0001539497-21-001442.txt : 20210923 0001539497-21-001442.hdr.sgml : 20210923 20210923161018 ACCESSION NUMBER: 0001539497-21-001442 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20210923 DATE AS OF CHANGE: 20210923 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: Morgan Stanley Capital I Trust 2021-L7 CENTRAL INDEX KEY: 0001883246 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-227446-17 FILM NUMBER: 211272638 BUSINESS ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 212-761-4000 MAIL ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: Morgan Stanley Capital I Inc. CENTRAL INDEX KEY: 0001547361 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 133291626 STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 212-761-4000 MAIL ADDRESS: STREET 1: 1585 BROADWAY CITY: NEW YORK STATE: NY ZIP: 10036 FWP 1 n2718-x2_anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-227446-17
     

 

 

     
 

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-227446) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.

 

This material was prepared by sales, trading, banking or other non-research personnel of one of the following: Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley”), KeyBanc Capital Markets Inc. (together with its affiliates, “KeyBanc”), BMO Capital Markets Corp. (together with its affiliates, “BMO Capital Markets”) and Mischler Financial Group, Inc. (together with its affiliates, “Mischler” and, collectively with Morgan Stanley, KeyBanc and BMO Capital Markets , the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

 

This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

 

This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

 

The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

 

The information contained in this material is preliminary as of the date hereof. This material is subject to change, completion or amendment from time to time. The information contained herein supersedes information in any other communication relating to the securities referred to in this material; provided, that the information in this material will be superseded by similar information delivered to you as part of a preliminary prospectus.  This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted.

 

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

 

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by an Underwriter that has been compiled so as not to identify the underlying transactions of any particular customer.

 

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.

THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (AS AMENDED, THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE FINANCIAL PROMOTION ORDER, OR (IV) ARE PERSONS TO WHOM THIS MATERIAL MAY OTHERWISE LAWFULLY BE COMMUNICATED OR DIRECTED; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (AS AMENDED, THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH SECTION 4.12 OF THE FCA HANDBOOK CONDUCT OF BUSINESS SOURCEBOOK.

 

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS AND EXCHANGE LAW OF JAPAN, AS AMENDED (THE “FIEL”), AND DISCLOSURE UNDER THE FIEL HAS NOT BEEN AND WILL NOT BE MADE WITH RESPECT TO THE OFFERED CERTIFICATES. ACCORDINGLY, EACH OF MORGAN STANLEY & CO.LLC,KEYBANC CAPITAL MARKETS INC., BMO CAPITAL MARKETS CORP. and MISCHLER FINANCIAL GROUP, INC. HAS REPRESENTED AND AGREED THAT IT HAS NOT, DIRECTLY OR INDIRECTLY, OFFERED OR SOLD AND WILL NOT, DIRECTLY OR INDIRECTLY, OFFER OR SELL ANY OFFERED CERTIFICATES IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERM AS USED IN THIS MATERIAL MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR REOFFERING OR RE-SALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND OTHER RELEVANT LAWS, REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN. AS PART OF THIS OFFERING OF THE OFFERED CERTIFICATES, THE UNDERWRITERS MAY OFFER THE OFFERED CERTIFICATES IN JAPAN TO UP TO 49 OFFEREES IN ACCORDANCE WITH THE ABOVE PROVISIONS.

 

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of this material having been sent via Bloomberg or another email system

  
     
     

 

