ally Investments, Inc. 4,769 10/31/2027 Synergy O, Inc. 4,550 11/30/2028 Manhattan Investment Bank 3,710 6/30/2027
Loan 31 T-Mobile Meridian 11.7% 10.9% 1,526,551 1,450,223 176,774 1,273,449 13,668 77,484 1,182,297 Fee Simple     T-Mobile PCS Holdings, LLC 77,484 6/30/2026 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 32 Marriott SpringHill Suites and Towneplace Suites 12.7% 11.4% 7,260,614 7,260,614 4,451,660 2,808,954 290,425   2,518,529 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 33 Chef’s Store Charleston 9.6% 9.0% 934,954 888,206 32,764 855,442 8,678 49,176 797,588 Fee Simple     US Foods, Inc. DBA Chef’s Store 57,854 7/31/2031 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 34 Tennessee Retail Portfolio 11.1% 9.4% 1,283,017 1,074,227 255,811 818,416 42,725 81,760 693,931 Fee Simple                                  
Property 34.01 Elk Crossing     838,503 629,713 159,274 470,440 26,675 51,045 392,720 Fee Simple     United Grocery Outlet 20,000 2/29/2024 W.S. Badcock 18,000 9/30/2022 Workout Anytime 11,700 10/31/2029 Auto Zone 10,069 4/30/2028 Aaron’s 7,200 11/30/2022
Property 34.02 Cumberland Crossing     444,514 444,514 96,537 347,976 16,051 30,715 301,211 Fee Simple     Big Lots 32,306 1/31/2022 Goody’s 19,500 1/31/2021 Petsense 5,200 3/31/2027 Hibbett Sporting Goods 4,796 7/31/2021 Eastlake Urgent Care 2,400 7/31/2020
Loan 35 Sandhurst Apartments 22.7% 21.2% 3,098,556 3,095,413 1,510,809 1,584,604 106,469   1,478,135 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 36 Churchlight Portfolio 8.7% 8.5% 952,020 1,137,060 548,111 588,949 11,000   577,949 Fee Simple                                       
Property 36.01 Lisa Lake     527,280 611,560 268,242 343,318 5,750   337,568 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 36.02 Grimms     61,620 82,050 48,420 33,630 750   32,880 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 36.03 Nelson Manor     124,500 158,305 84,538 73,767 1,600   72,167 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 36.04 Hokes     112,080 130,443 59,665 70,778 1,350   69,428 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Property 36.05 Highspire Court     126,540 154,702 87,246 67,456 1,550   65,906 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 37 Comfort Suites Phoenix Airport 13.3% 12.1% 2,045,757 2,045,757 1,181,309 864,448 81,830   782,618 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 38 7001 S Alameda 8.9% 8.0% 504,000 625,539 164,345 461,194 14,425 28,851 417,918 Fee Simple     Interstate Steel Center Co. 144,253 12/31/2034 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 39 Princeton Estates Portfolio 16.7% 15.7% 1,833,789 1,699,121 834,250 864,870 47,262   817,608 Fee Simple                                  
Property 39.01 Strata Estates Williston     932,868 865,001 404,504 460,497 24,343   436,154 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 39.02 Strata Estates of Watford City     900,921 834,119 429,746 404,373 22,919   381,454 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 40 700 Acqua Apartments Phase III 9.0% 8.8% 688,860 754,411 324,723 429,688 12,000   417,688 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 41 Grove Heights 9.6% 9.0% 547,521 522,005 119,175 402,830 3,798 20,000 379,032 Fee Simple     Sola Salon Studios 5,748 10/31/2028 iLoveKickboxing 2,595 11/30/2022 Kojak’s Fine Foods 2,337 9/30/2023 Fairway Chiropratic 1,500 3/31/2023 Bargain Food Store 1,500 2/28/2020
Loan 42 Brooklyn Condo Portfolio 7.6% 7.3% 395,464 375,691 101,706 273,985 1,483 9,311 263,191 Fee Simple                                  
Property 42.01 Dumbo     211,705 201,120 66,927 134,193 624 3,511 130,057 Fee Simple     Starbucks 1,621 9/30/2024 League Treatment Center 980 11/7/2019 NAP NAP NAP NAP NAP NAP NAP NAP NAP
Property 42.02 Crown Heights     183,759 174,571 34,779 139,792 859 5,800 133,134 Fee Simple     Apple Bank 4,296 1/31/2025 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 43 Planet Self Storage 12.2% 12.0% 782,336 743,977 305,748 438,229 7,034   431,195 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 44 Dunlawton Shopping Center 10.1% 9.7% 508,249 482,837 124,594 358,242 2,050 10,250 345,942 Fee Simple     First Watch 3,750 11/30/2028 Pacific Dental 3,000 12/31/2028 The Original Mattress 2,000 6/30/2026 Firehouse Subs 1,500 2/28/2029 NAP NAP NAP
