FREE WRITING PROSPECTUS | |
FILED PURSUANT TO RULE 433 | |
REGISTRATION FILE NO.: 333-226123-05 | |
Free Writing Prospectus dated October [25], 2019
The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-226123) 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 (800) 408-1016 or by emailing the ABS Syndicate Desk atabs_synd@jpmorgan.com.
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled "Certain Characteristics of the Mortgage Loans and Mortgaged Properties" to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.
The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.
Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.
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 these materials having been sent via Bloomberg or another email system.
| ||
ANNEX A-1 | ||||||||||
Number of | Property | Property | ||||||||
Loan # | Seller | Property Name | Street Address | City | State | Zip Code | County | Properties | Type | Subtype |
1 | CREFI | Watergate Office Building | 2600 Virginia Avenue Northwest | Washington | DC | 20037 | District of Columbia | 1 | Office | CBD |
2 | GACC | 225 Bush | 225 Bush Street | San Francisco | CA | 94104 | San Francisco | 1 | Office | CBD |
3 | JPMCB | Innovation Park | 7201, 7207, 7345, 7349, 8001, 8105, 8201, 8203, 8209, 8335, 8405, 8501 & 8505 IBM Drive | Charlotte | NC | 28262 | Mecklenburg | 1 | Office | Suburban |
4 | JPMCB | The Essex | 125 Delancey Street | New York | NY | 10002 | New York | 1 | Mixed Use | Multifamily/Retail |
5 | GACC | 180 Water | 180 Water Street | New York | NY | 10038 | New York | 1 | Multifamily | High-Rise |
6 | CREFI | Harvey Building Products | Various | Various | Various | Various | Various | 30 | Various | Various |
6.01 | CREFI | Londonderry / Manufacturing | 30 Jack's Bridge Road | Londonderry | NH | 03053 | Rockingham | 1 | Industrial | Warehouse/Distribution |
6.02 | CREFI | Dartmouth / Manufacturing | 7 Ledgewood Boulevard | North Dartmouth | MA | 02747 | Bristol | 1 | Industrial | Manufacturing |
6.03 | CREFI | Waltham Corporate | 1400 Main Street | Waltham | MA | 02451 | Middlesex | 1 | Office | Suburban |
6.04 | CREFI | Woburn | 27-33 Commonwealth Avenue | Woburn | MA | 01801 | Middlesex | 1 | Industrial | Warehouse/Distribution |
6.05 | CREFI | Nashua | 90 Northeastern Boulevard | Nashua | NH | 03062 | Hillsborough | 1 | Industrial | Warehouse/Distribution |
6.06 | CREFI | Woburn CPD | 35 Commonwealth Avenue | Woburn | MA | 01801 | Middlesex | 1 | Industrial | Warehouse/Distribution |
6.07 | CREFI | (West) Bridgewater | 10 Turnpike Street | West Bridgewater | MA | 02379 | Plymouth | 1 | Industrial | Warehouse |
6.08 | CREFI | Manchester, NH | 344 East Industrial Park Drive | Manchester | NH | 03109 | Hillsborough | 1 | Industrial | Warehouse/Distribution |
6.09 | CREFI | Norwalk 256 | 256-258 Martin Luther King Drive | Norwalk | CT | 06854 | Fairfield | 1 | Industrial | Warehouse/Distribution |
6.10 | CREFI | New London | 1096 Hartford Turnpike | Waterford | CT | 06385 | New London | 1 | Industrial | Warehouse/Distribution |
6.11 | CREFI | East Haven | 221 Commerce Street | East Haven | CT | 06512 | New Haven | 1 | Industrial | Warehouse/Distribution |
6.12 | CREFI | Lincoln | 21 Wellington Road | Lincoln | RI | 02865 | Providence | 1 | Industrial | Warehouse/Distribution |
6.13 | CREFI | Bethlehem | 2000 City Line Road | Bethlehem | PA | 18017 | Lehigh | 1 | Industrial | Warehouse/Distribution |
6.14 | CREFI | Salem | 4 Raymond Avenue | Salem | NH | 03079 | Rockingham | 1 | Industrial | Warehouse/Distribution |
6.15 | CREFI | Norwalk 260 | 260 Martin Luther King Drive | Norwalk | CT | 06854 | Fairfield | 1 | Industrial | Warehouse/Distribution |
6.16 | CREFI | Berlin | 272 Woodlawn Road | Berlin | CT | 06037 | Hartford | 1 | Industrial | Warehouse/Distribution |
6.17 | CREFI | Dartmouth | 965 Reed Road | Dartmouth | MA | 02747 | Bristol | 1 | Industrial | Warehouse |
6.18 | CREFI | Manchester, CT | 730 Parker Street | Manchester | CT | 06042 | Hartford | 1 | Industrial | Warehouse/Distribution |
6.19 | CREFI | Portland | 401 Riverside Street | Portland | ME | 04103 | Cumberland | 1 | Industrial | Warehouse/Distribution |
6.20 | CREFI | Braintree | 320 Wood Road | Braintree | MA | 02184 | Norfolk | 1 | Industrial | Warehouse/Distribution |
6.21 | CREFI | Warwick | 45 Lori Ann Way | Warwick | RI | 02886 | Kent | 1 | Industrial | Warehouse/Distribution |
6.22 | CREFI | Fitchburg | 133 Benson Street | Fitchburg | MA | 01420 | Worcester | 1 | Industrial | Warehouse |
6.23 | CREFI | Auburn | 300 Washington Street | Auburn | MA | 01501 | Worcester | 1 | Industrial | Warehouse/Distribution |
6.24 | CREFI | Berlin CPD | 230 Woodlawn Road | Berlin | CT | 06037 | Hartford | 1 | Industrial | Warehouse/Distribution |
6.25 | CREFI | Southampton | 99 Buck Road | Huntingdon Valley | PA | 19006 | Bucks | 1 | Industrial | Warehouse/Distribution |
6.26 | CREFI | Portsmouth | 240 West Road | Portsmouth | NH | 03801 | Rockingham | 1 | Industrial | Warehouse/Distribution |
6.27 | CREFI | Wilkes-Barre | 936 Rutter Avenue | Forty Fort | PA | 18704 | Luzerne | 1 | Industrial | Warehouse/Distribution |
6.28 | CREFI | Hyannis | 186 Breeds Hill Road | Hyannis | MA | 02601 | Barnstable | 1 | Industrial | Warehouse |
6.29 | CREFI | Springfield | 175 Carando Drive | Springfield | MA | 01104 | Hampden | 1 | Industrial | Warehouse |
6.30 | CREFI | White River Junction | 1354 North Hartland Road | White River Junction | VT | 05001 | Windsor | 1 | Industrial | Warehouse/Distribution |
7 | CREFI | Legends at Village West | 1843 Village West Parkway | Kansas City | KS | 66111 | Wyandotte | 1 | Retail | Anchored |
8 | GACC | 80 on the Commons | 80 East Rich Street | Columbus | OH | 43215 | Franklin | 1 | Mixed Use | Office/Multifamily |
9 | JPMCB | Osborn Triangle | Various | Cambridge | MA | 02139 | Middlesex | 3 | Mixed Use | Office/Laboratory |
9.01 | JPMCB | 610 Main Street North | 610 Main Street | Cambridge | MA | 02139 | Middlesex | 1 | Mixed Use | Office/Laboratory |
9.02 | JPMCB | 1 Portland Street | 1 Portland Street | Cambridge | MA | 02139 | Middlesex | 1 | Mixed Use | Office/Laboratory |
9.03 | JPMCB | 700 Main Street | 700 Main Street | Cambridge | MA | 02139 | Middlesex | 1 | Mixed Use | Office/Laboratory |
10 | JPMCB | Tysons Tower | 7900 Tysons One Place | McLean | VA | 22102 | Fairfax | 1 | Office | Suburban |
11 | JPMCB | 900 & 990 Stewart Avenue | 900 & 990 Stewart Avenue | Garden City | NY | 11530 | Nassau | 1 | Office | Suburban |
12 | JPMCB | Hilton Cincinnati Netherland Plaza | 35 West Fifth Street | Cincinnati | OH | 45202 | Hamilton | 1 | Hotel | Full Service |
13 | CREFI | Oro Valley Marketplace | 12155 North Oracle Road | Oro Valley | AZ | 85737 | Pima | 1 | Retail | Anchored |
14 | JPMCB | Spectrum Brands Global Headquarters | 3001 Deming Way | Middleton | WI | 53562 | Dane | 1 | Office | Suburban |
15 | CREFI | Compass AGP Storage Portfolio | Various | Various | Various | Various | Various | 6 | Self Storage | Self Storage |
15.01 | CREFI | Compass Self Storage Bloomfield | 58 Locust Avenue | Bloomfield | NJ | 07003 | Essex | 1 | Self Storage | Self Storage |
15.02 | CREFI | Compass Self Storage Smyrna | 2350 Atlanta Road | Smyrna | GA | 30080 | Cobb | 1 | Self Storage | Self Storage |
15.03 | CREFI | Compass Self Storage Port Richey | 4413 Madison Street | New Port Richey | FL | 34652 | Pasco | 1 | Self Storage | Self Storage |
15.04 | CREFI | Compass Self Storage Wendell | 1401 Wendell Boulevard | Wendell | NC | 27591 | Wake | 1 | Self Storage | Self Storage |
15.05 | CREFI | Compass Self Storage Duluth | 1800 Sullivan Drive | Duluth | GA | 30096 | Gwinnett | 1 | Self Storage | Self Storage |
15.06 | CREFI | Compass Self Storage Kennesaw | 3885 Frey Road | Kennesaw | GA | 30144 | Cobb | 1 | Self Storage | Self Storage |
16 | GACC | 221 West 29th St | 221 West 29th Street | New York | NY | 10001 | New York | 1 | Multifamily | High-Rise |
17 | JPMCB | Jersey City Group 1 | Various | Jersey City | NJ | Various | Hudson | 10 | Multifamily | Garden |
17.01 | JPMCB | 92 & 96 Highland Avenue | 92 & 96 Highland Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
17.02 | JPMCB | 58 Van Reypen Street | 58 Van Reypen Street | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | 2729 John F. Kennedy Boulevard | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
17.04 | JPMCB | 67 Stuyvesant Avenue | 67 Stuyvesant Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
17.05 | JPMCB | 1 Britton Street | 1 Britton Street | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
17.06 | JPMCB | 46 Vroom Street | 46 Vroom Street | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
17.07 | JPMCB | 6 Tonnele Avenue | 6 Tonnele Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
17.08 | JPMCB | 114 Stuyvesant Avenue | 114 Stuyvesant Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
17.09 | JPMCB | 64 Newkirk Street | 64 Newkirk Street | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