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag 		Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial
Pool Balance 		% of Loan Balance Mortgage
Loan
Originator(1)		 Mortgage
Loan Seller(1)		 Related Group Crossed Group Address City County State Zip Code
1 Loan 6, 8 3 Signature Office Portfolio II 7.8%   SMC SMC NAP NAP Various Various Various NJ Various
1.01 Property   1 110 Allen Road 3.9% 50.3%         110 Allen Road Basking Ridge Somerset NJ 07920
1.02 Property   1 121 Chanlon Road 2.0% 25.4%         121 Chanlon Road New Providence Union NJ 07974
1.03 Property   1 106 Allen Road 1.9% 24.3%         106 Allen Road Basking Ridge Somerset NJ 07920
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 5.6% 100.0% BMO BMO NAP NAP 161 Avenue of the Americas and 233 Spring Street New York New York NY 10013
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio 5.5%   KeyBank KeyBank NAP NAP Various Various Various Various Various
3.01 Property   1 Mesa 0.9% 16.2%         1750 North Country Club Drive Mesa Maricopa AZ 85201
3.02 Property   1 Phoenix 0.7% 12.6%         2019 West Glendale Avenue Phoenix Maricopa AZ 85021
3.03 Property   1 Cinnabar 0.6% 11.7%         1201 East Cinnabar Avenue Phoenix Maricopa AZ 85020
3.04 Property   1 Loop 410 0.6% 11.4%         636 Southwest Loop 410 San Antonio Bexar TX 78227
3.05 Property   1 Portland 0.4% 8.0%         1314 North Schmeer Road Portland Multnomah OR 97217
3.06 Property   1 Perrin Beitel 0.4% 7.5%         9030 Perrin Beitel Road San Antonio Bexar TX 78217
3.07 Property   1 Glendale 0.4% 6.7%         4616 Northwest Grand Avenue Glendale Maricopa AZ 85301
3.08 Property   1 Lake Mary 0.3% 4.9%         1110 Emma Oaks Trail Lake Mary Seminole FL 32746
3.09 Property   1 Ingram 0.3% 4.6%         6100 Ingram Road San Antonio Bexar TX 78238
3.10 Property   1 Vancouver 0.2% 4.1%         2900 Kauffman Avenue Vancouver Clark WA 98660
3.11 Property   1 Tucson 0.2% 3.7%         4155 North Flowing Wells Road Tucson Pima AZ 85705
3.12 Property   1 Duluth 0.2% 3.0%         3280 Peachtree Industrial Boulevard Duluth Gwinnett GA 30096
3.13 Property   1 San Pedro 0.1% 2.3%         1571 Contour Drive San Antonio Bexar TX 78212
3.14 Property   1 Vance Jackson 0.1% 1.7%         1030 Vance Jackson Road San Antonio Bexar TX 78201
3.15 Property   1 Peachtree Corners 0.1% 1.6%         3120 Medlock Bridge Road Peachtree Corners Gwinnett GA 30071
4 Loan 5 1 Superstition Gateway 5.1% 100.0% KeyBank KeyBank NAP NAP 1614-1959 South Signal Butte Road and 10720-10746 East Baseline Road Mesa Maricopa AZ 85209
5 Loan   1 Havenwood Office Park 4.9% 100.0% SMC SMC NAP NAP 25700 Interstate 45 Spring Montgomery TX 77386
6 Loan 5, 11, 12, C 1 Helios Plaza 4.3% 100.0% BMO BMO NAP NAP 201 Helios Way Houston Harris TX 77079
7 Loan   1 12-24 Ford Street 3.5% 100.0% SMC SMC NAP NAP 12-24 Ford Street Brooklyn Kings NY 11213
8 Loan   1 Bardin Place Shopping Center 3.5% 100.0% MSBNA MSMCH NAP NAP 4640-4654 South Cooper Street Arlington Tarrant TX 76017
9 Loan   1 384-390 Fulton Street 3.5% 100.0% AREF AREF NAP NAP 384-390 Fulton Street Brooklyn Kings NY 11201
10 Loan 6, 7, D 4 ABX Industrial Portfolio 2.8%   BMO BMO NAP NAP Various Various Various Various Various
10.01 Property   1 ABX - Macedon, NY 1.8% 64.0%         200 Main Street Macedon Wayne NY 14502
10.02 Property   1 ABX - Homer, LA 0.5% 18.3%         4058 US Route 79 Homer Claiborne Parish LA 71040
10.03 Property   1 ABX - Rhinelander, WI 0.3% 9.0%         4390 Anderle Drive Rhinelander Oneida WI 54501
10.04 Property   1 ABX - Columbus, GA 0.2% 8.7%         918 8th Avenue Columbus Muscogee GA 31901
11 Loan   1 Los Arcos Apartments 2.7% 100.0% KeyBank KeyBank NAP NAP 11315 Fondren Road Houston Harris TX 77035
12 Loan   1 Lower East Side Multifamily Portfolio 2.6% 100.0% BMO BMO NAP NAP 163-167 Ludlow Street New York New York NY 10002
13 Loan   1 New Braunfels Market Place 2.5% 100.0% AREF AREF NAP NAP 651 North Business IH 35 New Braunfels Comal TX 78130
14 Loan   1 Fairway Retail Center 1.8% 100.0% SMC SMC NAP NAP 5575-5769 Fairmont Parkway Pasadena Harris TX 77505
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio 1.8%   MSBNA MSMCH NAP NAP Various Various Various Various Various
15.01 Property   1 Betts Crossing 0.5% 26.5%         1425 Fox Run Parkway Opelika Lee AL 36801
15.02 Property   1 Clanton Marketplace 0.5% 25.8%         630 Ollie Avenue Clanton Chilton AL 35045
15.03 Property   1 29 North Shopping Center 0.4% 24.6%         1550 South US Highway 29 Cantonment Escambia FL 32533
15.04 Property   1 Greenbrier Station 0.4% 23.2%         1408 Golden Springs Road Anniston Calhoun AL 36207