Loan 45 Qwik Stor Self Storage 10.5% 10.3% 723,609 638,605 280,299 358,306 8,213   350,093 Fee Simple     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
Loan 46 Menifee Storage 11.1% 10.9% 579,330 563,497 203,911 359,585 6,927   352,658 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP
Loan 47 Hesperia Shopping Center 10.4% 9.5% 465,685 442,400 121,237 321,163 5,525 19,732 295,906 Fee Simple     Mojave River Academy 5,214 6/30/2025 Louisiana Cajun Restaurant 2,607 9/30/2022 CareMore Health System 2,607 9/30/2021 Maple Dental 1,468 4/30/2024 La Michoacana 1,468 5/31/2023
Loan 48 Mini U Storage - Crowley 8.7% 8.4% 654,818 608,282 348,297 259,985 7,743   252,243 Fee Simple     NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP NAP  NAP NAP

 

 

CF 2019-CF2

 

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

 

          Upfront Monthly Upfront Monthly Upfront Monthly Upfront Monthly Upfront Upfront Monthly Other Environmental                         Existing   Future Debt
Property       Occupancy Replacement Replacement TI/LC TI/LC Tax Tax Insurance Insurance Engineering Other Other Reserves Report Engineering Date of PML / Loan       Pari Passu Debt Pari Passu Controlling Note Non-Trust Pari Passu Non-Trust Pari Passu Non-Trust Pari Passu Additional Debt   Permitted
Flag ID Property Name Occupancy As-of Date Reserves($) Reserves ($) Reserves ($) Reserves ($) Reserves ($) Reserves ($) Reserves($) Reserves ($) Reserve($) Reserves ($) Reserves ($) Description Date Report Date Seismic Report SEL (%) Purpose Sponsor Guarantor Previous Securitization (Yes/No) (Yes/No) Original Balance Cut-off Date Balance Balloon Balance Amount Existing Additional Debt Description Type
Loan 1 GNL Office and Industrial Portfolio 100.0% 10/1/2019   Springing   Springing   Springing    Springing 320,700   Springing Major Tenant Rollover Reserve Funds Various Various Various Various Refinance Global Net Lease Operating Partnership, L.P. Global Net Lease Operating Partnership, L.P. NAP Yes Yes 136,000,000 136,000,000 136,000,000  NAP NAP NAP
Property 1.01 Quest Diagnostics, Inc. 100.0% 10/1/2019                          8/5/2019 8/5/2019 11/13/2014 14.0%                            
Property 1.02 Encompass Health Corporation 100.0% 10/1/2019                          6/4/2019 6/4/2019 NAP NAP                            
Property 1.03 AT&T Services, Inc. 100.0% 10/1/2019                          8/2/2019 8/2/2019 NAP NAP                            
Property 1.04 Up Central Leasing LLC 100.0% 10/1/2019                          4/26/2019 4/26/2019 NAP NAP                            
Property 1.05 ComDoc, Inc. 100.0% 10/1/2019                          5/20/2019 5/21/2019 NAP NAP                            
Property 1.06 Stanley Convergent Security Solutions, Inc. 100.0% 10/1/2019                          3/11/2019 3/8/2019 NAP NAP                            
Property 1.07 EQT Gathering, LLC 100.0% 10/1/2019                          4/1/2019 4/2/2019 NAP NAP                            
Property 1.08 Metal Technologies, Inc. 100.0% 10/1/2019                          5/13/2019 5/13/2019 NAP NAP                            
Property 1.09 Heatcraft Refrigeration Products, LLC 100.0% 10/1/2019                          5/24/2019 5/24/2019 NAP NAP                            
Property 1.10 Hanes Companies, Inc. 100.0% 10/1/2019                          4/4/2019 4/5/2019 NAP NAP                            
Property 1.11 FedEx Ground Package System, Inc. 100.0% 10/1/2019                          8/2/2019 8/2/2019 NAP NAP                            
Property 1.12 Cummins, Inc. 100.0% 10/1/2019                          12/21/2018 12/21/2018 NAP NAP                            