17.10 | JPMCB | 153 Academy Street | 153 Academy Street | Jersey City | NJ | 07302 | Hudson | 1 | Multifamily | Garden |
18 | JPMCB | Jersey City Group 3 | Various | Jersey City | NJ | Various | Hudson | 9 | Multifamily | Garden |
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | 3143 & 3149 John F. Kennedy Boulevard | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
18.02 | JPMCB | 169 Manhattan Avenue | 169 Manhattan Avenue | Jersey City | NJ | 07307 | Hudson | 1 | Multifamily | Garden |
18.03 | JPMCB | 78 Congress Street | 78 Congress Street | Jersey City | NJ | 07307 | Hudson | 1 | Multifamily | Garden |
18.04 | JPMCB | 516, 518 & 520 Central Avenue | 516, 518 & 520 Central Avenue | Jersey City | NJ | 07307 | Hudson | 1 | Multifamily | Garden |
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | 3719 John F. Kennedy Boulevard | Jersey City | NJ | 07307 | Hudson | 1 | Multifamily | Garden |
18.06 | JPMCB | 393 Central Avenue | 393 Central Avenue | Jersey City | NJ | 07307 | Hudson | 1 | Multifamily | Garden |
18.07 | JPMCB | 104 Booraem Avenue | 104 Booraem Avenue | Jersey City | NJ | 07307 | Hudson | 1 | Multifamily | Garden |
18.08 | JPMCB | 55 Graham Street | 55 Graham Street | Jersey City | NJ | 07307 | Hudson | 1 | Multifamily | Garden |
18.09 | JPMCB | 95 Beacon Avenue | 95 Beacon Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
19 | JPMCB | Grand Canal Shoppes | 3377 Las Vegas Boulevard South | Las Vegas | NV | 89109 | Clark | 1 | Retail | Specialty Retail |
20 | JPMCB | Villas on Nueces | 2203 Nueces Street | Austin | TX | 78705 | Travis | 1 | Multifamily | Student Housing |
21 | JPMCB | 230 Park Avenue South | 230 Park Avenue South | New York | NY | 10003 | New York | 1 | Office | CBD |
22 | GACC | Glendale Portfolio | Various | Glendale | CA | Various | Los Angeles | 2 | Multifamily | Garden |
22.01 | GACC | Windsor Villas | 1377 East Windsor Road | Glendale | CA | 91205 | Los Angeles | 1 | Multifamily | Garden |
22.02 | GACC | 720 Louise | 720 North Louise Street | Glendale | CA | 91206 | Los Angeles | 1 | Multifamily | Garden |
23 | JPMCB | 8 West Centre | 3505 West Sam Houston Parkway North | Houston | TX | 77043 | Harris | 1 | Office | Suburban |
24 | CREFI | Florham Park Corporate Center | 25 Vreeland Road | Florham Park | NJ | 07932 | Morris | 1 | Office | Suburban |
25 | GACC | Sparks Galleria | 4711-4760 Galleria Parkway and 151-255 Disc Drive | Sparks | NV | 89436 | Washoe | 1 | Retail | Anchored |
26 | CREFI | 530 Midwood | 550 Kingston Avenue and 528 Midwood Street | Brooklyn | NY | 11203, 11225 | Kings | 1 | Multifamily | Mid-Rise |
27 | JPMCB | The Rockland | 1301 West 24th Street | Lawrence | KS | 66046 | Douglas | 1 | Multifamily | Student Housing |
28 | JPMCB | Sunset North | 3120, 3150 & 3180 139th Avenue Southeast | Bellevue | WA | 98005 | King | 1 | Office | Suburban |
29 | JPMCB | 600 & 620 National Avenue | 600 & 620 National Avenue | Mountain View | CA | 94043 | Santa Clara | 1 | Office | Suburban |
30 | JPMCB | City Hyde Park | 5105 South Harper Avenue | Chicago | IL | 60615 | Cook | 1 | Mixed Use | Multifamily/Retail |
31 | CREFI | Keystone Plaza | 13503-13715 Biscayne Boulevard | North Miami Beach | FL | 33181 | Miami-Dade | 1 | Retail | Unanchored |
32 | JPMCB | The Shoppes at Southside | 9930-9990 Southside Boulevard | Jacksonville | FL | 32256 | Duval | 1 | Retail | Anchored |
33 | CREFI | Caughlin Ranch | 4788 Caughlin Parkway | Reno | NV | 89519 | Washoe | 1 | Retail | Anchored |
34 | GACC | SE Michigan Multifamily Portfolio | Various | Various | MI | Various | Various | 5 | Multifamily | Garden |
34.01 | GACC | Anthos Garden | 5043 East Outer Drive | Detroit | MI | 48234 | Wayne | 1 | Multifamily | Garden |
34.02 | GACC | Top of the Drive | 12870 West Outer Drive | Detroit | MI | 48223 | Wayne | 1 | Multifamily | Garden |
34.03 | GACC | Victoria Place | 22325 West 8 Mile Road | Detroit | MI | 48219 | Wayne | 1 | Multifamily | Garden |
34.04 | GACC | Park High | 127 Gerald Street | Highland Park | MI | 48203 | Wayne | 1 | Multifamily | Garden |
34.05 | GACC | Boulder Creek | 5000 Boulder Drive | Burton | MI | 48529 | Genesee | 1 | Multifamily | Garden |
35 | GACC | The Shops at Merchant's Square | 935 Bob Wallace Avenue Southwest | Huntsville | AL | 35801 | Madison | 1 | Retail | Shadow Anchored |
36 | CREFI | 333 Cypress | 333 Cypress Avenue | Bronx | NY | 10454 | Bronx | 1 | Multifamily | Mid-Rise |
37 | CREFI | Arrow Business Park | 9007-9087 Arrow Route | Rancho Cucamonga | CA | 91730 | San Bernardino | 1 | Industrial | Flex |
38 | CREFI | 3 Avenues Shopping Center | 2001-2095 Indian River Boulevard | Vero Beach | FL | 32960 | Indian River | 1 | Mixed Use | Retail/Office |
39 | JPMCB | Daniel - The Dinex Group | 610 Park Avenue | New York | NY | 10065 | New York | 1 | Retail | Single Tenant |
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | 8321 Pines Boulevard | Pembroke Pines | FL | 33024 | Broward | 1 | Self Storage | Self Storage |
41 | GACC | Pioneer Plaza | 1805 Pioneer Parkway East | Springfield | OR | 97477 | Lane | 1 | Retail | Anchored |
42 | JPMCB | Bella Vista Phase II | 4305 Ruben Torres Senior Boulevard | Brownsville | TX | 78526 | Cameron | 1 | Multifamily | Garden |
43 | CREFI | Nobu DC | 2525 M Street Northwest | Washington | DC | 20037 | District of Columbia | 1 | Retail | Single Tenant |
44 | JPMCB | Bay Pointe Apartments | 811 Northwood Drive | Baytown | TX | 77521 | Harris | 1 | Multifamily | Garden |
45 | CREFI | 652 Kent Avenue | 652 Kent Avenue | Brooklyn | NY | 11249 | Kings | 1 | Industrial | Warehouse |
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | Various | Various | Various | Various | Various | 2 | Hotel | Extended Stay |
46.01 | JPMCB | WoodSpring Suites Grand Rapids | 2630 Van Ommen Drive | Holland | MI | 49424 | Ottawa | 1 | Hotel | Extended Stay |
46.02 | JPMCB | WoodSpring Suites Tyler | 3210 South Southwest Loop 323 | Tyler | TX | 75701 | Smith | 1 | Hotel | Extended Stay |
47 | GACC | Oak Hills Mobile Home Park | 5965 Harrisburg Georgesville Road | Grove City | OH | 43123 | Franklin | 1 | Manufactured Housing | Manufactured Housing |
48 | GACC | Studio Movie Grill Chicago | 210 West 87th Street | Chicago | IL | 60620 | Cook | 1 | Retail | Freestanding |
49 | CREFI | 532 East 142nd Street | 532 East 142nd Street | Bronx | NY | 10454 | Bronx | 1 | Multifamily | Mid-Rise |
50 | JPMCB | 1713 Parkway | 1713 FM 685 | Pflugerville | TX | 78660 | Travis | 1 | Retail | Unanchored |
51 | CREFI | Best Storage - South | 8520 Erin Street | Anchorage | AK | 99507 | Anchorage | 1 | Self Storage | Self Storage |
52 | CREFI | WAG Monck's Corner, SC | 395 North Highway 52 | Moncks Corner | SC | 29461 | Berkeley | 1 | Retail | Freestanding |
53 | CREFI | CubeSmart Bryan TX | 741 North Harvey Mitchell Parkway | Bryan | TX | 77807 | Brazos | 1 | Self Storage | Self Storage |
ANNEX A-1 | ||||||||||||||||
Original | Current | |||||||||||||||
Year | Unit of | Occupancy | Appraised | Appraisal | Current | Original | Balance | Current | Balance | % of Initial | ||||||
Loan # | Seller | Property Name | Year Built | Renovated | Units | Measure | Occupancy % | Date | Value ($) | Date | LTV % | Balance ($) | per Unit ($) | Balance ($) | per Unit ($) | Pool Balance |
1 | CREFI | Watergate Office Building | 1967 | 2012-2018 | 215,200 | Square Feet | 87.3% | 08/06/19 | 105,000,000 | 08/29/19 | 69.5% | 73,000,000 | 339 | 73,000,000 | 339 | 5.5% |
2 | GACC | 225 Bush | 1922, 1955 | 2010-2013 | 579,987 | Square Feet | 97.8% | 09/30/19 | 589,000,000 | 09/05/19 | 34.6% | 60,000,000 | 351 | 60,000,000 | 351 | 4.5% |
3 | JPMCB | Innovation Park | 1979-2013 | 2011 | 1,854,729 | Square Feet | 96.1% | 08/05/19 | 264,900,000 | 08/22/19 | 68.8% | 60,000,000 | 98 | 60,000,000 | 98 | 4.5% |
4 | JPMCB | The Essex | 2019 | 195 | Units | 100.0% | 09/10/19 | 293,000,000 | 08/21/19 | 39.9% | 56,900,000 | 600,000 | 56,900,000 | 600,000 | 4.3% | |
5 | GACC | 180 Water | 1971 | 2017 | 573 | Units | 97.0% | 10/17/19 | 451,500,000 | 09/18/19 | 30.5% | 50,000,000 | 239,965 | 50,000,000 | 239,965 | 3.8% |
6 | CREFI | Harvey Building Products | Various | Various | 2,046,119 | Square Feet | 100.0% | 11/06/19 | 230,600,000 | Various | 69.4% | 50,000,000 | 78 | 50,000,000 | 78 | 3.8% |
6.01 | CREFI | Londonderry / Manufacturing | 2007 | 376,294 | Square Feet | 100.0% | 11/06/19 | 41,200,000 | 09/26/19 | 9,656,250 | 9,656,250 | 0.7% | ||||
6.02 | CREFI | Dartmouth / Manufacturing | 1999 | 235,239 | Square Feet | 100.0% | 11/06/19 | 24,000,000 | 09/25/19 | 5,625,000 | 5,625,000 | 0.4% | ||||
6.03 | CREFI | Waltham Corporate | 2000 | 54,400 | Square Feet | 100.0% | 11/06/19 | 20,900,000 | 09/25/19 | 4,898,438 | 4,898,438 | 0.4% | ||||
6.04 | CREFI | Woburn | 1989 | 76,054 | Square Feet | 100.0% | 11/06/19 | 13,900,000 | 09/25/19 | 2,796,875 | 2,796,875 | 0.2% | ||||
6.05 | CREFI | Nashua | 2006 | 111,594 | Square Feet | 100.0% | 11/06/19 | 9,800,000 | 09/26/19 | 2,062,500 | 2,062,500 | 0.2% | ||||