16 Loan 13 1 Cabela’s KC 1.7% 100.0% BMO BMO NAP NAP 10300 Cabela Drive Kansas City Wyandotte KS 66111
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio 1.7%   SMC SMC NAP NAP Various Various Various NY Various
17.01 Property   1 178 Suydam Street 0.3% 20.2%         178 Suydam Street Brooklyn Kings NY 11221
17.02 Property   1 159 Central Avenue 0.3% 19.1%         159 Central Avenue Brooklyn Kings NY 11221
17.03 Property   1 239 Stanhope Street 0.3% 16.4%         239 Stanhope Street Brooklyn Kings NY 11237
17.04 Property   1 140 Wilson Avenue 0.3% 15.2%         140 Wilson Avenue Brooklyn Kings NY 11237
17.05 Property   1 18-67 Madison Street 0.3% 15.0%         18-67 Madison Street Ridgewood Queens NY 11385
17.06 Property   1 15 Wilson Avenue 0.2% 14.1%         15 Wilson Avenue Brooklyn Kings NY 11237
18 Loan   1 Mosaic 1.6% 100.0% KeyBank KeyBank NAP NAP 1915 Broadway Street San Antonio Bexar TX 78215
19 Loan 14 1 BJ’s Wholesale Club 1.6% 100.0% KeyBank KeyBank NAP NAP 7005 North Davis Highway Pensacola Escambia FL 32504
20 Loan   1 714 Madison Avenue 1.6% 100.0% KeyBank KeyBank NAP NAP 714 Madison Avenue New York New York NY 10065
21 Loan   1 Barlow Plaza 1.5% 100.0% MSBNA MSMCH NAP NAP 1101-1399 6th Street Northwest Rochester Olmsted MN 55901
22 Loan 9, 15 1 225-235 West 146th Street 1.5% 100.0% BMO BMO NAP NAP 225-235 West 146th Street New York New York NY 10039
23 Loan 6 3 Columbus & Indy Industrial 1.5%   KeyBank KeyBank NAP NAP Various Various Various Various Various
23.01 Property   1 Georgetown Commerce 0.7% 47.6%         7301 Georgetown Road Indianapolis Marion IN 46268
23.02 Property   1 Phillipi Park 0.5% 33.8%         801-809 Phillipi Road, 4121-4135 Westward Avenue, 4180-4190 Fisher Road and 4162-4176 Fisher Road Columbus Franklin OH 43228
23.03 Property   1 Plaza I 0.3% 18.7%         4243-4265 Diplomacy Drive Columbus Franklin OH 43228
24 Loan 7 1 West Park Promenade 1.4% 100.0% MSBNA MSMCH NAP NAP 1603 Grand Avenue Billings Yellowstone MT 59102
25 Loan   1 Beardsley Building 1.4% 100.0% AREF AREF NAP NAP 201 High Street Southeast Salem Marion OR 97301
26 Loan   1 Freedom Self Storage 1.3% 100.0% KeyBank KeyBank 1 NAP 1500 Freedom Self Storage Road Fort Walton Beach Okaloosa FL 32547
27 Loan   1 Main Street South Fulton 1.2% 100.0% AREF AREF NAP NAP 6055 Old National Highway Atlanta Fulton GA 30349
28 Loan 6 2 NC Self Storage Portfolio 1.2%   KeyBank KeyBank 1 NAP Various Various Various NC Various
28.01 Property   1 Uptown Mini Storage 1.0% 82.7%         1634 South Lafayette Street, 122 Mill Street, 205 Three Brothers Avenue and 1528 South Lafayette Street Shelby Cleveland NC 28150; 28152
28.02 Property   1 Baker Mountain Storage 0.2% 17.3%         1970 Briarwood Drive Hickory Catawba NC 28602
29 Loan F 1 Southland Plaza 1.2% 100.0% SMC SMC NAP NAP 525-695 Saturn Boulevard San Diego San Diego CA 92154
30 Loan   1 Clima Secur Self Storage 1.2% 100.0% MSBNA MSMCH NAP NAP 405 Jefferson Terrace New Iberia Iberia LA 70560
31 Loan   1 Viera Village Shopping Center 1.1% 100.0% KeyBank KeyBank 2 NAP 5410 Murrell Road and 1930 Viera Boulevard Rockledge Brevard FL 32955
32 Loan   1 Fresenius - Queens 1.1% 100.0% KeyBank KeyBank NAP NAP 206-02/24 Hillside Avenue Queens Queens NY 11427
33 Loan 6 2 Hale Office Portfolio 1.1%   KeyBank KeyBank NAP NAP Various Various Various Various Various
33.01 Property   1 Colonial Business Center 0.7% 65.1%         4220 Executive Circle Fort Myers Lee FL 33916
33.02 Property   1 U.S. Citizenship and Immigration Services 0.4% 34.9%         19F-E-REM Estate Smith Bay Saint Thomas Saint Thomas VI 00802
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio 1.1%   SMC SMC NAP NAP Various Various Various TX Various
34.01 Property   1 Lighthouse MHP 0.4% 35.1%         5078 FM 482 New Braunfels Comal TX 78132
34.02 Property   1 Sun Valley MHP 0.2% 16.4%         691 San Marcos Street Giddings Lee TX 78942
34.03 Property   1 Wayside MHP 0.1% 13.4%         1687 South IH 35 New Braunfels Comal TX 78130
34.04 Property   1 Pecan Way MHP 0.1% 10.7%         1649 North I 35 New Braunfels Comal TX 78130
34.05 Property   1 Comal Valley MHP 0.1% 9.0%         3824 FM 482 New Braunfels Comal TX 78132
34.06 Property   1 Barons MHP 0.1% 8.5%         702 East Schubert Street Fredericksburg Gillespie TX 78624
34.07 Property   1 Sun Country MHP 0.1% 6.9%         170 Sunny Loop La Vernia Wilson TX 78121
35 Loan   1 370 South 4th Street 1.1% 100.0% AREF AREF NAP NAP 370 South 4th Street Brooklyn Kings NY 11211
36 Loan   1 Dynamics Office 1.0% 100.0% AREF AREF NAP NAP 7495, 7485 and 7425 West Azure Drive Las Vegas Clark NV 89130