Loan 2 Uline Arena 92.1% 7/26/2019   2,070   20,698 1,215,000 202,500   Springing   22,995,169 Springing Major Tenant Cash Trap Reserve (Monthly Springing: Excess Cash Flow); Free Rent Reserve ($3,300,274); PACT Gap Rent Reserve ($1,533,592); Why Hotel Gap Rent Reserve ($56,708); PACT Additional Gap Rent Reserve (Upfront: $191,699, Monthly: Springing); PACT Free Rent Reserve ($4,156,468); PACT Mezzanine Space Reserve ($1,000,000); PACT Post-Delivery Work Item Reserve ($225,000); Occupancy Reserve ($3,800,000); Why Hotel Free Rent Reserve ($86,497); Why Hotel Landlord Work Reserve ($415,183); Initial TI/LC ($8,229,748) 7/24/2019 7/24/2019 NAP NAP Refinance Norman Jemal Norman Jemal NAP Yes No 78,000,000 78,000,000 78,000,000 NAP NAP Mezzanine
Loan 3 Ocean Edge Resort & Golf Club 41.5% 6/30/2019 1,450,357 112,542     246,722 41,120 87,058 43,529   2,650,000 Springing Seasonality Reserve (Upfront: 2,650,000; Monthly: Springing) 7/22/2019 7/22/2019 NAP NAP Refinance Corcoran Jennison Company, Inc. Corcoran Jennison Company, Inc. NAP Yes Yes 30,000,000 30,000,000 23,615,947  NAP NAP NAP
Loan 4 Inland Life Storage Portfolio 91.2% 6/5/2019 424,056 Springing       Springing    Springing         Various Various NAP NAP Acquisition Inland Private Capital Corporation Inland Private Capital Corporation NAP Yes Yes 99,595,000 99,595,000 85,749,125  NAP NAP Unsecured Guarantor Loans
Property 4.01 Life Storage - 586 93.2% 6/5/2019                          3/26/2019 6/13/2019 NAP NAP                            
Property 4.02 Life Storage - 145 91.9% 6/5/2019                          3/26/2019 6/14/2019 NAP NAP                            
Property 4.03 Life Storage - 364 91.7% 6/5/2019                          3/25/2019 6/12/2019 NAP NAP                            
Property 4.04 Life Storage - 365 95.7% 6/5/2019                          3/22/2019 6/13/2019 NAP NAP                            
Property 4.05 Life Storage - 212 90.6% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.06 Life Storage - 386 90.5% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.07 Life Storage - 256 94.3% 6/5/2019                          3/25/2019 6/17/2019 NAP NAP                            
Property 4.08 Life Storage - 206 92.7% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.09 Life Storage - 324 93.8% 6/5/2019                          3/28/2019 6/17/2019 NAP NAP                            
Property 4.10 Life Storage - 236 86.3% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.11 Life Storage - 184 91.0% 6/5/2019                          3/22/2019 6/13/2019 NAP NAP                            
Property 4.12 Life Storage - 500 93.5% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.13 Life Storage - 288 89.9% 6/5/2019                          3/25/2019 6/17/2019 NAP NAP                            
Property 4.14 Life Storage - 299 91.2% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.15 Life Storage - 209 92.3% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.16 Life Storage - 035 90.8% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.17 Life Storage - 074 88.9% 6/5/2019                          3/22/2019 6/14/2019 NAP NAP                            
Property 4.18 Life Storage - 252 90.8% 6/5/2019                          3/26/2019 6/14/2019 NAP NAP                            
Property 4.19 Life Storage - 033 92.4% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.20 Life Storage - 205 85.0% 6/5/2019                          3/28/2019 6/13/2019 NAP NAP                            
Property 4.21 Life Storage - 300 90.1% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.22 Life Storage - 026 92.5% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.23 Life Storage - 361 92.5% 6/5/2019                          3/25/2019 6/17/2019 NAP NAP                            
Property 4.24 Life Storage - 165 94.7% 6/5/2019                          3/28/2019 6/17/2019 NAP NAP                            
Property 4.25 Life Storage - 208 90.3% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.26 Life Storage - 211 91.6% 6/5/2019                          3/28/2019 6/17/2019 NAP NAP                            
Property 4.27 Life Storage - 021 85.2% 6/5/2019                          3/25/2019 6/17/2019 NAP NAP                            