6.06 | CREFI | Woburn CPD | 1989 | 59,800 | Square Feet | 100.0% | 11/06/19 | 9,200,000 | 09/25/19 | 2,000,000 | 2,000,000 | 0.2% | ||||
6.07 | CREFI | (West) Bridgewater | 2005 | 81,776 | Square Feet | 100.0% | 11/06/19 | 8,600,000 | 09/26/19 | 1,746,875 | 1,746,875 | 0.1% | ||||
6.08 | CREFI | Manchester, NH | 2003 | 81,747 | Square Feet | 100.0% | 11/06/19 | 7,700,000 | 09/26/19 | 1,625,000 | 1,625,000 | 0.1% | ||||
6.09 | CREFI | Norwalk 256 | 1972 | 40,232 | Square Feet | 100.0% | 11/06/19 | 6,900,000 | 09/26/19 | 1,500,000 | 1,500,000 | 0.1% | ||||
6.10 | CREFI | New London | 2008 | 70,642 | Square Feet | 100.0% | 11/06/19 | 6,750,000 | 09/26/19 | 1,406,250 | 1,406,250 | 0.1% | ||||
6.11 | CREFI | East Haven | 2005 | 70,089 | Square Feet | 100.0% | 11/06/19 | 6,500,000 | 09/26/19 | 1,346,875 | 1,346,875 | 0.1% | ||||
6.12 | CREFI | Lincoln | 2003 | 80,240 | Square Feet | 100.0% | 11/06/19 | 6,400,000 | 09/27/19 | 1,300,000 | 1,300,000 | 0.1% | ||||
6.13 | CREFI | Bethlehem | 1973 | 2005 | 71,091 | Square Feet | 100.0% | 11/06/19 | 6,000,000 | 09/18/19 | 1,218,750 | 1,218,750 | 0.1% | |||
6.14 | CREFI | Salem | 2001 | 58,286 | Square Feet | 100.0% | 11/06/19 | 5,800,000 | 09/26/19 | 1,218,750 | 1,218,750 | 0.1% | ||||
6.15 | CREFI | Norwalk 260 | 1974 | 30,000 | Square Feet | 100.0% | 11/06/19 | 5,900,000 | 09/26/19 | 1,198,438 | 1,198,438 | 0.1% | ||||
6.16 | CREFI | Berlin | 1994 | 43,796 | Square Feet | 100.0% | 11/06/19 | 5,400,000 | 09/26/19 | 1,109,375 | 1,109,375 | 0.1% | ||||
6.17 | CREFI | Dartmouth | 1974 | 2004 | 63,117 | Square Feet | 100.0% | 11/06/19 | 5,400,000 | 09/25/19 | 1,096,875 | 1,096,875 | 0.1% | |||
6.18 | CREFI | Manchester, CT | 1996 | 49,175 | Square Feet | 100.0% | 11/06/19 | 4,300,000 | 09/26/19 | 873,438 | 873,438 | 0.1% | ||||
6.19 | CREFI | Portland | 1976 | 2003 | 48,145 | Square Feet | 100.0% | 11/06/19 | 4,100,000 | 09/26/19 | 843,750 | 843,750 | 0.1% | |||
6.20 | CREFI | Braintree | 1986 | 32,531 | Square Feet | 100.0% | 11/06/19 | 4,000,000 | 09/26/19 | 828,125 | 828,125 | 0.1% | ||||
6.21 | CREFI | Warwick | 1997 | 43,899 | Square Feet | 100.0% | 11/06/19 | 3,800,000 | 09/27/19 | 771,875 | 771,875 | 0.1% | ||||
6.22 | CREFI | Fitchburg | 1983 | 39,433 | Square Feet | 100.0% | 11/06/19 | 3,400,000 | 09/25/19 | 656,250 | 656,250 | 0.0% | ||||
6.23 | CREFI | Auburn | 1983 | 2006 | 37,132 | Square Feet | 100.0% | 11/06/19 | 3,300,000 | 09/25/19 | 643,750 | 643,750 | 0.0% | |||
6.24 | CREFI | Berlin CPD | 1977 | 28,163 | Square Feet | 100.0% | 11/06/19 | 3,150,000 | 09/26/19 | 640,625 | 640,625 | 0.0% | ||||
6.25 | CREFI | Southampton | 1971 | 2009 | 36,421 | Square Feet | 100.0% | 11/06/19 | 2,600,000 | 09/17/19 | 537,500 | 537,500 | 0.0% | |||
6.26 | CREFI | Portsmouth | 1985 | 1999 | 31,470 | Square Feet | 100.0% | 11/06/19 | 3,000,000 | 09/26/19 | 625,000 | 625,000 | 0.0% | |||
6.27 | CREFI | Wilkes-Barre | 1950 | 1999 | 32,200 | Square Feet | 100.0% | 11/06/19 | 2,400,000 | 09/18/19 | 500,000 | 500,000 | 0.0% | |||
6.28 | CREFI | Hyannis | 1986 | 2002 | 24,070 | Square Feet | 100.0% | 11/06/19 | 2,300,000 | 09/25/19 | 484,375 | 484,375 | 0.0% | |||
6.29 | CREFI | Springfield | 1989 | 25,347 | Square Feet | 100.0% | 11/06/19 | 2,300,000 | 09/27/19 | 467,188 | 467,188 | 0.0% | ||||
6.30 | CREFI | White River Junction | 1981 | 2001 | 13,736 | Square Feet | 100.0% | 11/06/19 | 1,600,000 | 09/26/19 | 321,875 | 321,875 | 0.0% | |||
7 | CREFI | Legends at Village West | 2005 | 2019 | 702,750 | Square Feet | 92.1% | 09/15/19 | 225,000,000 | 09/01/21 | 53.3% | 50,000,000 | 171 | 50,000,000 | 171 | 3.8% |
8 | GACC | 80 on the Commons | 2018 | 296,190 | Square Feet | 95.4% | 09/19/19 | 73,500,000 | 09/16/19 | 64.4% | 47,300,000 | 160 | 47,300,000 | 160 | 3.6% | |
9 | JPMCB | Osborn Triangle | Various | Various | 676,947 | Square Feet | 100.0% | Various | 1,158,000,000 | 04/11/19 | 37.1% | 40,000,000 | 635 | 40,000,000 | 635 | 3.0% |
9.01 | JPMCB | 610 Main Street North | 2016 | 278,738 | Square Feet | 100.0% | 05/01/19 | 462,000,000 | 04/11/19 | 16,146,087 | 16,146,087 | 1.2% | ||||
9.02 | JPMCB | 1 Portland Street | 2013 | 229,330 | Square Feet | 100.0% | 11/01/19 | 416,000,000 | 04/11/19 | 14,260,870 | 14,260,870 | 1.1% | ||||
9.03 | JPMCB | 700 Main Street | Late 1800s | 2002, 2012 | 168,879 | Square Feet | 100.0% | 05/01/19 | 280,000,000 | 04/11/19 | 9,593,043 | 9,593,043 | 0.7% | |||
10 | JPMCB | Tysons Tower | 2014 | 528,730 | Square Feet | 100.0% | 08/30/19 | 365,000,000 | 08/12/19 | 52.1% | 40,000,000 | 359 | 40,000,000 | 359 | 3.0% | |
11 | JPMCB | 900 & 990 Stewart Avenue | 1987, 1988 | 2014, 2018 | 461,820 | Square Feet | 88.6% | 06/11/19 | 121,400,000 | 05/02/19 | 69.2% | 39,000,000 | 182 | 39,000,000 | 182 | 2.9% |
12 | JPMCB | Hilton Cincinnati Netherland Plaza | 1931 | 1981, 2004, 2013 | 561 | Rooms | 74.8% | 08/31/19 | 105,500,000 | 08/22/19 | 68.7% | 35,500,000 | 129,234 | 35,500,000 | 129,234 | 2.7% |
13 | CREFI | Oro Valley Marketplace | 2008 | 517,901 | Square Feet | 85.8% | 07/01/19 | 53,200,000 | 07/31/19 | 66.3% | 35,250,000 | 68 | 35,250,000 | 68 | 2.7% | |
14 | JPMCB | Spectrum Brands Global Headquarters | 2013 | 2017 | 252,122 | Square Feet | 100.0% | 11/01/19 | 52,100,000 | 08/13/19 | 65.3% | 34,000,000 | 135 | 34,000,000 | 135 | 2.6% |
15 | CREFI | Compass AGP Storage Portfolio | Various | Various | 406,680 | Square Feet | 80.6% | 07/31/19 | 53,030,000 | Various | 62.2% | 33,000,000 | 81 | 33,000,000 | 81 | 2.5% |
15.01 | CREFI | Compass Self Storage Bloomfield | 1960 | 2012 | 96,070 | Square Feet | 78.8% | 07/31/19 | 21,580,000 | 09/06/19 | 13,000,000 | 13,000,000 | 1.0% | |||
15.02 | CREFI | Compass Self Storage Smyrna | 2002 | 60,605 | Square Feet | 75.8% | 07/31/19 | 7,180,000 | 09/05/19 | 4,668,040 | 4,668,040 | 0.4% | ||||
15.03 | CREFI | Compass Self Storage Port Richey | 2007 | 66,355 | Square Feet | 80.3% | 07/31/19 | 6,760,000 | 09/07/19 | 4,206,680 | 4,206,680 | 0.3% | ||||
15.04 | CREFI | Compass Self Storage Wendell | 2004 | 59,575 | Square Feet | 85.1% | 07/31/19 | 6,290,000 | 09/09/19 | 3,914,200 | 3,914,200 | 0.3% | ||||
15.05 | CREFI | Compass Self Storage Duluth | 2000 | 62,970 | Square Feet | 81.0% | 07/31/19 | 5,540,000 | 09/05/19 | 3,676,480 | 3,676,480 | 0.3% | ||||
15.06 | CREFI | Compass Self Storage Kennesaw | 1997 | 2016 | 61,105 | Square Feet | 83.8% | 07/31/19 | 5,680,000 | 09/05/19 | 3,534,600 | 3,534,600 | 0.3% | |||
16 | GACC | 221 West 29th St | 2017 | 95 | Units | 95.8% | 09/26/19 | 46,100,000 | 06/28/19 | 70.5% | 32,500,000 | 342,105 | 32,500,000 | 342,105 | 2.5% | |
17 | JPMCB | Jersey City Group 1 | Various | 2017-2019 | 183 | Units | 97.8% | 09/30/19 | 40,800,000 | Various | 78.6% | 32,050,000 | 175,137 | 32,050,000 | 175,137 | 2.5% |
17.01 | JPMCB | 92 & 96 Highland Avenue | 1901 | 2017-2019 | 38 | Units | 97.4% | 09/30/19 | 8,300,000 | 09/18/19 | 6,519,975 | 6,519,975 | 0.0% | |||
17.02 | JPMCB | 58 Van Reypen Street | 1917 | 2017-2019 | 26 | Units | 100.0% | 09/30/19 | 5,100,000 | 09/17/19 | 4,006,250 | 4,006,250 | 0.0% | |||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | 1900 | 2017-2019 | 21 | Units | 100.0% | 09/30/19 | 5,000,000 | 09/16/19 | 3,927,696 | 3,927,696 | 0.0% | |||
17.04 | JPMCB | 67 Stuyvesant Avenue | 1925 | 2017-2019 | 25 | Units | 96.0% | 09/30/19 | 5,000,000 | 09/17/19 | 3,927,696 | 3,927,696 | 0.0% | |||
17.05 | JPMCB | 1 Britton Street | 1900 | 2017-2019 | 18 | Units | 100.0% | 09/30/19 | 4,700,000 | 09/18/19 | 3,692,034 | 3,692,034 | 0.0% | |||
17.06 | JPMCB | 46 Vroom Street | 1924 | 2017-2019 | 20 | Units | 95.0% | 09/30/19 | 4,000,000 | 09/17/19 | 3,142,157 | 3,142,157 | 0.0% | |||
17.07 | JPMCB | 6 Tonnele Avenue | 1900 | 2017-2019 | 13 | Units | 92.3% | 09/30/19 | 3,200,000 | 09/17/19 | 2,513,725 | 2,513,725 | 0.0% | |||
17.08 | JPMCB | 114 Stuyvesant Avenue | 1900 | 2017-2019 | 8 | Units | 100.0% | 09/30/19 | 2,000,000 | 09/17/19 | 1,571,078 | 1,571,078 | 0.0% | |||
17.09 | JPMCB | 64 Newkirk Street | 1900 | 2017-2019 | 8 | Units | 100.0% | 09/30/19 | 1,900,000 | 09/17/19 | 1,492,525 | 1,492,525 | 0.0% | |||
17.10 | JPMCB | 153 Academy Street | 1900 | 2017-2019 | 6 | Units | 100.0% | 09/30/19 | 1,600,000 | 09/18/19 | 1,256,863 | 1,256,863 | 0.0% | |||
18 | JPMCB | Jersey City Group 3 | Various | 2017-2019 | 185 | Units | 96.8% | 09/30/19 | 39,600,000 | Various | 78.6% | 31,110,000 | 168,162 | 31,110,000 | 168,162 | 2.4% |
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | 1900 | 2017-2019 | 34 | Units | 100.0% | 09/30/19 | 7,400,000 | 09/17/19 | 5,813,485 | 5,813,485 | 0.0% | |||
18.02 | JPMCB | 169 Manhattan Avenue | 1925 | 2017-2019 | 33 | Units | 100.0% | 09/30/19 | 6,500,000 | 09/18/19 | 5,106,439 | 5,106,439 | 0.0% | |||
18.03 | JPMCB | 78 Congress Street | 1900 | 2017-2019 | 25 | Units | 96.0% | 09/30/19 | 6,000,000 | 09/18/19 | 4,713,636 | 4,713,636 | 0.0% | |||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | 1880 | 2017-2019 | 24 | Units | 87.5% | 09/30/19 | 5,800,000 | 09/17/19 | 4,556,515 | 4,556,515 | 0.0% | |||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | 1920 | 2017-2019 | 18 | Units | 100.0% | 09/30/19 | 3,400,000 | 09/18/19 | 2,671,061 | 2,671,061 | 0.0% | |||