A-1-1

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag 		Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial
Pool Balance 		% of Loan Balance Mortgage
Loan
Originator(1)		 Mortgage
Loan Seller(1)		 Related Group Crossed Group Address City County State Zip Code
37 Loan   1 Maricopa Self Storage 1.0% 100.0% KeyBank KeyBank NAP NAP 20125 North John Wayne Parkway Maricopa Pinal AZ 85139
38 Loan   1 Fairfield Inn & Suites - Crestview 0.8% 100.0% KeyBank KeyBank 2 NAP 110 Crosson Street Crestview Okaloosa FL 32536
39 Loan   1 Danielle’s Canal Industrial 0.8% 100.0% SMC SMC NAP NAP 2642 Michigan Avenue Kissimmee Osceola FL 34744
40 Loan 16 1 Holiday Inn Express & Suites Banning 0.8% 100.0% AREF AREF NAP NAP 3020 West Ramsey Street Banning Riverside CA 92220
41 Loan   1 Rego Park 0.8% 100.0% KeyBank KeyBank NAP NAP 96-06 Queens Boulevard, 95-02 63rd Drive and 95-05 63rd Drive Rego Park Queens NY 11374
42 Loan   1 Greenhouse Shops 0.8% 100.0% MSBNA MSMCH NAP NAP 3611 West Hillsborough Avenue Tampa Hillsborough FL 33614
43 Loan 6, 9 5 Oxford Portfolio 0.8%   KeyBank KeyBank NAP NAP Various Various Various VA Various
43.01 Property   1 930 Providence Road 0.2% 29.1%         930 Providence Road Chesapeake Chesapeake City VA 23325
43.02 Property   1 710-722 East 29th Street 0.1% 19.7%         710-722 East 29th Street Norfolk Norfolk City VA 23504
43.03 Property   1 2011 Chesapeake Drive 0.1% 17.1%         2011 Chesapeake Drive Chesapeake Chesapeake City VA 23324
43.04 Property   1 1507 O’Keefe Street 0.1% 17.1%         1507 O’Keefe Street Norfolk Norfolk City VA 23504
43.05 Property   1 811-819 East 29th Street 0.1% 17.1%         811-819 East 29th Street Norfolk Norfolk City VA 23504
44 Loan 17 1 Woodland Creek 0.7% 100.0% BMO BMO NAP NAP 17905 Highway 69 South Tyler Smith TX 75703
45 Loan   1 903 Sheridan 0.7% 100.0% SMC SMC NAP NAP 903 Sheridan Avenue Bronx Bronx NY 10451
46 Loan 6, 18 2 Classon Wilson Portfolio 0.7%   SMC SMC NAP NAP Various Brooklyn Kings NY Various
46.01 Property   1 385 Classon Avenue 0.4% 61.9%         385 Classon Avenue Brooklyn Kings NY 11238
46.02 Property   1 638 Wilson Avenue 0.3% 38.1%         638 Wilson Avenue Brooklyn Kings NY 11207
47 Loan 9, 19, 20, H 1 629 Broad Street 0.6% 100.0% BMO BMO NAP NAP 629 Broad Street Chattanooga Hamilton TN 37402
48 Loan   1 Metro Self Storage 0.6% 100.0% KeyBank KeyBank NAP NAP 23325 Van Born Road Taylor Wayne MI 48180
49 Loan   1 Shoppes at Lake Mary 0.6% 100.0% MSBNA MSMCH NAP NAP 101 North Country Club Road Lake Mary Seminole FL 32746
50 Loan   1 Waring Park 0.6% 100.0% SMC SMC NAP NAP 283 Main Street New Hartford Litchfield CT 06057
51 Loan   1 Food Lion Luck’s Lane 0.5% 100.0% SMC SMC NAP NAP 1100 Courthouse Road Richmond Chesterfield VA 23236
52 Loan   1 Lakewood RV Resort 0.5% 100.0% KeyBank KeyBank NAP NAP 15 Timmie Lane Flat Rock Henderson NC 28731
53 Loan   1 Albany Crossroads 0.5% 100.0% MSBNA MSMCH NAP NAP 2831-2849 Ledo Road Albany Lee GA 31707
54 Loan   1 Empire Self-Storage 0.4% 100.0% BMO BMO NAP NAP 120 Sandholm Lane Cloverdale Sonoma CA 95425
55 Loan   1 1625 Forest Avenue 0.4% 100.0% SMC SMC NAP NAP 1625 Forest Avenue Staten Island Richmond NY 10302
56 Loan   1 Walgreens Lake Station 0.4% 100.0% AREF AREF NAP NAP 3500 Central Avenue Lake Station Lake IN 46405
57 Loan   1 The Alexis 0.4% 100.0% AREF AREF NAP NAP 81 Ed Perry Boulevard Oxford Lafayette MS 38655
58 Loan I 1 Willow MHP 0.3% 100.0% SMC SMC NAP NAP 1055 Lincoln Avenue Holland Allegan MI 49423
59 Loan   1 109 North Avenue 56 0.2% 100.0% AREF AREF NAP NAP 109 North Avenue 56 Los Angeles Los Angeles CA 90042
60 Loan 21 1 Lombard Shopping Center 0.2% 100.0% AREF AREF NAP NAP 34-56 Roosevelt Road Lombard DuPage IL 60148