Property 4.28 Life Storage - 298 92.7% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.29 Life Storage - 297 93.0% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.30 Life Storage - 153 85.7% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Property 4.31 Life Storage - 075 83.1% 6/5/2019                          3/25/2019 6/13/2019 NAP NAP                            
Property 4.32 Life Storage - 152 89.4% 6/5/2019                          3/26/2019 6/17/2019 NAP NAP                            
Loan 5 Bushwick Avenue Portfolio 94.6% Various   3,717     437,001 145,667 56,977 8,719         7/25/2019 Various   NAP Refinance Joseph Brunner; Toby Mandel Joseph Brunner; Toby Mandel BSPRT 2019-FL5 Yes Yes 94,000,000 94,000,000 94,000,000 NAP NAP NAP
Property 5.01 340 Evergreen Avenue 89.3% 8/2/2019                         7/25/2019 7/26/2019 NAP NAP                        
Property 5.02 871 Bushwick Avenue 100.0% 9/6/2019                         7/25/2019 7/24/2019 NAP NAP                        
Property 5.03 889 Bushwick Avenue 96.3% 8/2/2019                         7/25/2019 7/26/2019 NAP NAP                        
Loan 6 Flamingo Pines Plaza 96.8% 4/11/2019 2,337 2,337 1,000,000 Springing 457,518 50,835 15,736 7,868         4/25/2019 4/25/2019 NAP NAP Refinance Jacob Khotoveli Jacob Khotoveli NAP No NAP           NAP NAP NAP
Loan 7 The Stanwix 69.9% 8/9/2019 100,000 Springing     57,000 19,000 41,850 4,650   3,900,000   Retail Holdback Reserve ($3,150,000); Affordable Unit Holdback Reserve ($750,000) 8/22/2019 8/22/2019 NAP NAP Refinance Jacob Schwimmer; David Templer Jacob Schwimmer; David Templer NAP No NAP       40,000,000 B-note ($30,000,000), Mezzanine ($10,000,000) NAP
Loan 8 Hilton Portfolio 76.4% 6/30/2019   1/12 of an amount equal to (i) 4% of the annual Gross Revenue for the Portfolio for first 33 months and (ii) 5% of the annual Gross Revenue for the Portfolio thereafter.     393,717 80,974 37,612 7,522     Springing PIP Reserve ($1mm LOC); The borrower provided a letter of credit of $1.0 million at closing.  They are required to post an additional LOC of $1.0 million prior to month 13 of the Loan term and another LOC of $500,000 prior to month 25 of the Loan term. Various Various   NAP Refinance Daniel A. Klingerman Daniel A. Klingerman NAP Yes Yes 38,000,000 38,000,000 31,410,905 NAP NAP NAP
Property 8.01 Hampton Inn Bartonsville 81.5% 6/30/2019                         6/26/2019 6/27/2019 NAP NAP                        
Property 8.02 Homewood Suites Leesburg 76.4% 6/30/2019                         6/25/2019 6/27/2019 NAP NAP                        
Property 8.03 Hampton Inn Leesburg 75.2% 6/30/2019                         6/26/2019 6/27/2019 NAP NAP                        
Property 8.04 Hampton Inn Faxon 77.2% 6/30/2019                         6/28/2019 6/27/2019 NAP NAP                        
Property 8.05 Homewood Suites Ocala 83.1% 6/30/2019                         6/25/2019 6/27/2019 NAP NAP                        
Property 8.06 Hampton Inn Williamsport 70.4% 6/30/2019                         6/27/2019 6/27/2019 NAP NAP                        
Property 8.07 Hampton Inn Bermuda Run 70.2% 6/30/2019                         6/26/2019 6/27/2019 NAP NAP                        
Loan 9 Southbridge Park NAP NAP           Springing   Springing         8/7/2019 8/7/2019 NAP NAP Refinance Southbridge Park, Inc. Southbridge Park, Inc. NAP No NAP       NAP NAP Secured or unsecured subordinate loan
Loan 10 Grand Canal Shoppes 94.0% 5/31/2019   Springing 12,309,694 Springing   Springing   Springing   1,218,246 Springing Ground Rent (Monthly: Springing); Gap Rent ($1,218,246) 5/15/2019 3/18/2019 NAP NAP Refinance Grand Canal Shoppes Holdings, LLC BPR Nimbus LLC GSMS 2012-SHOP Yes No 735,000,000 735,000,000 735,000,000 215,000,000 B-note NAP
Loan 11 Gemstone - Inland Portfolio 95.5% Various   Springing       Springing    Springing     Springing Immediate Repairs Reserve Various Various NAP NAP Acquisition David M. Ruby; Inland Real Estate Investment Corporation David M. Ruby; Inland Real Estate Investment Corporation NAP No NAP           NAP NAP NAP