18.06 | JPMCB | 393 Central Avenue | 1915 | 2017-2019 | 12 | Units | 91.7% | 09/30/19 | 3,300,000 | 09/18/19 | 2,592,500 | 2,592,500 | 0.0% | |||
18.07 | JPMCB | 104 Booraem Avenue | 1900 | 2017-2019 | 16 | Units | 100.0% | 09/30/19 | 2,700,000 | 09/18/19 | 2,121,136 | 2,121,136 | 0.0% | |||
18.08 | JPMCB | 55 Graham Street | 1880 | 2017-2019 | 12 | Units | 100.0% | 09/30/19 | 2,500,000 | 09/18/19 | 1,964,015 | 1,964,015 | 0.0% | |||
18.09 | JPMCB | 95 Beacon Avenue | 1900 | 2017-2019 | 11 | Units | 90.9% | 09/30/19 | 2,000,000 | 09/18/19 | 1,571,212 | 1,571,212 | 0.0% | |||
19 | JPMCB | Grand Canal Shoppes | 1999 | 2007 | 759,891 | Square Feet | 94.0% | 05/31/19 | 1,640,000,000 | 04/03/19 | 46.3% | 30,384,615 | 1,000 | 30,384,615 | 1,000 | 2.3% |
20 | JPMCB | Villas on Nueces | 2019 | 102 | Units | 100.0% | 10/18/19 | 56,900,000 | 09/02/19 | 52.7% | 30,000,000 | 294,118 | 30,000,000 | 294,118 | 2.3% | |
21 | JPMCB | 230 Park Avenue South | 1895 | 2019 | 373,693 | Square Feet | 100.0% | 09/01/19 | 490,000,000 | 07/24/19 | 51.0% | 30,000,000 | 669 | 30,000,000 | 669 | 2.3% |
22 | GACC | Glendale Portfolio | Various | 2018 | 104 | Units | 96.2% | 09/25/19 | 44,810,000 | 06/12/19 | 62.9% | 28,200,000 | 271,154 | 28,200,000 | 271,154 | 2.1% |
22.01 | GACC | Windsor Villas | 1972 | 2018 | 62 | Units | 100.0% | 09/25/19 | 24,470,000 | 06/12/19 | 15,399,554 | 15,399,554 | 1.2% | |||
22.02 | GACC | 720 Louise | 1970 | 2018 | 42 | Units | 90.5% | 09/25/19 | 20,340,000 | 06/12/19 | 12,800,446 | 12,800,446 | 1.0% | |||
23 | JPMCB | 8 West Centre | 2013 | 227,045 | Square Feet | 100.0% | 07/31/19 | 70,000,000 | 09/04/19 | 63.1% | 26,000,000 | 195 | 26,000,000 | 195 | 2.0% | |
24 | CREFI | Florham Park Corporate Center | 1983 | 2009 | 231,061 | Square Feet | 93.0% | 09/01/19 | 37,200,000 | 09/01/20 | 67.2% | 25,000,000 | 108 | 25,000,000 | 108 | 1.9% |
25 | GACC | Sparks Galleria | 2005-2009 | 210,429 | Square Feet | 88.6% | 10/01/19 | 36,640,000 | 08/14/19 | 64.2% | 23,523,500 | 112 | 23,523,500 | 112 | 1.8% | |
26 | CREFI | 530 Midwood | 2016 | 48 | Units | 97.9% | 07/18/19 | 33,500,000 | 07/25/19 | 64.5% | 21,600,000 | 450,000 | 21,600,000 | 450,000 | 1.6% | |
27 | JPMCB | The Rockland | 1986 | 2016-2019 | 647 | Units | 93.7% | 10/17/19 | 31,700,000 | 07/17/19 | 63.3% | 20,053,000 | 30,994 | 20,053,000 | 30,994 | 1.5% |
28 | JPMCB | Sunset North | 1999, 2000 | 2016-2019 | 464,061 | Square Feet | 98.8% | 09/30/19 | 227,100,000 | 08/21/19 | 66.1% | 20,000,000 | 323 | 20,000,000 | 323 | 1.5% |
29 | JPMCB | 600 & 620 National Avenue | 2017 | 151,064 | Square Feet | 100.0% | 11/11/19 | 197,000,000 | 08/19/19 | 70.0% | 20,000,000 | 913 | 20,000,000 | 913 | 1.5% | |
30 | JPMCB | City Hyde Park | 2015 | 180 | Units | 96.7% | 06/03/19 | 151,800,000 | 06/03/19 | 73.8% | 20,000,000 | 622,222 | 20,000,000 | 622,222 | 1.5% | |
31 | CREFI | Keystone Plaza | 2002 | 61,616 | Square Feet | 94.5% | 09/30/19 | 28,600,000 | 08/29/19 | 64.7% | 18,500,000 | 300 | 18,500,000 | 300 | 1.4% | |
32 | JPMCB | The Shoppes at Southside | 2004 | 109,113 | Square Feet | 100.0% | 09/13/19 | 23,400,000 | 08/13/19 | 70.5% | 16,500,000 | 151 | 16,500,000 | 151 | 1.2% | |
33 | CREFI | Caughlin Ranch | 1991, 1992, 2002 | 2002 | 113,376 | Square Feet | 92.9% | 09/10/19 | 24,350,000 | 09/06/19 | 65.0% | 15,827,000 | 140 | 15,827,000 | 140 | 1.2% |
34 | GACC | SE Michigan Multifamily Portfolio | Various | 829 | Units | 94.3% | 07/31/19 | 25,660,000 | 08/19/19 | 54.6% | 14,000,000 | 16,888 | 14,000,000 | 16,888 | 1.1% | |
34.01 | GACC | Anthos Garden | 1966 | 335 | Units | 91.3% | 07/31/19 | 7,520,000 | 08/19/19 | 4,102,885 | 4,102,885 | 0.3% | ||||
34.02 | GACC | Top of the Drive | 1968 | 174 | Units | 96.6% | 07/31/19 | 7,130,000 | 08/19/19 | 3,890,101 | 3,890,101 | 0.3% | ||||
34.03 | GACC | Victoria Place | 1968 | 123 | Units | 95.9% | 07/31/19 | 4,430,000 | 08/19/19 | 2,416,991 | 2,416,991 | 0.2% | ||||
34.04 | GACC | Park High | 1965 | 96 | Units | 95.8% | 07/31/19 | 3,350,000 | 08/19/19 | 1,827,747 | 1,827,747 | 0.1% | ||||
34.05 | GACC | Boulder Creek | 1972 | 101 | Units | 97.0% | 07/31/19 | 3,230,000 | 08/19/19 | 1,762,276 | 1,762,276 | 0.1% | ||||
35 | GACC | The Shops at Merchant's Square | 2019 | 42,716 | Square Feet | 94.9% | 10/16/19 | 18,100,000 | 08/09/19 | 74.4% | 13,475,000 | 315 | 13,475,000 | 315 | 1.0% | |
36 | CREFI | 333 Cypress | 2017 | 41 | Units | 100.0% | 10/04/19 | 19,400,000 | 08/06/19 | 68.0% | 13,200,000 | 321,951 | 13,200,000 | 321,951 | 1.0% | |
37 | CREFI | Arrow Business Park | 1988-1989 | 138,080 | Square Feet | 92.7% | 08/19/19 | 21,500,000 | 08/05/19 | 58.1% | 12,500,000 | 91 | 12,500,000 | 91 | 0.9% | |
38 | CREFI | 3 Avenues Shopping Center | 1999-2014 | 45,749 | Square Feet | 97.2% | 09/17/19 | 21,500,000 | 07/19/19 | 57.7% | 12,400,000 | 271 | 12,400,000 | 271 | 0.9% | |
39 | JPMCB | Daniel - The Dinex Group | 1925 | 1997 | 17,765 | Square Feet | 100.0% | 11/01/19 | 19,800,000 | 08/28/19 | 61.6% | 12,200,000 | 687 | 12,200,000 | 687 | 0.9% |
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | 1990 | 74,625 | Square Feet | 91.6% | 07/31/19 | 17,300,000 | 08/09/19 | 68.2% | 11,800,000 | 158 | 11,800,000 | 158 | 0.9% | |
41 | GACC | Pioneer Plaza | 1990 | 96,027 | Square Feet | 93.4% | 07/31/19 | 15,500,000 | 06/28/19 | 74.8% | 11,610,000 | 121 | 11,593,910 | 121 | 0.9% | |
42 | JPMCB | Bella Vista Phase II | 2017 | 144 | Units | 91.7% | 09/24/19 | 15,150,000 | 05/23/19 | 69.9% | 10,587,500 | 73,524 | 10,587,500 | 73,524 | 0.8% | |
43 | CREFI | Nobu DC | 2017 | 13,211 | Square Feet | 100.0% | 11/06/19 | 17,000,000 | 09/18/19 | 62.2% | 10,570,000 | 800 | 10,570,000 | 800 | 0.8% | |
44 | JPMCB | Bay Pointe Apartments | 1976 | 2017 | 314 | Units | 94.6% | 08/31/19 | 14,500,000 | 07/31/19 | 67.1% | 9,750,000 | 31,051 | 9,724,843 | 30,971 | 0.7% |
45 | CREFI | 652 Kent Avenue | 1986 | 92,000 | Square Feet | 100.0% | 11/01/19 | 20,600,000 | 04/18/19 | 38.8% | 8,000,000 | 87 | 8,000,000 | 87 | 0.6% | |
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | 2008 | Various | 229 | Rooms | 91.7% | 06/30/19 | 13,500,000 | Various | 51.9% | 7,000,000 | 30,568 | 7,000,000 | 30,568 | 0.5% |
46.01 | JPMCB | WoodSpring Suites Grand Rapids | 2008 | 105 | Rooms | 93.6% | 06/30/19 | 8,200,000 | 07/12/19 | 4,510,000 | 4,510,000 | 0.3% | ||||
46.02 | JPMCB | WoodSpring Suites Tyler | 2008 | 2016 | 124 | Rooms | 90.0% | 06/30/19 | 5,300,000 | 07/15/19 | 2,490,000 | 2,490,000 | 0.2% | |||
47 | GACC | Oak Hills Mobile Home Park | 1981 | 249 | Pads | 94.4% | 03/18/19 | 9,300,000 | 01/09/19 | 73.1% | 6,800,000 | 27,309 | 6,800,000 | 27,309 | 0.5% | |
48 | GACC | Studio Movie Grill Chicago | 1997 | 2015-2016 | 65,186 | Square Feet | 100.0% | 11/06/19 | 9,000,000 | 08/06/19 | 62.2% | 5,600,000 | 86 | 5,600,000 | 86 | 0.4% |
49 | CREFI | 532 East 142nd Street | 2016 | 15 | Units | 93.3% | 09/25/19 | 6,400,000 | 08/06/19 | 68.0% | 4,350,000 | 290,000 | 4,350,000 | 290,000 | 0.3% | |
50 | JPMCB | 1713 Parkway | 2017 | 10,885 | Square Feet | 100.0% | 08/01/19 | 5,800,000 | 08/22/19 | 64.7% | 3,750,000 | 345 | 3,750,000 | 345 | 0.3% | |
51 | CREFI | Best Storage - South | 2002 | 61,368 | Square Feet | 82.9% | 09/03/19 | 7,800,000 | 08/29/19 | 44.9% | 3,500,000 | 57 | 3,500,000 | 57 | 0.3% | |
52 | CREFI | WAG Monck's Corner, SC | 2006 | 14,820 | Square Feet | 100.0% | 11/06/19 | 5,400,000 | 08/09/19 | 55.6% | 3,000,000 | 202 | 3,000,000 | 202 | 0.2% | |
53 | CREFI | CubeSmart Bryan TX | 1994 | 60,850 | Square Feet | 74.4% | 09/07/19 | 4,450,000 | 08/27/19 | 67.4% | 3,000,000 | 49 | 3,000,000 | 49 | 0.2% |
ANNEX A-1 | ||||||||||||
Crossed | Related | Interest | Monthly Debt | Annual Debt | First | Partial IO | Partial IO Loan | |||||
Loan # | Seller | Property Name | Loan | Borrower | Rate % | Accrual Type | Service ($) | Service ($) | Note Date | Payment Date | Last IO Payment | First P&I Payment |
1 | CREFI | Watergate Office Building | No | No | 3.73000 | Actual/360 | 230,059.84 | 2,760,718.08 | 09/26/19 | 11/06/19 | ||
2 | GACC | 225 Bush | No | No | 3.30300 | Actual/360 | 167,443.75 | 2,009,325.00 | 10/11/19 | 12/06/19 | ||
3 | JPMCB | Innovation Park | No | No | 3.50500 | Actual/360 | 177,684.03 | 2,132,208.36 | 10/18/19 | 12/01/19 | ||
4 | JPMCB | The Essex | No | No | 2.75900 | Actual/360 | 132,639.56 | 1,591,674.72 | 12/01/19 | |||
5 | GACC | 180 Water | No | No | 3.41038 | Actual/360 | 144,072.64 | 1,728,871.68 | 10/18/19 | 12/06/19 | ||
6 | CREFI | Harvey Building Products | No | No | 3.82000 | Actual/360 | 233,548.31 | 2,802,579.72 | 10/21/19 | 12/06/19 | 11/06/24 | 12/06/24 |
6.01 | CREFI | Londonderry / Manufacturing | ||||||||||
6.02 | CREFI | Dartmouth / Manufacturing | ||||||||||
6.03 | CREFI | Waltham Corporate | ||||||||||
6.04 | CREFI | Woburn | ||||||||||
6.05 | CREFI | Nashua | ||||||||||
6.06 | CREFI | Woburn CPD | ||||||||||