A-1-2

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag 		Footnotes (for Loan and Property Information) # of Properties Property Name General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($)
1 Loan 6, 8 3 Signature Office Portfolio II Office Suburban Various NAP 448,372 SF 159.47 71,500,000 71,500,000 61,438,422 3.65000% 0.01534% 3.63466% 327,083.59
1.01 Property   1 110 Allen Road Office Suburban 1989 NAP 202,740 SF   36,000,000 36,000,000 30,934,031        
1.02 Property   1 121 Chanlon Road Office Suburban 1990 NAP 111,948 SF   18,150,889 18,150,889 15,596,671        
1.03 Property   1 106 Allen Road Office Suburban 2000 NAP 133,684 SF   17,349,111 17,349,111 14,907,720        
2 Loan 5, 8, 9, 10, A 1 One SoHo Square Office CBD 1904-1926 2016 786,891 SF 597.29 51,823,204 51,823,204 51,823,204 2.72466879% 0.01909% 2.70557879% NAP
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio Self Storage Self Storage Various Various 798,975 SF 63.89 51,050,000 51,050,000 51,050,000 2.95400% 0.02284% 2.93116% NAP
3.01 Property   1 Mesa Self Storage Self Storage 1983 NAP 82,180 SF   8,280,204 8,280,204 8,280,204        
3.02 Property   1 Phoenix Self Storage Self Storage 1986 NAP 60,990 SF   6,429,085 6,429,085 6,429,085        
3.03 Property   1 Cinnabar Self Storage Self Storage 1985 2020 61,822 SF   5,978,920 5,978,920 5,978,920        
3.04 Property   1 Loop 410 Self Storage Self Storage 1985 NAP 156,896 SF   5,842,864 5,842,864 5,842,864        
3.05 Property   1 Portland Self Storage Self Storage 1980 NAP 35,056 SF   4,060,963 4,060,963 4,060,963        
3.06 Property   1 Perrin Beitel Self Storage Self Storage 1983 NAP 100,458 SF   3,812,173 3,812,173 3,812,173        
3.07 Property   1 Glendale Self Storage Self Storage 1985 NAP 46,786 SF   3,400,652 3,400,652 3,400,652        
3.08 Property   1 Lake Mary Self Storage Self Storage 2001, 2009 NAP 38,253 SF   2,502,018 2,502,018 2,502,018        
3.09 Property   1 Ingram Self Storage Self Storage 1999 NAP 51,100 SF   2,355,225 2,355,225 2,355,225        
3.10 Property   1 Vancouver Self Storage Self Storage 1977 NAP 23,700 SF   2,114,228 2,114,228 2,114,228        
3.11 Property   1 Tucson Self Storage Self Storage 1978, 1981 NAP 24,520 SF   1,865,688 1,865,688 1,865,688        
3.12 Property   1 Duluth Self Storage Self Storage 1986 NAP 38,700 SF   1,547,555 1,547,555 1,547,555        
3.13 Property   1 San Pedro Self Storage Self Storage 1985 NAP 30,777 SF   1,188,451 1,188,451 1,188,451        
3.14 Property   1 Vance Jackson Self Storage Self Storage 1991 NAP 24,825 SF   860,225 860,225 860,225        
3.15 Property   1 Peachtree Corners Self Storage Self Storage 1992 NAP 22,912 SF   811,749 811,749 811,749        
4 Loan 5 1 Superstition Gateway Retail Anchored 2006-2007 2018-2021 495,204 SF 155.74 47,125,000 47,125,000 42,571,667 3.62000% 0.02284% 3.59716% 214,781.58
5 Loan   1 Havenwood Office Park Office Suburban 2017 NAP 239,629 SF 187.53 45,000,000 44,936,586 40,435,451 3.55000% 0.01534% 3.53466% 167,007.43
6 Loan 5, 11, 12, C 1 Helios Plaza Office Suburban 2009 NAP 377,185 SF 314.17 40,000,000 40,000,000 40,000,000 2.90000% 0.01534% 2.88466% NAP
7 Loan   1 12-24 Ford Street Multifamily Mid Rise 2017 NAP 98 Units 331,632.65 32,500,000 32,500,000 32,500,000 3.49800% 0.01534% 3.48266% NAP
8 Loan   1 Bardin Place Shopping Center Retail Anchored 1992 NAP 294,323 SF 109.74 32,300,000 32,300,000 32,300,000 3.52000% 0.01534% 3.50466% NAP
9 Loan   1 384-390 Fulton Street Mixed Use Office/Retail 1925 2011 29,904 SF 1,070.09 32,000,000 32,000,000 32,000,000 3.92500% 0.01534% 3.90966% NAP
10 Loan 6, 7, D 4 ABX Industrial Portfolio Industrial Various Various Various 972,499 SF 26.74 26,000,000 26,000,000 26,000,000 3.07000% 0.01534% 3.05466% NAP
10.01 Property   1 ABX - Macedon, NY Industrial Warehouse 1963 NAP 637,085 SF   16,650,000 16,650,000 16,650,000        
10.02 Property   1 ABX - Homer, LA Industrial Manufacturing 1952 1986 186,000 SF   4,750,000 4,750,000 4,750,000        
10.03 Property   1 ABX - Rhinelander, WI Industrial Manufacturing 2007 2015 79,214 SF   2,350,000 2,350,000 2,350,000        
10.04 Property   1 ABX - Columbus, GA Industrial Warehouse 1943 NAP 70,200 SF   2,250,000 2,250,000 2,250,000        
11 Loan   1 Los Arcos Apartments Multifamily Garden 1977 2016-2021 516 Units 48,352.71 24,950,000 24,950,000 24,950,000 3.15000% 0.02284% 3.12716% NAP
12 Loan   1 Lower East Side Multifamily Portfolio Multifamily Mid Rise 1910 2021 66 Units 356,060.61 23,500,000 23,500,000 23,500,000 3.84000% 0.01534% 3.82466% NAP
13 Loan   1 New Braunfels Market Place Retail Anchored 1988, 1998, 2019-2020 2019 267,950 SF 87.33 23,400,000 23,400,000 23,400,000 3.17000% 0.01534% 3.15466% NAP
14 Loan   1 Fairway Retail Center Retail Shadow Anchored 2002 2010, 2014 49,600 SF 343.41 17,060,000 17,033,151 13,338,195 3.50000% 0.04534% 3.45466% 76,607.02
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio Retail Anchored Various Various 236,430 SF 68.38 16,190,000 16,166,465 12,869,100 3.95000% 0.01534% 3.93466% 76,827.58
15.01 Property   1 Betts Crossing Retail Anchored 1996 NAP 58,400 SF   4,285,000 4,278,771 3,406,059        
15.02 Property   1 Clanton Marketplace Retail Anchored 1993 NAP 57,150 SF   4,175,000 4,168,931 3,318,622        
15.03 Property   1 29 North Shopping Center Retail Anchored 1997 2020 58,040 SF   3,980,000 3,974,214 3,163,621        
15.04 Property   1 Greenbrier Station Retail Anchored 1997 NAP 62,840 SF   3,750,000 3,744,549 2,980,798        