Property 11.01 Sunset Village 99.2% 3/31/2019                          3/19/2019 4/26/2019 NAP NAP                            
Property 11.02 Suncoast 87.1% 3/27/2019                          3/19/2019 4/25/2019 NAP NAP                            
Property 11.03 Tropic Breeze 93.4% 3/31/2019                          3/20/2019 4/25/2019 NAP NAP                            
Property 11.04 Lakewood 90.6% 3/31/2019                          3/20/2019 4/25/2019 NAP NAP                            
Property 11.05 Kozy 100.0% 3/31/2019                          3/19/2019 4/26/2019 NAP NAP                            
Property 11.06 Capital 98.9% 3/31/2019                          3/19/2019 4/26/2019 NAP NAP                            
Property 11.07 Try Mor 100.0% 3/31/2019                          3/19/2019 4/26/2019 NAP NAP                            
Property 11.08 Sunny Acres 98.5% 3/31/2019                          3/19/2019 4/26/2019 NAP NAP                            
Loan 12 Woodlands Mall 95.8% 5/28/2019   Springing   Springing   Springing   Springing   2,174,886 Springing Tenant Improvement Reserve ($2,174,886); Major Anchor Sweep Reserve Funds (Monthly Springing: Excess Cash Flow) 5/3/2019 4/28/2019 NAP NAP Refinance Brookfield Property REIT Inc.; Brookfield Property Partners L.P.; Brookfield Asset Management Inc. BPR OP, LP (F/K/A GGP Operating Partnership, LP) NAP Yes No 226,200,000 226,200,000 226,200,000 216,903,446 B-note ($177,400,000), Mezzanine ($39,503,446) Mezzanine
Loan 13 MI-SC Storage Portfolio 93.2% Various 12,143 12,143     61,137 14,881    Springing 717,375       Various Various NAP NAP Refinance/Acquisition Ran Nizan Ran Nizan NAP No NAP           NAP NAP NAP
Property 13.01 Solo Storage - Dove Rd 88.9% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.02 Port Huron Self Storage 98.6% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.03 Lapeer Self Storage - Demille 91.7% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.04 Marion Self Storage - White’s Mini Storage 90.6% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.05 Fort Gratiot Self Storage 97.9% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.06 Lapeer Self Storage - Luzi’s 90.1% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.07 Fort Knox - Lapeer 98.9% 8/1/2019                          8/9/2019 8/9/2019 NAP NAP                            
Property 13.08 Marion Self Storage - Francis Marion Plaza Storage 93.9% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.09 Marion Self Storage - All Storage 96.6% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.10 Solo Storage - Howard St 79.4% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.11 Lapeer Self Storage - Evergreen 98.6% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.12 Lapeer Self Storage - Sam’s 86.2% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.13 Marysville Self Storage 87.0% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.14 Saint Clair Self Storage 95.8% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Property 13.15 Fort Knox - Imlay City 98.3% 8/1/2019                          8/9/2019 8/9/2019 NAP NAP                            
Property 13.16 Lapeer Self Storage - Lock Tight 97.4% 7/28/2019                          7/10/2019 7/10/2019 NAP NAP                            
Loan 14 136-20 38th Avenue 100.0% 7/26/2019   392   2,449 11,510 5,755 8,485 4,243     Springing Major Tenant Reserve 6/25/2019 6/28/2019 NAP NAP Refinance Leon Lee Leon Lee COMM 2014-UBS5 No NAP       NAP NAP NAP
Loan 15 Beverly Hills BMW 100.0% 10/6/2019   Springing   Springing 1,534,640 6,581   Springing   500,000 Springing Debt Service Reserve ($500,000); Lease Sweep Reserve (Monthly: Springing) 5/8/2019 7/24/2019 6/25/2019 10.0% Acquisition KAFAM Properties, Inc. KAFAM Properties, Inc. NAP Yes No 39,490,000 39,490,000 39,490,000 NAP NAP NAP
Loan 16 BWAY Facilities 100.0% 8/1/2019   Springing   Springing   Springing   Springing         7/16/2019 Various NAP NAP Recapitalization AG Net Lease Realty Fund III, L.P.; Net Lease Realty Fund III (SO), L.P. AG Net Lease III Corp.; AG Net Lease III (SO) Corp. NAP No No       NAP NAP Mezzanine