6.07 | CREFI | (West) Bridgewater | ||||||||||
6.08 | CREFI | Manchester, NH | ||||||||||
6.09 | CREFI | Norwalk 256 | ||||||||||
6.10 | CREFI | New London | ||||||||||
6.11 | CREFI | East Haven | ||||||||||
6.12 | CREFI | Lincoln | ||||||||||
6.13 | CREFI | Bethlehem | ||||||||||
6.14 | CREFI | Salem | ||||||||||
6.15 | CREFI | Norwalk 260 | ||||||||||
6.16 | CREFI | Berlin | ||||||||||
6.17 | CREFI | Dartmouth | ||||||||||
6.18 | CREFI | Manchester, CT | ||||||||||
6.19 | CREFI | Portland | ||||||||||
6.20 | CREFI | Braintree | ||||||||||
6.21 | CREFI | Warwick | ||||||||||
6.22 | CREFI | Fitchburg | ||||||||||
6.23 | CREFI | Auburn | ||||||||||
6.24 | CREFI | Berlin CPD | ||||||||||
6.25 | CREFI | Southampton | ||||||||||
6.26 | CREFI | Portsmouth | ||||||||||
6.27 | CREFI | Wilkes-Barre | ||||||||||
6.28 | CREFI | Hyannis | ||||||||||
6.29 | CREFI | Springfield | ||||||||||
6.30 | CREFI | White River Junction | ||||||||||
7 | CREFI | Legends at Village West | No | No | 3.86000 | Actual/360 | 234,689.75 | 2,816,277.00 | 10/22/19 | 12/06/19 | ||
8 | GACC | 80 on the Commons | No | No | 2.95000 | Actual/360 | 117,894.16 | 1,414,729.92 | 10/08/19 | 12/06/19 | ||
9 | JPMCB | Osborn Triangle | No | No | 3.79700 | Actual/360 | 128,324.54 | 1,539,894.48 | 05/16/19 | 07/01/19 | ||
9.01 | JPMCB | 610 Main Street North | ||||||||||
9.02 | JPMCB | 1 Portland Street | ||||||||||
9.03 | JPMCB | 700 Main Street | ||||||||||
10 | JPMCB | Tysons Tower | No | No | 3.33000 | Actual/360 | 112,541.67 | 1,350,500.04 | 09/12/19 | 11/11/19 | ||
11 | JPMCB | 900 & 990 Stewart Avenue | No | No | 4.49000 | Actual/360 | 147,951.74 | 1,775,420.88 | 07/25/19 | 09/01/19 | ||
12 | JPMCB | Hilton Cincinnati Netherland Plaza | No | No | 5.35000 | Actual/360 | 198,236.86 | 2,378,842.32 | 10/02/19 | 12/01/19 | ||
13 | CREFI | Oro Valley Marketplace | No | No | 3.93000 | Actual/360 | 166,869.46 | 2,002,433.52 | 09/19/19 | 11/06/19 | 10/06/22 | 11/06/22 |
14 | JPMCB | Spectrum Brands Global Headquarters | No | No | 3.43000 | Actual/360 | 98,533.10 | 1,182,397.20 | 10/11/19 | 12/01/19 | ||
15 | CREFI | Compass AGP Storage Portfolio | No | No | 3.57000 | Actual/360 | 99,538.54 | 1,194,462.48 | 10/08/19 | 12/06/19 | ||
15.01 | CREFI | Compass Self Storage Bloomfield | ||||||||||
15.02 | CREFI | Compass Self Storage Smyrna | ||||||||||
15.03 | CREFI | Compass Self Storage Port Richey | ||||||||||
15.04 | CREFI | Compass Self Storage Wendell | ||||||||||
15.05 | CREFI | Compass Self Storage Duluth | ||||||||||
15.06 | CREFI | Compass Self Storage Kennesaw | ||||||||||
16 | GACC | 221 West 29th St | No | No | 3.83300 | Actual/360 | 132,474.09 | 1,589,689.08 | 10/15/19 | 12/06/19 | ||
17 | JPMCB | Jersey City Group 1 | No | No | 4.62000 | Actual/360 | 164,685.82 | 1,976,229.84 | 12/01/19 | 11/01/24 | 12/01/24 | |
17.01 | JPMCB | 92 & 96 Highland Avenue | ||||||||||
17.02 | JPMCB | 58 Van Reypen Street | ||||||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | ||||||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | ||||||||||
17.05 | JPMCB | 1 Britton Street | ||||||||||
17.06 | JPMCB | 46 Vroom Street | ||||||||||
17.07 | JPMCB | 6 Tonnele Avenue | ||||||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | ||||||||||
17.09 | JPMCB | 64 Newkirk Street | ||||||||||
17.10 | JPMCB | 153 Academy Street | ||||||||||
18 | JPMCB | Jersey City Group 3 | No | No | 4.62000 | Actual/360 | 159,855.72 | 1,918,268.64 | 12/01/19 | 11/01/24 | 12/01/24 | |
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | ||||||||||
18.02 | JPMCB | 169 Manhattan Avenue | ||||||||||
18.03 | JPMCB | 78 Congress Street | ||||||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | ||||||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | ||||||||||
18.06 | JPMCB | 393 Central Avenue | ||||||||||
18.07 | JPMCB | 104 Booraem Avenue | ||||||||||
18.08 | JPMCB | 55 Graham Street | ||||||||||
18.09 | JPMCB | 95 Beacon Avenue | ||||||||||
19 | JPMCB | Grand Canal Shoppes | No | No | 3.74080 | Actual/360 | 96,034.52 | 1,152,414.24 | 06/03/19 | 08/01/19 | ||
20 | JPMCB | Villas on Nueces | No | No | 4.59833 | Actual/360 | 116,554.89 | 1,398,658.68 | 10/07/19 | 12/01/19 | ||
21 | JPMCB | 230 Park Avenue South | No | No | 3.27000 | Actual/360 | 82,885.42 | 994,625.04 | 09/11/19 | 10/11/19 | ||
22 | GACC | Glendale Portfolio | No | No | 3.96500 | Actual/360 | 94,471.63 | 1,133,659.56 | 09/30/19 | 11/06/19 | ||
22.01 | GACC | Windsor Villas | ||||||||||
22.02 | GACC | 720 Louise | ||||||||||
23 | JPMCB | 8 West Centre | No | No | 3.88800 | Actual/360 | 122,455.05 | 1,469,460.60 | 10/22/19 | 12/01/19 | ||
24 | CREFI | Florham Park Corporate Center | No | No | 3.92000 | Actual/360 | 118,203.68 | 1,418,444.16 | 09/26/19 | 11/06/19 | 10/06/21 | 11/06/21 |
25 | GACC | Sparks Galleria | No | No | 3.13000 | Actual/360 | 62,209.31 | 746,511.72 | 10/04/19 | 11/06/19 | ||
26 | CREFI | 530 Midwood | No | No | 3.88000 | Actual/360 | 70,810.00 | 849,720.00 | 09/25/19 | 11/06/19 | ||
27 | JPMCB | The Rockland | No | No | 3.89000 | Actual/360 | 94,468.78 | 1,133,625.36 | 10/08/19 | 12/01/19 | 11/01/24 | 12/01/24 |
28 | JPMCB | Sunset North | No | No | 3.25000 | Actual/360 | 54,918.98 | 659,027.76 | 09/10/19 | 11/01/19 | ||
29 | JPMCB | 600 & 620 National Avenue | No | No | 3.68800 | Actual/360 | 62,320.37 | 747,844.44 | 09/11/19 | 10/11/19 | ||
30 | JPMCB | City Hyde Park | No | No | 4.70000 | Actual/360 | 103,727.56 | 1,244,730.72 | 09/09/19 | 11/01/19 | 10/01/24 | 11/01/24 |
31 | CREFI | Keystone Plaza | No | No | 3.89000 | Actual/360 | 96,529.69 | 1,158,356.28 | 10/16/19 | 12/06/19 | ||
32 | JPMCB | The Shoppes at Southside | No | No | 4.15000 | Actual/360 | 80,207.05 | 962,484.60 | 09/24/19 | 11/01/19 | 10/01/24 | 11/01/24 |
33 | CREFI | Caughlin Ranch | No | No | 3.90000 | Actual/360 | 52,152.16 | 625,825.92 | 10/09/19 | 12/06/19 | ||
34 | GACC | SE Michigan Multifamily Portfolio | No | No | 3.83000 | Actual/360 | 45,303.94 | 543,647.28 | 10/15/19 | 12/06/19 | ||
34.01 | GACC | Anthos Garden | ||||||||||
34.02 | GACC | Top of the Drive | ||||||||||
34.03 | GACC | Victoria Place | ||||||||||
34.04 | GACC | Park High | ||||||||||
34.05 | GACC | Boulder Creek | ||||||||||
35 | GACC | The Shops at Merchant's Square | No | No | 4.13000 | Actual/360 | 65,345.70 | 784,148.40 | 10/21/19 | 12/06/19 | 11/06/20 | 12/06/20 |
36 | CREFI | 333 Cypress | No | Yes - Group 1 | 4.08000 | Actual/360 | 45,503.33 | 546,039.96 | 10/11/19 | 12/06/19 | ||
37 | CREFI | Arrow Business Park | No | No | 4.25000 | Actual/360 | 61,492.49 | 737,909.88 | 10/09/19 | 12/06/19 | ||
38 | CREFI | 3 Avenues Shopping Center | No | No | 3.45000 | Actual/360 | 36,145.14 | 433,741.68 | 10/21/19 | 12/01/19 | ||
39 | JPMCB | Daniel - The Dinex Group | No | No | 4.65000 | Actual/360 | 47,931.60 | 575,179.20 | 10/15/19 | 12/01/19 | ||
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | No | No | 3.90000 | Actual/360 | 55,656.85 | 667,882.20 | 09/17/19 | 11/06/19 | 10/06/24 | 11/06/24 |
41 | GACC | Pioneer Plaza | No | No | 3.80500 | Actual/360 | 54,130.70 | 649,568.40 | 09/19/19 | 11/06/19 | ||
42 | JPMCB | Bella Vista Phase II | No | No | 4.70000 | Actual/360 | 54,910.78 | 658,929.36 | 10/01/19 | 11/01/19 | 10/01/24 | 11/01/24 |
43 | CREFI | Nobu DC | No | No | 3.63000 | Actual/360 | 32,418.34 | 389,020.08 | 10/01/19 | 11/06/19 | ||
44 | JPMCB | Bay Pointe Apartments | No | No | 4.37000 | Actual/360 | 48,651.56 | 583,818.72 | 08/20/19 | 10/01/19 | ||
45 | CREFI | 652 Kent Avenue | No | No | 3.95000 | Actual/360 | 80,806.14 | 969,673.68 | 10/02/19 | 12/01/19 | ||
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | No | No | 3.64100 | Actual/360 | 21,534.16 | 258,409.92 | 08/09/19 | 10/01/19 | ||
46.01 | JPMCB | WoodSpring Suites Grand Rapids | ||||||||||
46.02 | JPMCB | WoodSpring Suites Tyler | ||||||||||
47 | GACC | Oak Hills Mobile Home Park | No | No | 3.99700 | Actual/360 | 32,452.48 | 389,429.76 | 09/27/19 | 11/06/19 | 10/06/22 | 11/06/22 |
48 | GACC | Studio Movie Grill Chicago | No | No | 3.85000 | Actual/360 | 26,253.26 | 315,039.12 | 09/18/19 | 11/06/19 | 10/06/21 | 11/06/21 |
49 | CREFI | 532 East 142nd Street | No | Yes - Group 1 | 4.08000 | Actual/360 | 14,995.42 | 179,945.04 | 10/11/19 | 12/06/19 | ||
50 | JPMCB | 1713 Parkway | No | No | 4.00000 | Actual/360 | 17,903.07 | 214,836.84 | 10/15/19 | 12/01/19 | 11/01/24 | 12/01/24 |
51 | CREFI | Best Storage - South | No | No | 3.69000 | Actual/360 | 10,911.98 | 130,943.76 | 10/02/19 | 11/06/19 | ||
52 | CREFI | WAG Monck's Corner, SC | No | No | 3.80000 | Actual/360 | 13,978.72 | 167,744.64 | 10/15/19 | 12/06/19 | 11/06/24 | 12/06/24 |
53 | CREFI | CubeSmart Bryan TX | No | No | 3.69000 | Actual/360 | 13,791.53 | 165,498.36 | 10/07/19 | 12/06/19 | 11/06/22 | 12/06/22 |
ANNEX A-1 | ||||||||||||||||
Rem. | Rem. | Payment | Grace Period | Grace Period | Final | Maturity/ARD | Maturity | Prepayment | ||||||||
Loan # | Seller | Property Name | Term | Amort | I/O Period | Seasoning | Due Date | (Late Payment) | (Default) | Maturity Date | ARD Loan | Mat Date | Balance ($) | LTV % | Provision (Payments) | |