16 Loan 13 1 Cabela’s KC Retail Single Tenant 2002 NAP 164,105 SF 95.52 15,675,000 15,675,000 14,217,233 3.85000% 0.01534% 3.83466% 73,485.69
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio Multifamily Various Various NAP 32 Units 487,500.00 15,600,000 15,600,000 15,600,000 3.90000% 0.01534% 3.88466% NAP
17.01 Property   1 178 Suydam Street Multifamily Mid Rise 1936 NAP 8 Units   3,145,946 3,145,946 3,145,946        
17.02 Property   1 159 Central Avenue Multifamily Low Rise 1931 NAP 4 Units   2,983,784 2,983,784 2,983,784        
17.03 Property   1 239 Stanhope Street Multifamily Mid Rise 1931 NAP 5 Units   2,562,162 2,562,162 2,562,162        
17.04 Property   1 140 Wilson Avenue Multifamily Low Rise 1905 NAP 3 Units   2,367,568 2,367,568 2,367,568        
17.05 Property   1 18-67 Madison Street Multifamily Low Rise 1930 NAP 6 Units   2,335,135 2,335,135 2,335,135        
17.06 Property   1 15 Wilson Avenue Multifamily Low Rise 1931 NAP 6 Units   2,205,405 2,205,405 2,205,405        
18 Loan   1 Mosaic Multifamily Mid Rise 2012 NAP 120 Units 125,000.00 15,000,000 15,000,000 15,000,000 3.25000% 0.02284% 3.22716% NAP
19 Loan 14 1 BJ’s Wholesale Club Retail Single Tenant 2020 NAP 98,883 SF 150.18 14,850,000 14,850,000 14,850,000 3.68000% 0.02284% 3.65716% NAP
20 Loan   1 714 Madison Avenue Retail Single Tenant 1877 2010 6,420 SF 2,258.57 14,499,999 14,499,999 14,499,999 2.85000% 0.02284% 2.82716% NAP
21 Loan   1 Barlow Plaza Retail Anchored 1969 2017 136,389 SF 102.13 13,930,000 13,930,000 11,915,794 3.47000% 0.01534% 3.45466% 62,318.88
22 Loan 9, 15 1 225-235 West 146th Street Multifamily Mid Rise 1920, 1940 NAP 86 Units 159,883.72 13,750,000 13,750,000 13,750,000 3.31000% 0.01534% 3.29466% NAP
23 Loan 6 3 Columbus & Indy Industrial Industrial Flex Various Various 326,664 SF 41.26 13,500,000 13,476,634 12,046,566 2.95000% 0.02284% 2.92716% 56,553.15
23.01 Property   1 Georgetown Commerce Industrial Flex 1988 NAP 148,933 SF   6,420,000 6,408,888 5,728,812        
23.02 Property   1 Phillipi Park Industrial Flex 1972 1985 119,112 SF   4,560,000 4,552,108 4,069,062        
23.03 Property   1 Plaza I Industrial Flex 1977 2019 58,619 SF   2,520,000 2,515,638 2,248,692        
24 Loan 7 1 West Park Promenade Retail Anchored 1961 2009 145,673 SF 89.24 13,000,000 13,000,000 13,000,000 3.42500% 0.01534% 3.40966% NAP
25 Loan   1 Beardsley Building Office CBD 1988 2015 74,806 SF 167.10 12,500,000 12,500,000 12,500,000 3.34500% 0.01534% 3.32966% NAP
26 Loan   1 Freedom Self Storage Self Storage Self Storage 2003 NAP 86,520 SF 135.23 11,700,000 11,700,000 11,700,000 3.57000% 0.02284% 3.54716% NAP
27 Loan   1 Main Street South Fulton Retail Anchored 1975 2020 129,449 SF 87.68 11,350,000 11,350,000 8,865,029 3.47000% 0.01534% 3.45466% 50,776.69
28 Loan 6 2 NC Self Storage Portfolio Self Storage Self Storage Various NAP 213,800 SF 50.16 10,725,000 10,725,000 10,725,000 3.80000% 0.02284% 3.77716% NAP
28.01 Property   1 Uptown Mini Storage Self Storage Self Storage 1994-2017 NAP 175,450 SF   8,873,661 8,873,661 8,873,661        
28.02 Property   1 Baker Mountain Storage Self Storage Self Storage 2006 NAP 38,350 SF   1,851,339 1,851,339 1,851,339        
29 Loan F 1 Southland Plaza Retail Shadow Anchored 1983-1988 NAP 80,486 SF 132.94 10,700,000 10,700,000 10,700,000 2.54300% 0.01534% 2.52766% NAP
30 Loan   1 Clima Secur Self Storage Self Storage Self Storage 1995, 1997, 2000, 2007, 2013 NAP 100,822 SF 106.13 10,700,000 10,700,000 9,496,954 3.95000% 0.01534% 3.93466% 50,775.48
31 Loan   1 Viera Village Shopping Center Retail Anchored 2000, 2019 2021 76,800 SF 136.50 10,500,000 10,482,890 8,147,256 3.30000% 0.02284% 3.27716% 45,985.30
32 Loan   1 Fresenius - Queens Office Medical 1931 NAP 21,312 SF 461.67 9,839,130 9,839,130 9,839,130 3.76000% 0.02284% 3.73716% NAP
33 Loan 6 2 Hale Office Portfolio Office Various Various NAP 62,391 SF 157.07 9,800,000 9,800,000 9,800,000 3.60000% 0.02284% 3.57716% NAP
33.01 Property   1 Colonial Business Center Office Suburban 2008 NAP 49,767 SF   6,380,784 6,380,784 6,380,784        
33.02 Property   1 U.S. Citizenship and Immigration Services Office Single Tenant 2019 NAP 12,624 SF   3,419,216 3,419,216 3,419,216        
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio Manufactured Housing Manufactured Housing Various NAP 344 Pads 28,343.02 9,750,000 9,750,000 8,534,915 3.30000% 0.01534% 3.28466% 42,700.63
34.01 Property   1 Lighthouse MHP Manufactured Housing Manufactured Housing 1988 NAP 92 Pads   3,420,000 3,420,000 2,993,785        
34.02 Property   1 Sun Valley MHP Manufactured Housing Manufactured Housing 1980 NAP 89 Pads   1,600,000 1,600,000 1,400,602        
34.03 Property   1 Wayside MHP Manufactured Housing Manufactured Housing 1985 NAP 37 Pads   1,310,000 1,310,000 1,146,743        
34.04 Property   1 Pecan Way MHP Manufactured Housing Manufactured Housing 2007 NAP 28 Pads   1,040,000 1,040,000 910,391        
34.05 Property   1 Comal Valley MHP Manufactured Housing Manufactured Housing 1980 NAP 26 Pads   880,000 880,000 770,330        
34.06 Property   1 Barons MHP Manufactured Housing Manufactured Housing 1975 NAP 31 Pads   830,000 830,000 726,562        
34.07 Property   1 Sun Country MHP Manufactured Housing Manufactured Housing 1980 NAP 41 Pads   670,000 670,000 586,502        
35 Loan   1 370 South 4th Street Mixed Use Multifamily/Retail 2008 NAP 19,888 SF 490.25 9,750,000 9,750,000 8,772,823 3.40000% 0.01534% 3.38466% 43,239.42
36 Loan   1 Dynamics Office Office CBD 2007 NAP 59,549 SF 152.42 9,100,000 9,076,385 7,333,992 4.34000% 0.01534% 4.32466% 45,247.29