Property 16.01 BWAY Facilities Premises C 100.0% 8/1/2019                         7/16/2019 7/16/2019 NAP NAP                        
Property 16.02 BWAY Facilities Premises A & B 100.0% 8/1/2019                         7/16/2019 7/15/2019 NAP NAP                        
Loan 17 Metreon 100.0% 6/10/2019 1,269 1,269 200,000 10,035 19,068 6,356 20,342 1,849         5/31/2019 5/31/2019 NAP NAP Refinance Michael Kennedy Michael Kennedy NAP No NAP           NAP NAP NAP
Loan 18 Capital at St. Charles 97.2% 6/20/2019 5,229 5,229     116,911 14,614 48,931 8,155         7/5/2019 7/8/2019 NAP NAP Refinance Michael A. Gortenburg; Yukel Holdings, L.L.C. Michael A. Gortenburg; Yukel Holdings, L.L.C. NAP No NAP           NAP NAP NAP
Loan 19 Corporate Park of Doral 87.3% 8/30/2019   Springing   Springing 364,749 30,396 148,418 21,203     Springing Major Tenant Reserve 7/26/2019 7/26/2019 NAP NAP Refinance Richard Zinn Richard Zinn UBSBB 2013-C5 No NAP       NAP NAP NAP
Loan 20 Sandpiper Midwest Portfolio 76.4% 5/31/2019 21,291 21,291     134,495 45,644    Springing     Springing Future PIP Renovations Reserve 7/8/2019 Various NAP NAP Refinance P. Carter Rise P. Carter Rise NAP No NAP           NAP NAP NAP
Property 20.01 WoodSpring Suites Columbus 78.7% 5/31/2019                          7/8/2019 5/8/2019 NAP NAP                            
Property 20.02 WoodSpring Suites Fairfield 78.6% 5/31/2019                          7/8/2019 5/9/2019 NAP NAP                            
Property 20.03 WoodSpring Suites Easton 74.6% 5/31/2019                          7/8/2019 5/8/2019 NAP NAP                            
Property 20.04 WoodSpring Suites Fort Wayne 73.9% 5/31/2019                          7/8/2019 5/9/2019 NAP NAP                            
Loan 21 Liberty MA Portfolio 86.1% 6/20/2019 100,000 Springing 500,000 22,529 50,850 50,850 78,799 16,935 64,125   Springing A. Shulman Reserve (Monthly Springing: Excess Cash Flow); Central MA Special Ed. Reserve (Monthly Springing: Excess Cash Flow) 7/11/2019 7/29/2019 NAP NAP Refinance Andrew M. Cable; Cabfam LLC Andrew M. Cable; Cabfam LLC NAP Yes No 20,000,000 19,927,781 14,568,744 NAP NAP NAP
Property 21.01 10-14 New Bond 81.9% 6/20/2019                         7/11/2019 7/29/2019 NAP NAP                        
Property 21.02 151 West Boylston 100.0% 6/20/2019                         7/11/2019 7/29/2019 NAP NAP                        
Property 21.03 8 New Bond 100.0% 6/20/2019                         7/11/2019 7/29/2019 NAP NAP                        
Loan 22 The Centre 89.5% 6/24/2019   6,542     281,065 Springing   Springing   386,048 Springing Unfunded Obligations Reserve ($363,548); Condo Assessment Reserve (Monthly: Springing; Upfront:$22,500) 6/13/2019 4/17/2019 NAP NAP Recapitalization Leibel Lederman Leibel Lederman; CLL LLC; Joyce Demetrakis NAP Yes No 45,000,000 45,000,000 45,000,000 70,000,000 B-note NAP
Loan 23 University Station Sarasota 96.1% 7/31/2019   672 31,170 2,239 190,899 19,090   Springing     Springing Lease Sweep Reserve (Monthly: Springing) 8/1/2019 8/27/2019 NAP NAP Acquisition John E. Young John E. Young NAP No NAP       NAP NAP NAP
Loan 24 River Valley Shopping Center 95.0% 7/8/2019   1,815   4,167 246,139 30,767 26,787 2,976   104,000   David’s Bridal Outstanding TI Reseve 6/17/2019 6/5/2019 NAP NAP Refinance S. Jay Williams S. Jay Williams NAP No NAP       NAP NAP NAP
Loan 25 265 Davidson Avenue 96.5% 7/15/2019   3,268   14,855 53,765 26,882 9,021 4,510   364,272 Springing Thermo Fisher Lease TI Funds ($179,970.00); Labvantage Lease TI Funds ($74,240.00); Free Rent Reserve ($110,062.32); Major Tenant Rollover Reserve (Springing) 7/3/2019 7/3/2019 NAP NAP Recapitalization Haresh Sheth; Jitendra Tolia; Sharad Desai; Kamala Das; Pyarali Jaffer; Mukesh Desai; and Snehal Desai Haresh Sheth; Jitendra Tolia; Sharad Desai; Kamala Das; Pyarali Jaffer; Mukesh Desai; and Snehal Desai NAP No NAP       NAP NAP NAP
Loan 26 106 N Grove & 25 N Harrison 95.3% 7/1/2019   3,208     62,500 31,250 26,219 6,188 217,920       6/28/2019 8/22/2019 NAP NAP Refinance Benzion Kohn Benzion Kohn NAP No NAP       3,200,000 Mezzanine NAP