1 | CREFI | Watergate Office Building | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 73,000,000 | 69.5% | L(25),Def(90),O(5) | |
2 | GACC | 225 Bush | 60 | 0 | 60 | 0 | 6 | 0 | 0 | 11/06/24 | No | 11/06/24 | 60,000,000 | 34.6% | L(24),Def(30),O(6) | |
3 | JPMCB | Innovation Park | 120 | 0 | 120 | 0 | 1 | 0 | 5 (Once per year) | 11/01/29 | No | 11/01/29 | 60,000,000 | 68.8% | L(25),Grtr1%orYM(91),O(4) | |
4 | JPMCB | The Essex | 84 | 0 | 84 | 0 | 1 | 0 | 0 | 11/01/26 | No | 11/01/26 | 56,900,000 | 39.9% | L(24),Def(55),O(5) | |
5 | GACC | 180 Water | 60 | 0 | 60 | 0 | 6 | 0 | 0 | 11/06/24 | No | 11/06/24 | 50,000,000 | 30.5% | L(24),Def(32),O(4) | |
6 | CREFI | Harvey Building Products | 120 | 360 | 60 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 45,234,779 | 62.8% | L(24),DeforGrtr1%orYM(90),O(6) | |
6.01 | CREFI | Londonderry / Manufacturing | 8,735,967 | |||||||||||||
6.02 | CREFI | Dartmouth / Manufacturing | 5,088,913 | |||||||||||||
6.03 | CREFI | Waltham Corporate | 4,431,595 | |||||||||||||
6.04 | CREFI | Woburn | 2,530,320 | |||||||||||||
6.05 | CREFI | Nashua | 1,865,935 | |||||||||||||
6.06 | CREFI | Woburn CPD | 1,809,391 | |||||||||||||
6.07 | CREFI | (West) Bridgewater | 1,580,390 | |||||||||||||
6.08 | CREFI | Manchester, NH | 1,470,130 | |||||||||||||
6.09 | CREFI | Norwalk 256 | 1,357,043 | |||||||||||||
6.10 | CREFI | New London | 1,272,228 | |||||||||||||
6.11 | CREFI | East Haven | 1,218,512 | |||||||||||||
6.12 | CREFI | Lincoln | 1,176,104 | |||||||||||||
6.13 | CREFI | Bethlehem | 1,102,598 | |||||||||||||
6.14 | CREFI | Salem | 1,102,598 | |||||||||||||
6.15 | CREFI | Norwalk 260 | 1,084,221 | |||||||||||||
6.16 | CREFI | Berlin | 1,003,647 | |||||||||||||
6.17 | CREFI | Dartmouth | 992,338 | |||||||||||||
6.18 | CREFI | Manchester, CT | 790,195 | |||||||||||||
6.19 | CREFI | Portland | 763,337 | |||||||||||||
6.20 | CREFI | Braintree | 749,201 | |||||||||||||
6.21 | CREFI | Warwick | 698,312 | |||||||||||||
6.22 | CREFI | Fitchburg | 593,706 | |||||||||||||
6.23 | CREFI | Auburn | 582,398 | |||||||||||||
6.24 | CREFI | Berlin CPD | 579,571 | |||||||||||||
6.25 | CREFI | Southampton | 486,274 | |||||||||||||
6.26 | CREFI | Portsmouth | 565,435 | |||||||||||||
6.27 | CREFI | Wilkes-Barre | 452,348 | |||||||||||||
6.28 | CREFI | Hyannis | 438,212 | |||||||||||||
6.29 | CREFI | Springfield | 422,662 | |||||||||||||
6.30 | CREFI | White River Junction | 291,199 | |||||||||||||
7 | CREFI | Legends at Village West | 60 | 360 | 0 | 0 | 6 | 0 | 5 | 11/06/24 | No | 11/06/24 | 45,272,295 | 48.3% | L(24),Def(32),O(4) | |
8 | GACC | 80 on the Commons | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 47,300,000 | 64.4% | L(24),Def(92),O(4) | |
9 | JPMCB | Osborn Triangle | 115 | 0 | 120 | 5 | 1 | 0 | 0 | 06/01/29 | No | 06/01/29 | 40,000,000 | 37.1% | L(25),Grtr1%orYM(88),O(7) | |
9.01 | JPMCB | 610 Main Street North | 16,146,087 | |||||||||||||
9.02 | JPMCB | 1 Portland Street | 14,260,870 | |||||||||||||
9.03 | JPMCB | 700 Main Street | 9,593,043 | |||||||||||||
10 | JPMCB | Tysons Tower | 119 | 0 | 120 | 1 | 11 | 5 | 0 | 10/11/29 | No | 10/11/29 | 40,000,000 | 52.1% | L(25),Grtr1%orYM(90),O(5) | |
11 | JPMCB | 900 & 990 Stewart Avenue | 57 | 0 | 60 | 3 | 1 | 0 | 0 | 08/01/24 | No | 08/01/24 | 39,000,000 | 69.2% | L(25),Grtr1%orYM(32),O(3) | |
12 | JPMCB | Hilton Cincinnati Netherland Plaza | 60 | 360 | 0 | 0 | 1 | 0 | 0 | 11/01/24 | No | 11/01/24 | 32,914,191 | 63.7% | L(24),Def(33),O(3) | |
13 | CREFI | Oro Valley Marketplace | 119 | 360 | 36 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 30,440,464 | 57.2% | L(25),Def(91),O(4) | |
14 | JPMCB | Spectrum Brands Global Headquarters | 120 | 0 | 120 | 0 | 1 | 0 | 0 | 11/01/29 | No | 11/01/29 | 34,000,000 | 65.3% | L(24),Def(92),O(4) | |
15 | CREFI | Compass AGP Storage Portfolio | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 33,000,000 | 62.2% | L(24),Def(92),O(4) | |
15.01 | CREFI | Compass Self Storage Bloomfield | 13,000,000 | |||||||||||||
15.02 | CREFI | Compass Self Storage Smyrna | 4,668,040 | |||||||||||||
15.03 | CREFI | Compass Self Storage Port Richey | 4,206,680 | |||||||||||||
15.04 | CREFI | Compass Self Storage Wendell | 3,914,200 | |||||||||||||
15.05 | CREFI | Compass Self Storage Duluth | 3,676,480 | |||||||||||||
15.06 | CREFI | Compass Self Storage Kennesaw | 3,534,600 | |||||||||||||
16 | GACC | 221 West 29th St | 120 | 480 | 0 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 28,526,704 | 61.9% | L(24),Def(90),O(6) | |
17 | JPMCB | Jersey City Group 1 | 120 | 360 | 60 | 0 | 1 | 0 | 0 | 11/01/29 | No | 29,383,247 | 72.0% | L(49),Def(68),O(3) | ||
17.01 | JPMCB | 92 & 96 Highland Avenue | 5,977,474 | |||||||||||||
17.02 | JPMCB | 58 Van Reypen Street | 3,672,906 | |||||||||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | 3,600,888 | |||||||||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | 3,600,888 | |||||||||||||
17.05 | JPMCB | 1 Britton Street | 3,384,835 | |||||||||||||
17.06 | JPMCB | 46 Vroom Street | 2,880,711 | |||||||||||||
17.07 | JPMCB | 6 Tonnele Avenue | 2,304,568 | |||||||||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | 1,440,355 | |||||||||||||
17.09 | JPMCB | 64 Newkirk Street | 1,368,337 | |||||||||||||
17.10 | JPMCB | 153 Academy Street | 1,152,284 | |||||||||||||
18 | JPMCB | Jersey City Group 3 | 120 | 360 | 60 | 0 | 1 | 0 | 0 | 11/01/29 | No | 28,521,461 | 72.0% | L(49),Def(68),O(3) | ||
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | 5,329,768 | |||||||||||||
18.02 | JPMCB | 169 Manhattan Avenue | 4,681,553 | |||||||||||||
18.03 | JPMCB | 78 Congress Street | 4,321,433 | |||||||||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | 4,177,386 | |||||||||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | 2,448,812 | |||||||||||||
18.06 | JPMCB | 393 Central Avenue | 2,376,788 | |||||||||||||
18.07 | JPMCB | 104 Booraem Avenue | 1,944,645 | |||||||||||||
18.08 | JPMCB | 55 Graham Street | 1,800,597 | |||||||||||||
18.09 | JPMCB | 95 Beacon Avenue | 1,440,478 | |||||||||||||
19 | JPMCB | Grand Canal Shoppes | 116 | 0 | 120 | 4 | 1 | 0 | 2 (Once per year) | 07/01/29 | No | 07/01/29 | 30,384,615 | 46.3% | L(28),Def(87),O(5) | |
20 | JPMCB | Villas on Nueces | 120 | 0 | 120 | 0 | 1 | 0 | 0 | 11/01/29 | No | 11/01/29 | 30,000,000 | 52.7% | L(25),Grtr1%orYM(91),O(4) | |
21 | JPMCB | 230 Park Avenue South | 118 | 0 | 120 | 2 | 11 | 5 | 0 | 09/11/29 | No | 09/11/29 | 30,000,000 | 51.0% | L(26),DeforGrtr1%orYM(87),O(7) | |
22 | GACC | Glendale Portfolio | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 28,200,000 | 62.9% | L(25),Def(90),O(5) | |
22.01 | GACC | Windsor Villas | 15,399,554 | |||||||||||||
22.02 | GACC | 720 Louise | 12,800,446 | |||||||||||||
23 | JPMCB | 8 West Centre | 120 | 360 | 0 | 0 | 1 | 0 | 0 | 11/01/29 | No | 11/01/29 | 20,570,375 | 50.0% | L(24),Def(92),O(4) | |
24 | CREFI | Florham Park Corporate Center | 119 | 360 | 24 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 21,012,352 | 56.5% | L(25),Def(92),O(3) | |
25 | GACC | Sparks Galleria | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 23,523,500 | 64.2% | L(25),Def(88),O(7) | |
26 | CREFI | 530 Midwood | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 21,600,000 | 64.5% | L(25),Def(89),O(6) | |
27 | JPMCB | The Rockland | 120 | 360 | 60 | 0 | 1 | 0 | 0 | 11/01/29 | No | 11/01/29 | 18,163,882 | 57.3% | L(25),Grtr1%orYM(92),O(3) | |
28 | JPMCB | Sunset North | 119 | 0 | 120 | 1 | 1 | 0 | 0 | 10/01/29 | No | 10/01/29 | 20,000,000 | 66.1% | L(25),Def(91),O(4) | |
29 | JPMCB | 600 & 620 National Avenue | 118 | 0 | 120 | 2 | 11 | 5 | 0 | 09/11/29 | No | 09/11/29 | 20,000,000 | 70.0% | L(26),Def(89),O(5) | |
30 | JPMCB | City Hyde Park | 119 | 360 | 60 | 1 | 1 | 0 | 0 | 10/01/29 | No | 10/01/29 | 18,359,513 | 67.7% | L(25),Def(89),O(6) | |
31 | CREFI | Keystone Plaza | 120 | 300 | 0 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 13,260,691 | 46.4% | L(24),Def(93),O(3) | |
32 | JPMCB | The Shoppes at Southside | 119 | 360 | 60 | 1 | 1 | 0 | 5 (Once per year) | 10/01/29 | No | 10/01/29 | 15,012,150 | 64.2% | L(25),Def(91),O(4) | |
33 | CREFI | Caughlin Ranch | 60 | 0 | 60 | 0 | 6 | 0 | 0 | 11/06/24 | No | 11/06/24 | 15,827,000 | 65.0% | L(24),Def(31),O(5) | |
34 | GACC | SE Michigan Multifamily Portfolio | 120 | 0 | 120 | 0 | 6 | 5 (Once per 366 day period) | 0 | 11/06/29 | No | 11/06/29 | 14,000,000 | 54.6% | L(24),Def(92),O(4) | |
34.01 | GACC | Anthos Garden | 4,102,885 | |||||||||||||
34.02 | GACC | Top of the Drive | 3,890,101 | |||||||||||||
34.03 | GACC | Victoria Place | 2,416,991 | |||||||||||||
34.04 | GACC | Park High | 1,827,747 | |||||||||||||
34.05 | GACC | Boulder Creek | 1,762,276 | |||||||||||||
35 | GACC | The Shops at Merchant's Square | 120 | 360 | 12 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 11,079,023 | 61.2% | L(24),Def(92),O(4) | |