A-1-3

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag 		Footnotes (for Loan and Property Information) # of Properties Property Name General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($)
37 Loan   1 Maricopa Self Storage Self Storage Self Storage 2004 2007 112,185 SF 80.22 9,000,000 9,000,000 9,000,000 2.85000% 0.07284% 2.77716% NAP
38 Loan   1 Fairfield Inn & Suites - Crestview Hospitality Limited Service 2018 NAP 90 Rooms 86,591.84 8,000,000 7,793,265 6,434,538 4.27000% 0.02284% 4.24716% 39,448.92
39 Loan   1 Danielle’s Canal Industrial Industrial Flex 1981, 1982, 1986 NAP 107,795 SF 72.17 7,780,000 7,780,000 7,780,000 3.70000% 0.01534% 3.68466% NAP
40 Loan 16 1 Holiday Inn Express & Suites Banning Hospitality Limited Service 2009 2019-2020 76 Rooms 101,315.79 7,700,000 7,700,000 6,073,812 3.73500% 0.01534% 3.71966% 35,594.39
41 Loan   1 Rego Park Retail Unanchored 1940, 1942, 1946 NAP 34,099 SF 205.28 7,000,000 7,000,000 5,791,463 3.30000% 0.02284% 3.27716% 30,656.87
42 Loan   1 Greenhouse Shops Retail Shadow Anchored 1985 2020 36,667 SF 190.91 7,000,000 7,000,000 7,000,000 3.25000% 0.01534% 3.23466% NAP
43 Loan 6, 9 5 Oxford Portfolio Multifamily Garden Various NAP 132 Units 52,943.89 7,000,000 6,988,593 5,431,503 3.30000% 0.02284% 3.27716% 30,656.87
43.01 Property   1 930 Providence Road Multifamily Garden 1973 NAP 32 Units   2,034,188 2,030,873 1,578,386        
43.02 Property   1 710-722 East 29th Street Multifamily Garden 1965 NAP 28 Units   1,376,068 1,373,826 1,067,731        
43.03 Property   1 2011 Chesapeake Drive Multifamily Garden 1965 NAP 24 Units   1,196,582 1,194,632 928,463        
43.04 Property   1 1507 O’Keefe Street Multifamily Garden 1986 NAP 24 Units   1,196,581 1,194,631 928,462        
43.05 Property   1 811-819 East 29th Street Multifamily Garden 1976 NAP 24 Units   1,196,581 1,194,631 928,462        
44 Loan 17 1 Woodland Creek Multifamily Garden 2016, 2020 NAP 61 Units 113,114.75 6,900,000 6,900,000 5,542,213 4.24000% 0.01534% 4.22466% 33,903.47
45 Loan   1 903 Sheridan Mixed Use Office/Retail 1931 2017 18,000 SF 366.12 6,600,000 6,590,075 5,209,972 3.75900% 0.01534% 3.74366% 30,599.34
46 Loan 6, 18 2 Classon Wilson Portfolio Multifamily Various Various Various 14 Units 450,000.00 6,300,000 6,300,000 6,300,000 3.78000% 0.01534% 3.76466% NAP
46.01 Property   1 385 Classon Avenue Multifamily Mid Rise 2019 NAP 8 Units   3,896,907 3,896,907 3,896,907        
46.02 Property   1 638 Wilson Avenue Multifamily Low Rise 1906 2015 6 Units   2,403,093 2,403,093 2,403,093        
47 Loan 9, 19, 20, H 1 629 Broad Street Mixed Use Parking/Retail 1964 NAP 26,539 SF 211.01 5,600,000 5,600,000 4,954,690 4.90000% 0.01534% 4.88466% 29,720.70
48 Loan   1 Metro Self Storage Self Storage Self Storage 1997 2003 89,661 SF 61.23 5,500,000 5,489,983 4,159,331 2.65000% 0.07284% 2.57716% 22,163.01
49 Loan   1 Shoppes at Lake Mary Retail Unanchored 1985 2018 37,685 SF 143.29 5,400,000 5,400,000 5,400,000 4.65000% 0.01534% 4.63466% NAP
50 Loan   1 Waring Park Mixed Use Industrial/Self Storage/Retail 1968 2015 204,487 SF 25.92 5,300,000 5,300,000 5,300,000 3.47000% 0.01534% 3.45466% NAP
51 Loan   1 Food Lion Luck’s Lane Retail Anchored 1995, 2000 NAP 60,650 SF 82.44 5,000,000 5,000,000 4,197,776 3.80000% 0.01534% 3.78466% 23,297.87
52 Loan   1 Lakewood RV Resort Manufactured Housing Manufactured Housing 1989 NAP 151 Pads 32,615.89 4,925,000 4,925,000 4,131,268 3.77000% 0.02284% 3.74716% 22,864.37
53 Loan   1 Albany Crossroads Retail Shadow Anchored 2000 NAP 43,700 SF 100.69 4,400,000 4,400,000 3,510,546 4.05000% 0.01534% 4.03466% 21,133.30
54 Loan   1 Empire Self-Storage Self Storage Self Storage 2004 NAP 98,185 SF 40.74 4,000,000 4,000,000 4,000,000 2.85000% 0.01534% 2.83466% NAP
55 Loan   1 1625 Forest Avenue Other School 1973 2013 45,240 SF 88.42 4,000,000 4,000,000 4,000,000 3.05000% 0.01534% 3.03466% NAP
56 Loan   1 Walgreens Lake Station Retail Single Tenant 2002 NAP 14,490 SF 259.49 3,760,000 3,760,000 2,972,986 3.80000% 0.01534% 3.78466% 17,520.00
57 Loan   1 The Alexis Mixed Use Office/Retail 2020 NAP 14,926 SF 239.51 3,575,000 3,575,000 3,247,541 3.95000% 0.01534% 3.93466% 16,964.71
58 Loan I 1 Willow MHP Manufactured Housing Manufactured Housing 1960 NAP 69 Pads 34,420.29 2,375,000 2,375,000 1,947,480 3.97000% 0.01534% 3.95466% 11,297.58
59 Loan   1 109 North Avenue 56 Office Suburban 1923 2019 4,843 SF 433.62 2,100,000 2,100,000 2,100,000 4.35000% 0.01534% 4.33466% NAP
60 Loan 21 1 Lombard Shopping Center Retail Unanchored 1963 NAP 15,000 SF 118.33 1,775,000 1,775,000 1,485,422 5.49000% 0.01534% 5.47466% 10,067.12