Property 26.01 106 N Grove 94.5% 7/1/2019                         6/28/2019 8/22/2019 NAP NAP                        
Property 26.02 25 N Harrison 96.3% 7/1/2019                         6/28/2019 8/22/2019 NAP NAP                        
Loan 27 My Self Storage Space - Brea 94.5% 5/31/2019 822 822     69,300 9,900    Springing         6/24/2019 6/24/2019 6/19/2019 11.0% Refinance Mark L. Conzelman; Mark L. Conzelman, As Trustee Of The Conzelman Trust Dated March 7, 1988; M. Paul Conzelman; M. Paul Conzelman, As Trustee Of The Paul And Amy Conzelman Trust Dated May 5, 2006 Mark L. Conzelman; Mark L. Conzelman, As Trustee Of The Conzelman Trust Dated March 7, 1988; M. Paul Conzelman; M. Paul Conzelman, As Trustee Of The Paul And Amy Conzelman Trust Dated May 5, 2006 NAP No NAP           NAP NAP NAP
Loan 28 Aero Office Park 98.6% 6/14/2019   Springing   Springing 102,524 17,087 4,804 2,402         6/25/2019 5/22/2019 6/25/2019 9.0% Refinance Thomas Murray Thomas Murray NAP No NAP       NAP NAP NAP
Loan 29 Lee Industries 100.0% 8/15/2019   Springing   Springing   Springing   Springing     Springing DSCR Cash Management Reserve Various 6/18/2019 NAP NAP Recapitalization AG Net Lease Realty Fund III, L.P.; Net Lease Realty Fund III (SO), L.P. AG Net Lease III Corp.; AG Net Lease III (SO) Corp. NAP No NAP       NAP NAP Mezzanine
Property 29.01 Conover (HQ) 100.0% 8/15/2019                         6/20/2019 6/18/2019 NAP NAP                        
Property 29.02 Newton 100.0% 8/15/2019                         6/18/2019 6/18/2019 NAP NAP                        
Property 29.03 High Point Showroom 100.0% 8/15/2019                         6/19/2019 6/18/2019 NAP NAP                        
Loan 30 La Terraza Office Building 100.0% 7/1/2019   670 250,000 $17,933 for yr. 1; $3,350 thereafter 62,346 8,907 12,853 1,168 13,125       6/26/2019 6/22/2019 6/26/2019 6.0% Refinance Sandra DiCicco Sandra DiCicco NAP No NAP       NAP NAP NAP
Loan 31 T-Mobile Meridian 100.0% 9/6/2019   1,139       Springing 13,186 1,465   427,761   Outstanding TI Funds 7/10/2019 7/25/2019 NAP NAP Acquisition FDS Guarantor, LLC; Jeffrey Toporek; Richard Mann; David Stade; Claiborne Williams; Joseph Delogu; David Alperstein; Andrew Schwartzman FDS Guarantor, LLC; Jeffrey Toporek; Richard Mann; David Stade; Claiborne Williams; Joseph Delogu; David Alperstein; Andrew Schwartzman NAP No NAP       NAP NAP NAP
Loan 32 Marriott SpringHill Suites and Towneplace Suites 76.1% 3/31/2019   24,202     44,914 14,971 62,064 6,206         5/15/2019 5/14/2019 5/15/2019 8.0% Refinance 360 Investments, LLC; Nizar Damji; Mariyam Damji; Shaiza Damji; Feyrouz Damji Kurji 360 Investments, LLC; Nizar Damji; Mariyam Damji; Shaiza Damji; Feyrouz Damji Kurji NAP Yes No 12,300,000 12,235,410 9,876,928 NAP NAP NAP
Loan 33 Chef’s Store Charleston 100.0% 8/1/2019       Springing   Springing 2,318 1,733     Springing Key Tenant Rollover Reserve (Monthly Springing: Excess Cash Flow) 7/1/2019 7/2/2019 7/19/2019 6.0% Acquisition Clarence Bosman; Audrey Bosman Clarence Bosman; Audrey Bosman; Clarence and Audrey Bosman Family Trust of April 23, 2002 NAP No NAP       NAP NAP No
Loan 34 Tennessee Retail Portfolio 87.8% 7/1/2019   3,560   14,583 82,635 8,264 12,472 2,494 71,599 137,537 Springing Parking Lot Reserve ($106,260.00); Rent Concession Reserve ($31,276.64); Major Tenant Reserve Funds (Springing); Trigger Avoidance Deposit Funds (Springing) 6/13/2019 Various   NAP Refinance Jeffrey G. Rosenberg Jeffrey G. Rosenberg NAP No NAP       NAP NAP NAP
Property 34.01 Elk Crossing 80.4% 7/1/2019                         6/13/2019 7/2/2019 NAP NAP                        
Property 34.02 Cumberland Crossing 100.0% 7/1/2019                         6/13/2019 7/3/2019 NAP NAP                        
Loan 35 Sandhurst Apartments 96.6% 7/31/2019         149,744 26,692 87,140 6,703         8/19/2019 8/9/2019 NAP NAP Refinance Matthew B. Lester Matthew B. Lester DBUBS 2011-LC2A No NAP       NAP NAP NAP
Loan 36 Churchlight Portfolio 96.8% 3/31/2019 917 917     55,406 4,617 2,609 1,304         Various Various NAP NAP Acquisition Jay N. Yang; Michael A. Mirski Jay N. Yang; Michael A. Mirski NAP No NAP           NAP NAP NAP