36 | CREFI | 333 Cypress | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 13,200,000 | 68.0% | L(24),Def(93),O(3) | |
37 | CREFI | Arrow Business Park | 60 | 360 | 0 | 0 | 6 | 0 | 0 | 11/06/24 | No | 11/06/24 | 11,393,223 | 53.0% | L(24),Def(33),O(3) | |
38 | CREFI | 3 Avenues Shopping Center | 120 | 0 | 120 | 0 | 1 | 5 | 0 | 11/01/29 | No | 11/01/29 | 12,400,000 | 57.7% | L(24),Def(93),O(3) | |
39 | JPMCB | Daniel - The Dinex Group | 120 | 0 | 120 | 0 | 1 | 0 | 5 (Once per year) | 11/01/29 | No | 11/01/29 | 12,200,000 | 61.6% | L(24),Def(93),O(3) | |
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | 119 | 360 | 60 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 10,690,437 | 61.8% | L(25),Def(90),O(5) | |
41 | GACC | Pioneer Plaza | 119 | 359 | 0 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 9,157,982 | 59.1% | L(25),Def(90),O(5) | |
42 | JPMCB | Bella Vista Phase II | 119 | 360 | 60 | 1 | 1 | 0 | 0 | 10/01/29 | No | 10/01/29 | 9,719,067 | 64.2% | L(25),Grtr1%orYM(89),O(6) | |
43 | CREFI | Nobu DC | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 10,570,000 | 62.2% | L(25),Def(92),O(3) | |
44 | JPMCB | Bay Pointe Apartments | 118 | 358 | 0 | 2 | 1 | 0 | 5 (Once per year) | 09/01/29 | No | 09/01/29 | 7,847,882 | 54.1% | L(25),Grtr1%orYM(92),O(3) | |
45 | CREFI | 652 Kent Avenue | 120 | 120 | 0 | 0 | 1 | 5 | 5 | 11/01/29 | No | 11/01/29 | 32,036 | 0.2% | L(24),Def(93),O(3) | |
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | 118 | 0 | 120 | 2 | 1 | 0 | 0 | 09/01/29 | No | 09/01/29 | 7,000,000 | 51.9% | L(25),Grtr1%orYM(91),O(4) | |
46.01 | JPMCB | WoodSpring Suites Grand Rapids | 4,510,000 | |||||||||||||
46.02 | JPMCB | WoodSpring Suites Tyler | 2,490,000 | |||||||||||||
47 | GACC | Oak Hills Mobile Home Park | 119 | 360 | 36 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 5,881,865 | 63.2% | L(25),Grtr1%orYM(91),O(4) | |
48 | GACC | Studio Movie Grill Chicago | 119 | 360 | 24 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 4,697,357 | 52.2% | L(25),Def(91),O(4) | |
49 | CREFI | 532 East 142nd Street | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 4,350,000 | 68.0% | L(24),Def(93),O(3) | |
50 | JPMCB | 1713 Parkway | 120 | 360 | 60 | 0 | 1 | 0 | 0 | 11/01/29 | No | 11/01/29 | 3,403,141 | 58.7% | L(24),Def(93),O(3) | |
51 | CREFI | Best Storage - South | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 3,500,000 | 44.9% | L(25),Def(92),O(3) | |
52 | CREFI | WAG Monck's Corner, SC | 120 | 360 | 60 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 2,713,141 | 50.2% | L(24),Def(92),O(4) | |
53 | CREFI | CubeSmart Bryan TX | 120 | 360 | 36 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 2,575,132 | 57.9% | L(24),Def(92),O(4) |
ANNEX A-1 | |||||||||||||||
HISTORICAL FINANCIALS | |||||||||||||||
2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | Most Recent | Most Recent | Most Recent | ||||
Loan # | Seller | Property Name | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | As of |
1 | CREFI | Watergate Office Building | 7,986,067 | 4,110,086 | 3,875,980 | 8,030,977 | 4,030,004 | 4,000,973 | 8,208,408 | 3,992,937 | 4,215,470 | 07/31/19 | |||
2 | GACC | 225 Bush | 36,849,963 | 11,423,601 | 25,426,362 | 35,806,940 | 11,018,547 | 24,788,393 | 36,782,955 | 11,108,481 | 25,674,474 | 36,531,101 | 12,018,844 | 24,512,257 | 08/31/19 |
3 | JPMCB | Innovation Park | 25,718,088 | 10,411,439 | 15,306,649 | 27,123,025 | 10,215,438 | 16,907,586 | 29,511,950 | 10,863,906 | 18,648,044 | 30,835,578 | 11,200,207 | 19,635,371 | 08/31/19 |
4 | JPMCB | The Essex | |||||||||||||
5 | GACC | 180 Water | 26,646,594 | 14,981,570 | 11,665,024 | 27,974,070 | 14,855,308 | 13,118,762 | 06/30/19 | ||||||
6 | CREFI | Harvey Building Products | |||||||||||||
6.01 | CREFI | Londonderry / Manufacturing | |||||||||||||
6.02 | CREFI | Dartmouth / Manufacturing | |||||||||||||
6.03 | CREFI | Waltham Corporate | |||||||||||||
6.04 | CREFI | Woburn | |||||||||||||
6.05 | CREFI | Nashua | |||||||||||||
6.06 | CREFI | Woburn CPD | |||||||||||||
6.07 | CREFI | (West) Bridgewater | |||||||||||||
6.08 | CREFI | Manchester, NH | |||||||||||||
6.09 | CREFI | Norwalk 256 | |||||||||||||
6.10 | CREFI | New London | |||||||||||||
6.11 | CREFI | East Haven | |||||||||||||
6.12 | CREFI | Lincoln | |||||||||||||
6.13 | CREFI | Bethlehem | |||||||||||||
6.14 | CREFI | Salem | |||||||||||||
6.15 | CREFI | Norwalk 260 | |||||||||||||
6.16 | CREFI | Berlin | |||||||||||||
6.17 | CREFI | Dartmouth | |||||||||||||
6.18 | CREFI | Manchester, CT | |||||||||||||
6.19 | CREFI | Portland | |||||||||||||
6.20 | CREFI | Braintree | |||||||||||||
6.21 | CREFI | Warwick | |||||||||||||
6.22 | CREFI | Fitchburg | |||||||||||||
6.23 | CREFI | Auburn | |||||||||||||
6.24 | CREFI | Berlin CPD | |||||||||||||
6.25 | CREFI | Southampton | |||||||||||||
6.26 | CREFI | Portsmouth | |||||||||||||
6.27 | CREFI | Wilkes-Barre | |||||||||||||
6.28 | CREFI | Hyannis | |||||||||||||
6.29 | CREFI | Springfield | |||||||||||||
6.30 | CREFI | White River Junction | |||||||||||||
7 | CREFI | Legends at Village West | 21,416,563 | 10,483,165 | 10,933,398 | 22,860,496 | 11,073,853 | 11,786,643 | 22,260,380 | 10,976,852 | 11,283,528 | 23,089,427 | 11,476,129 | 11,613,298 | 08/31/19 |
8 | GACC | 80 on the Commons | 2,608,125 | 1,190,759 | 1,417,367 | 07/31/19 | |||||||||
9 | JPMCB | Osborn Triangle | 55,887,418 | 13,850,608 | 42,036,811 | 59,626,445 | 15,721,797 | 43,904,648 | 60,868,091 | 15,860,286 | 45,007,805 | 03/31/19 | |||
9.01 | JPMCB | 610 Main Street North | 24,392,158 | 5,060,066 | 19,332,091 | 25,653,185 | 6,363,502 | 19,289,683 | 26,172,221 | 6,322,623 | 19,849,598 | 03/31/19 | |||
9.02 | JPMCB | 1 Portland Street | 19,154,337 | 4,220,162 | 14,934,175 | 20,777,288 | 4,849,523 | 15,927,766 | 21,060,689 | 4,968,008 | 16,092,681 | 03/31/19 | |||
9.03 | JPMCB | 700 Main Street | 12,340,923 | 4,570,379 | 7,770,545 | 13,195,972 | 4,508,772 | 8,687,199 | 13,635,181 | 4,569,654 | 9,065,526 | 03/31/19 | |||
10 | JPMCB | Tysons Tower | 21,644,915 | 9,082,050 | 12,562,865 | 27,892,936 | 10,012,518 | 17,880,418 | 31,348,225 | 10,382,557 | 20,965,668 | 32,202,713 | 10,500,194 | 21,702,519 | 06/30/19 |
11 | JPMCB | 900 & 990 Stewart Avenue | 12,150,135 | 7,167,351 | 4,982,784 | 10,887,285 | 6,689,472 | 4,197,812 | 11,627,171 | 7,149,331 | 4,477,840 | ||||
12 | JPMCB | Hilton Cincinnati Netherland Plaza | 34,712,976 | 29,776,162 | 4,936,813 | 36,174,595 | 29,638,648 | 6,535,947 | 37,302,883 | 29,085,863 | 8,217,020 | 37,757,247 | 29,407,040 | 8,350,207 | 08/31/19 |
13 | CREFI | Oro Valley Marketplace | 5,703,195 | 2,135,402 | 3,567,793 | 5,861,187 | 2,238,260 | 3,622,927 | 5,958,206 | 2,304,239 | 3,653,967 | 5,456,780 | 2,212,469 | 3,244,310 | 06/30/19 |
14 | JPMCB | Spectrum Brands Global Headquarters | 3,565,332 | 715,499 | 2,849,833 | 4,330,045 | 1,043,208 | 3,286,836 | 4,286,235 | 951,992 | 3,334,243 | ||||
15 | CREFI | Compass AGP Storage Portfolio | 4,754,270 | 1,882,400 | 2,871,870 | 5,006,684 | 1,997,560 | 3,009,125 | 5,099,798 | 2,015,825 | 3,083,974 | 07/31/19 | |||
15.01 | CREFI | Compass Self Storage Bloomfield | 1,662,856 | 718,250 | 944,606 | 1,780,004 | 728,697 | 1,051,307 | 1,795,383 | 699,094 | 1,096,289 | 07/31/19 | |||
15.02 | CREFI | Compass Self Storage Smyrna | 672,836 | 239,667 | 433,169 | 714,751 | 258,632 | 456,119 | 738,057 | 273,776 | 464,281 | 07/31/19 | |||
15.03 | CREFI | Compass Self Storage Port Richey | 706,340 | 265,020 | 441,320 | 724,512 | 288,531 | 435,980 | 705,138 | 287,752 | 417,386 | 07/31/19 | |||
15.04 | CREFI | Compass Self Storage Wendell | 514,036 | 202,238 | 311,798 | 572,825 | 219,840 | 352,985 | 606,402 | 233,449 | 372,953 | 07/31/19 | |||
15.05 | CREFI | Compass Self Storage Duluth | 592,541 | 215,432 | 377,109 | 617,874 | 261,147 | 356,727 | 645,324 | 275,946 | 369,378 | 07/31/19 | |||
15.06 | CREFI | Compass Self Storage Kennesaw | 605,662 | 241,793 | 363,868 | 596,719 | 240,713 | 356,006 | 609,494 | 245,808 | 363,686 | 07/31/19 | |||
16 | GACC | 221 West 29th St | 4,460,442 | 2,193,474 | 2,266,968 | 06/30/19 | |||||||||
17 | JPMCB | Jersey City Group 1 | 2,386,611 | 922,463 | 1,464,148 | 2,597,179 | 971,005 | 1,626,174 | 08/31/19 | ||||||
17.01 | JPMCB | 92 & 96 Highland Avenue | |||||||||||||
17.02 | JPMCB | 58 Van Reypen Street | |||||||||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | |||||||||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | |||||||||||||
17.05 | JPMCB | 1 Britton Street | |||||||||||||
17.06 | JPMCB | 46 Vroom Street | |||||||||||||
17.07 | JPMCB | 6 Tonnele Avenue | |||||||||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | |||||||||||||
17.09 | JPMCB | 64 Newkirk Street | |||||||||||||
17.10 | JPMCB | 153 Academy Street | |||||||||||||
18 | JPMCB | Jersey City Group 3 | 2,246,269 | 985,517 | 1,260,752 | 2,434,201 | 987,148 | 1,447,053 | 08/31/19 | ||||||
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | |||||||||||||
18.02 | JPMCB | 169 Manhattan Avenue | |||||||||||||