A-1-4

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag 		Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.)
1 Loan 6, 8 3 Signature Office Portfolio II 220,499.71 3,925,003.08 2,645,996.53 Interest Only, Amortizing Balloon No Actual/360 36 35 120 119 360 360
1.01 Property   1 110 Allen Road                        
1.02 Property   1 121 Chanlon Road                        
1.03 Property   1 106 Allen Road                        
2 Loan 5, 8, 9, 10, A 1 One SoHo Square 119,301.83 NAP 1,431,621.96 Interest Only No Actual/360 84 82 84 82 0 0
3 Loan 6, 7, 9, B 15 Inland Wentworth Self Storage Portfolio 127,413.47 NAP 1,528,961.64 Interest Only No Actual/360 120 118 120 118 0 0
3.01 Property   1 Mesa                        
3.02 Property   1 Phoenix                        
3.03 Property   1 Cinnabar                        
3.04 Property   1 Loop 410                        
3.05 Property   1 Portland                        
3.06 Property   1 Perrin Beitel                        
3.07 Property   1 Glendale                        
3.08 Property   1 Lake Mary                        
3.09 Property   1 Ingram                        
3.10 Property   1 Vancouver                        
3.11 Property   1 Tucson                        
3.12 Property   1 Duluth                        
3.13 Property   1 San Pedro                        
3.14 Property   1 Vance Jackson                        
3.15 Property   1 Peachtree Corners                        
4 Loan 5 1 Superstition Gateway 144,134.87 2,577,378.96 1,729,618.44 Interest Only, Amortizing Balloon No Actual/360 60 60 120 120 360 360
5 Loan   1 Havenwood Office Park NAP 2,004,089.16 NAP Amortizing Balloon No Actual/360 0 0 120 118 540 538
6 Loan 5, 11, 12, C 1 Helios Plaza 98,009.26 NAP 1,176,111.12 Interest Only - ARD Yes Actual/360 60 60 60 60 0 0
7 Loan   1 12-24 Ford Street 96,053.30 NAP 1,152,639.58 Interest Only No Actual/360 120 119 120 119 0 0
8 Loan   1 Bardin Place Shopping Center 96,062.59 NAP 1,152,751.08 Interest Only No Actual/360 120 118 120 118 0 0
9 Loan   1 384-390 Fulton Street 106,120.37 NAP 1,273,444.44 Interest Only No Actual/360 60 60 60 60 0 0
10 Loan 6, 7, D 4 ABX Industrial Portfolio 67,440.51 NAP 809,286.12 Interest Only No Actual/360 120 120 120 120 0 0
10.01 Property   1 ABX - Macedon, NY                        
10.02 Property   1 ABX - Homer, LA                        
10.03 Property   1 ABX - Rhinelander, WI                        
10.04 Property   1 ABX - Columbus, GA                        
11 Loan   1 Los Arcos Apartments 66,403.39 NAP 796,840.68 Interest Only No Actual/360 120 120 120 120 0 0
12 Loan   1 Lower East Side Multifamily Portfolio 76,244.44 NAP 914,933.28 Interest Only No Actual/360 120 118 120 118 0 0
13 Loan   1 New Braunfels Market Place 62,673.54 NAP 752,082.48 Interest Only No Actual/360 120 119 120 119 0 0
14 Loan   1 Fairway Retail Center NAP 919,284.24 NAP Amortizing Balloon No Actual/360 0 0 120 119 360 359
15 Loan 6, 7, E 4 Victory Winn-Dixie Portfolio NAP 921,930.96 NAP Amortizing Balloon No Actual/360 0 0 120 119 360 359
15.01 Property   1 Betts Crossing                        
15.02 Property   1 Clanton Marketplace                        
15.03 Property   1 29 North Shopping Center                        
15.04 Property   1 Greenbrier Station                        
16 Loan 13 1 Cabela’s KC 50,989.11 881,828.28 611,869.32 Interest Only, Amortizing Balloon No Actual/360 60 57 120 117 360 360
17 Loan 6 6 Bushwick & Ridgewood Multi Portfolio 51,404.17 NAP 616,850.00 Interest Only No Actual/360 120 118 120 118 0 0
17.01 Property   1 178 Suydam Street                        
17.02 Property   1 159 Central Avenue                        
17.03 Property   1 239 Stanhope Street                        
17.04 Property   1 140 Wilson Avenue                        
17.05 Property   1 18-67 Madison Street                        
17.06 Property   1 15 Wilson Avenue                        
18 Loan   1 Mosaic 41,189.24 NAP 494,270.88 Interest Only No Actual/360 120 119 120 119 0 0
19 Loan 14 1 BJ’s Wholesale Club 46,172.50 NAP 554,070.00 Interest Only No Actual/360 120 119 120 119 0 0
20 Loan   1 714 Madison Avenue 34,915.80 NAP 418,989.60 Interest Only No Actual/360 120 118 120 118 0 0
21 Loan   1 Barlow Plaza 40,840.37 747,826.56 490,084.44 Interest Only, Amortizing Balloon No Actual/360 36 34 120 118 360 360
22 Loan 9, 15 1 225-235 West 146th Street 38,453.85 NAP 461,446.20 Interest Only No Actual/360 120 120 120 120 0 0
23 Loan 6 3 Columbus & Indy Industrial NAP 678,637.80 NAP Amortizing Balloon No Actual/360 0 0 60 59 360 359
23.01 Property   1 Georgetown Commerce                        
23.02 Property   1 Phillipi Park                        
23.03 Property   1 Plaza I                        
24 Loan 7 1 West Park Promenade 37,619.50 NAP 451,434.00 Interest Only No Actual/360 84 83 84 83 0 0
25 Loan   1 Beardsley Building 35,327.69 NAP 423,932.28 Interest Only No Actual/360 120 120 120 120 0 0
26 Loan   1 Freedom Self Storage 35,290.94 NAP 423,491.28 Interest Only No Actual/360 120 120 120 120 0 0
27 Loan   1 Main Street South Fulton NAP 609,320.28 NAP Amortizing Balloon No Actual/360 0 0 120 120 360 360
28 Loan 6 2 NC Self Storage Portfolio 34,434.20 NAP 413,210.40 Interest Only No Actual/360 120 117 120 117 0 0
28.01 Property   1 Uptown Mini Storage                        
28.02 Property   1 Baker Mountain Storage                        
29 Loan F 1 Southland Plaza 22,990.02 NAP 275,880.18 Interest Only No Actual/360 120 118 120 118 0 0
30 Loan   1 Clima Secur Self Storage 35,710.01 609,305.76 428,520.12 Interest Only, Amortizing Balloon No Actual/360 48 48 120 120 360 360
31 Loan   1 Viera Village Shopping Center NAP 551,823.60 NAP Amortizing Balloon No Actual/360 0 0 120 119 360 359
32 Loan   1 Fresenius - Queens 31,257.46 NAP 375,089.52 Interest Only No Actual/360 120 118 120 118 0 0
33 Loan 6 2 Hale Office Portfolio 29,808.33 NAP 357,699.96 Interest Only No Actual/360 60 58 60 58 0 0
33.01 Property   1 Colonial Business Center                        
33.02 Property   1 U.S. Citizenship and Immigration Services                        
34 Loan 6, 8, 9, G 7 Texas MHP Portfolio 27,184.90 512,407.56 326,218.75 Interest Only, Amortizing Balloon No Actual/360 48 48 120 120 360 360
34.01 Property   1 Lighthouse MHP                        
34.02 Property   1 Sun Valley MHP                        
34.03 Property   1 Wayside MHP                        
34.04 Property   1 Pecan Way MHP                        
34.05 Property   1 Comal Valley MHP                        
34.06 Property   1 Barons MHP                        
34.07 Property   1 Sun Country MHP                        
35 Loan   1 370 South 4th Street 28,008.68 518,873.04 336,104.16 Interest Only, Amortizing Balloon No Actual/360 60 58 120 118 360 360
36 Loan   1 Dynamics Office NAP 542,967.48 NAP Amortizing Balloon No Actual/360 0 0 120 118 360 358

A-1-5

 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

 

Loan ID Number Property
Flag 		Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.)