Property 36.01 Lisa Lake 98.3% 3/31/2019                          4/15/2019 2/25/2019 NAP NAP                            
Property 36.02 Grimms 100.0% 3/31/2019                          1/14/2019 2/25/2019 NAP NAP                            
Property 36.03 Nelson Manor 90.6% 3/31/2019                          1/14/2019 2/25/2019 NAP NAP                            
Property 36.04 Hokes 96.3% 3/31/2019                          1/14/2019 2/25/2019 NAP NAP                            
Property 36.05 Highspire Court 96.8% 3/31/2019                          1/14/2019 1/14/2019 NAP NAP                            
Loan 37 Comfort Suites Phoenix Airport 65.2% 6/30/2019   1/12 of an amount equal to (i) 2% of the annual Gross Revenue for the Property for years one and two, (ii) 3% of the annual Gross Revenue for the Property for year three and (iii) 4% of the annual Gross Revenue for the Property therafter     6,148 6,148 9,000 1,217   820,424 Springing PIP Reserve; Seasonality Reserve Funds: $62,500.00 on each of the Monthly Payment Dates occurring in March and April 8/28/2019 7/18/2019 NAP NAP Refinance Dayalbhai Ahir Dayalbhai Ahir NAP No NAP       NAP NAP NAP
Loan 38 7001 S Alameda 100.0% 8/31/2019   Springing   Springing 60,000 6,667 2,103 671 8,750   Springing Key Tenant Rollover Reserve 7/3/2019 7/2/2019 7/12/2019 16.0% Refinance Michael Kessler; Lisa Kessler Michael Kessler; Lisa Kessler NAP No NAP       NAP NAP No
Loan 39 Princeton Estates Portfolio 97.0% 9/3/2019   3,939     7,764 7,764 27,104 2,085         8/16/2019 8/16/2019   NAP Refinance Matthew B. Lester Matthew B. Lester COMM 2013-CR10 No NAP       NAP NAP NAP
Property 39.01 Strata Estates Williston 96.8% 9/3/2019                         8/16/2019 8/16/2019 NAP NAP                        
Property 39.02 Strata Estates of Watford City 97.2% 9/3/2019                         8/16/2019 8/16/2019 NAP NAP                        
Loan 40 700 Acqua Apartments Phase III 95.8% 6/30/2019 1,000 1,000     68,886 7,654    Springing         6/20/2019 6/20/2019 NAP NAP Refinance C. Burton Cutright; Eric G. Olsen C. Burton Cutright; Eric G. Olsen NAP No NAP           NAP NAP NAP
Loan 41 Grove Heights 100.0% 7/29/2019   317   1,667 27,392 3,044 5,547 1,849         7/5/2019 7/5/2019 NAP NAP Acquisition Thaddeus Gerber Thaddeus Gerber NAP No NAP       NAP NAP NAP
Loan 42 Brooklyn Condo Portfolio 100.0% 8/29/2019   115   776 2,717 2,717 2,074 510   219,450   The League Treatment Center Holdback Various Various   NAP Refinance Hosea Haysha Deitsch Hosea Haysha Deitsch NAP No NAP       NAP NAP Mezzanine
Property 42.01 Dumbo 100.0% 8/29/2019                         6/24/2019 6/21/2019 NAP NAP                        
Property 42.02 Crown Heights 100.0% 8/29/2019                         6/21/2019 6/28/2019 NAP NAP                        
Loan 43 Planet Self Storage 80.6% 4/11/2019 586 586     11,059 4,924 17,244 1,568 43,644       3/13/2019 3/15/2019 NAP NAP Acquisition Hoeven Family Partnership II, LLC Hoeven Family Partnership II, LLC NAP No NAP           NAP NAP NAP
Loan 44 Dunlawton Shopping Center 100.0% 7/1/2019   171   854 37,128 3,375 4,346 869         5/23/2019 5/23/2019 NAP NAP Acquisition David S. Rosen David S. Rosen NAP No NAP       NAP NAP NAP
Loan 45 Qwik Stor Self Storage 92.7% 8/29/2019   684     27,917 5,583 8,540 1,708         7/25/2019 7/23/2019 NAP NAP Refinance James Hatcher Cale, Jr. James Hatcher Cale, Jr. CGCMT 2014-GC19 No NAP       NAP NAP No
Loan 46 Menifee Storage 93.6% 6/6/2019 577 577     23,762 3,395 467 467         5/14/2019 5/14/2019 5/14/2019 18.0% Refinance Robert Tyler Robert Tyler NAP No NAP           NAP NAP NAP
Loan 47 Hesperia Shopping Center 100.0% 6/17/2019   460   $5,464.42 up to and including September 2021; $1,644.33 thereafter 25,472 4,245 877 439 20,625       5/16/2019 5/16/2019 5/16/2019 8.0% Acquisition Joseph T. Kung Joseph T. Kung NAP No NAP       NAP NAP NAP
Loan 48 Mini U Storage - Crowley 93.1% 6/30/2019 645 645     84,689 9,410 5,450 908         7/17/2019 7/17/2019 NAP NAP Refinance Dahn Corporation Dahn Corporation NAP No NAP           NAP NAP NAP