18.03 | JPMCB | 78 Congress Street | |||||||||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | |||||||||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | |||||||||||||
18.06 | JPMCB | 393 Central Avenue | |||||||||||||
18.07 | JPMCB | 104 Booraem Avenue | |||||||||||||
18.08 | JPMCB | 55 Graham Street | |||||||||||||
18.09 | JPMCB | 95 Beacon Avenue | |||||||||||||
19 | JPMCB | Grand Canal Shoppes | 112,655,066 | 33,296,436 | 79,358,630 | 107,586,327 | 33,160,381 | 74,425,947 | 103,110,653 | 31,784,180 | 71,326,473 | 102,473,435 | 31,007,624 | 71,465,811 | 03/31/19 |
20 | JPMCB | Villas on Nueces | |||||||||||||
21 | JPMCB | 230 Park Avenue South | |||||||||||||
22 | GACC | Glendale Portfolio | 1,548,388 | 604,678 | 943,709 | 1,620,249 | 604,703 | 1,015,546 | 1,067,656 | 691,337 | 376,319 | 1,778,528 | 799,889 | 978,639 | 08/30/19 |
22.01 | GACC | Windsor Villas | 858,734 | 325,864 | 532,870 | 914,010 | 293,911 | 620,099 | 645,928 | 379,431 | 266,497 | 896,608 | 430,089 | 466,519 | 08/30/19 |
22.02 | GACC | 720 Louise | 689,654 | 278,814 | 410,840 | 706,239 | 310,792 | 395,447 | 421,728 | 311,906 | 109,822 | 881,920 | 369,800 | 512,120 | 08/30/19 |
23 | JPMCB | 8 West Centre | 8,535,555 | 3,117,870 | 5,417,685 | 8,564,091 | 3,155,737 | 5,408,354 | 8,549,984 | 3,141,769 | 5,408,215 | 8,632,476 | 3,031,568 | 5,600,908 | 08/31/19 |
24 | CREFI | Florham Park Corporate Center | 3,478,543 | 1,466,542 | 2,012,001 | 3,718,285 | 1,441,600 | 2,276,685 | 3,586,885 | 1,441,618 | 2,145,267 | 06/30/19 | |||
25 | GACC | Sparks Galleria | 2,430,044 | 792,638 | 1,637,406 | 3,270,808 | 785,764 | 2,485,044 | 3,045,324 | 913,604 | 2,131,720 | 3,646,600 | 874,719 | 2,771,881 | 07/31/19 |
26 | CREFI | 530 Midwood | 1,774,131 | 272,398 | 1,501,733 | 07/31/19 | |||||||||
27 | JPMCB | The Rockland | 4,242,193 | 2,287,389 | 1,954,804 | 4,480,556 | 2,455,742 | 2,024,814 | 4,443,166 | 2,620,964 | 1,822,202 | 4,374,516 | 2,648,556 | 1,725,960 | 06/30/19 |
28 | JPMCB | Sunset North | 15,446,081 | 4,538,540 | 10,907,542 | 18,368,132 | 4,822,445 | 13,545,687 | 11,557,212 | 4,758,188 | 6,799,024 | 07/31/19 | |||
29 | JPMCB | 600 & 620 National Avenue | |||||||||||||
30 | JPMCB | City Hyde Park | 6,111,863 | 1,840,579 | 4,271,284 | 8,181,154 | 3,120,842 | 5,060,312 | 9,137,147 | 2,989,676 | 6,147,471 | 06/30/19 | |||
31 | CREFI | Keystone Plaza | 2,013,804 | 681,586 | 1,332,218 | 2,281,069 | 712,797 | 1,568,273 | 2,361,319 | 738,170 | 1,623,149 | 2,325,048 | 763,892 | 1,561,157 | 07/31/19 |
32 | JPMCB | The Shoppes at Southside | 2,159,364 | 545,329 | 1,614,035 | 2,241,076 | 504,472 | 1,736,604 | 2,283,011 | 523,084 | 1,759,927 | 2,146,688 | 541,172 | 1,605,516 | 06/30/19 |
33 | CREFI | Caughlin Ranch | 1,874,312 | 569,748 | 1,304,564 | 2,109,113 | 585,763 | 1,523,350 | 08/31/19 | ||||||
34 | GACC | SE Michigan Multifamily Portfolio | 4,821,301 | 3,245,318 | 1,575,983 | 5,244,084 | 3,131,522 | 2,112,562 | 5,384,517 | 3,456,331 | 1,928,187 | 5,390,846 | 3,446,016 | 1,944,830 | 07/31/19 |
34.01 | GACC | Anthos Garden | 1,831,433 | 1,374,341 | 457,093 | 2,016,461 | 1,314,418 | 702,042 | 2,062,500 | 1,478,757 | 583,743 | 2,027,993 | 1,529,940 | 498,053 | 07/31/19 |
34.02 | GACC | Top of the Drive | 1,114,268 | 666,875 | 447,393 | 1,226,967 | 655,529 | 571,439 | 1,274,670 | 718,421 | 556,248 | 1,299,838 | 699,438 | 600,400 | 07/31/19 |
34.03 | GACC | Victoria Place | 644,470 | 415,526 | 228,945 | 668,812 | 405,799 | 263,013 | 718,800 | 396,901 | 321,899 | 731,587 | 409,548 | 322,039 | 07/31/19 |
34.04 | GACC | Park High | 587,472 | 399,496 | 187,977 | 630,427 | 343,256 | 287,171 | 649,894 | 408,180 | 241,715 | 643,762 | 369,809 | 273,953 | 07/31/19 |
34.05 | GACC | Boulder Creek | 643,657 | 389,081 | 254,576 | 701,417 | 412,519 | 288,898 | 678,654 | 454,072 | 224,582 | 687,666 | 437,281 | 250,385 | 07/31/19 |
35 | GACC | The Shops at Merchant's Square | |||||||||||||
36 | CREFI | 333 Cypress | 631,604 | 102,532 | 529,072 | 08/31/19 | |||||||||
37 | CREFI | Arrow Business Park | 1,462,809 | 458,481 | 1,004,327 | 1,584,649 | 472,056 | 1,112,593 | 1,684,322 | 460,518 | 1,223,804 | 07/31/19 | |||
38 | CREFI | 3 Avenues Shopping Center | 1,576,871 | 281,287 | 1,295,584 | 1,551,589 | 295,749 | 1,255,840 | 1,560,824 | 298,656 | 1,262,168 | 1,640,530 | 295,688 | 1,344,842 | 08/31/19 |
39 | JPMCB | Daniel - The Dinex Group | |||||||||||||
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | 1,327,281 | 521,251 | 806,030 | 1,485,572 | 556,709 | 928,863 | 1,626,753 | 577,781 | 1,048,972 | 1,667,872 | 607,195 | 1,060,677 | 07/31/19 |
41 | GACC | Pioneer Plaza | 1,545,625 | 415,590 | 1,130,035 | 1,476,556 | 409,793 | 1,066,763 | 1,541,602 | 411,640 | 1,129,962 | 1,498,002 | 405,442 | 1,092,560 | 05/31/19 |
42 | JPMCB | Bella Vista Phase II | 1,253,009 | 554,273 | 698,736 | 04/30/19 | |||||||||
43 | CREFI | Nobu DC | 1,274,725 | 343,640 | 931,085 | 08/31/19 | |||||||||
44 | JPMCB | Bay Pointe Apartments | 1,742,850 | 1,063,252 | 679,599 | 1,926,099 | 976,163 | 949,936 | 1,811,150 | 1,016,192 | 794,958 | 1,853,912 | 969,870 | 884,042 | 06/30/19 |
45 | CREFI | 652 Kent Avenue | 961,400 | 172,665 | 788,735 | 961,400 | 162,974 | 798,426 | 961,400 | 163,416 | 797,984 | 961,403 | 194,076 | 767,327 | 07/31/19 |
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | 2,360,345 | 1,569,700 | 790,645 | 2,630,652 | 1,561,606 | 1,069,046 | 2,927,470 | 1,661,814 | 1,265,656 | 2,882,083 | 1,678,042 | 1,204,041 | 06/30/19 |
46.01 | JPMCB | WoodSpring Suites Grand Rapids | 1,423,327 | 854,582 | 568,745 | 1,432,855 | 790,263 | 642,592 | 1,601,294 | 817,591 | 783,703 | 1,603,442 | 826,975 | 776,467 | 06/30/19 |
46.02 | JPMCB | WoodSpring Suites Tyler | 937,018 | 715,117 | 221,901 | 1,197,797 | 771,343 | 426,454 | 1,326,176 | 844,223 | 481,953 | 1,278,641 | 851,068 | 427,573 | 06/30/19 |
47 | GACC | Oak Hills Mobile Home Park | 983,913 | 480,701 | 503,212 | 1,026,081 | 494,990 | 531,091 | 1,053,078 | 493,326 | 559,753 | 05/31/19 | |||
48 | GACC | Studio Movie Grill Chicago | |||||||||||||
49 | CREFI | 532 East 142nd Street | 238,734 | 32,368 | 206,365 | 07/31/19 | |||||||||
50 | JPMCB | 1713 Parkway | |||||||||||||
51 | CREFI | Best Storage - South | 600,657 | 193,164 | 407,493 | 583,401 | 215,218 | 368,183 | 624,169 | 225,894 | 398,275 | 687,309 | 227,783 | 459,526 | 08/31/19 |
52 | CREFI | WAG Monck's Corner, SC | |||||||||||||
53 | CREFI | CubeSmart Bryan TX | 361,460 | 191,371 | 170,089 | 451,197 | 192,908 | 258,289 | 484,493 | 194,515 | 289,978 | 07/31/19 |
ANNEX A-1 | ||||||||||||
UW | ||||||||||||
Economic | UW | UW Total | UW | UW Capital | UW | UW | UW NCF | UW NOI | UW NCF | |||
Loan # | Seller | Property Name | Occupancy % | Revenues ($) | Expenses ($) | NOI ($) | Items ($) | NCF ($) | NOI DSCR | DSCR | Debt Yield % | Debt Yield% |
1 | CREFI | Watergate Office Building | 90.1% | 9,931,731 | 3,922,559 | 6,009,172 | 365,840 | 5,643,332 | 2.18 | 2.04 | 8.2% | 7.7% |
2 | GACC | 225 Bush | 95.1% | 41,830,321 | 14,566,655 | 27,263,666 | 985,978 | 26,277,688 | 4.00 | 3.85 | 13.4% | 12.9% |
3 | JPMCB | Innovation Park | 94.8% | 32,323,781 | 11,117,049 | 21,206,732 | 2,043,807 | 19,162,924 | 3.27 | 2.96 | 11.6% | 10.5% |
4 | JPMCB | The Essex | 95.6% | 14,909,246 | 2,857,283 | 12,051,963 | 58,500 | 11,993,463 | 3.68 | 3.66 | 10.3% | 10.3% |
5 | GACC | 180 Water | 91.2% | 30,028,135 | 14,955,048 | 15,073,087 | 117,355 | 14,955,732 | 3.17 | 3.15 | 11.0% | 10.9% |
6 | CREFI | Harvey Building Products | 95.0% | 18,933,995 | 4,362,956 | 14,571,039 | 1,034,637 | 13,536,402 | 1.62 | 1.51 | 9.1% | 8.5% |
6.01 | CREFI | Londonderry / Manufacturing | 95.0% | 3,075,807 | 602,081 | 2,473,726 | 160,689 | 2,313,037 | ||||
6.02 | CREFI | Dartmouth / Manufacturing | 95.0% | 1,857,715 | 404,058 | 1,453,657 | 97,986 | 1,355,670 | ||||
6.03 | CREFI | Waltham Corporate | 95.0% | 1,809,308 | 458,310 | 1,350,997 | 121,463 | 1,229,535 | ||||
6.04 | CREFI | Woburn | 95.0% | 1,074,644 | 198,021 | 876,622 | 50,214 | 826,409 | ||||
6.05 | CREFI | Nashua | 95.0% | 846,682 | 212,320 | 634,361 | 45,020 | 589,342 | ||||
6.06 | CREFI | Woburn CPD | 95.0% | 768,259 | 145,891 | 622,368 | 36,040 | 586,328 | ||||
6.07 | CREFI | (West) Bridgewater | 95.0% | 787,578 | 256,259 | 531,318 | 34,921 | 496,397 | ||||
6.08 | CREFI | Manchester, NH | 95.0% | 627,924 | 130,200 | 497,724 | 33,837 | 463,887 | ||||
6.09 | CREFI | Norwalk 256 | 95.0% | 565,724 | 101,853 | 463,872 | 24,887 | 438,985 | ||||
6.10 | CREFI | New London | 95.0% | 594,004 | 159,374 | 434,630 | 28,146 | 406,484 | ||||
6.11 | CREFI | East Haven | 95.0% | 576,232 | 158,648 | 417,584 | 29,877 | 387,707 | ||||
6.12 | CREFI | Lincoln | 95.0% | 538,524 | 136,129 | 402,395 | 30,898 | 371,497 | ||||
6.13 | CREFI | Bethlehem | 95.0% | 516,178 | 143,546 | 372,631 | 29,588 | 343,044 | ||||
6.14 | CREFI | Salem | 95.0% | 471,894 | 94,447 | 377,447 | 27,031 | 350,416 | ||||
6.15 | CREFI | Norwalk 260 | 95.0% | 478,289 | 74,012 | 404,277 | 19,032 | 385,245 | ||||
6.16 | CREFI | Berlin | 95.0% | 480,220 | 102,462 | 377,758 | 23,911 | 353,847 | ||||
6.17 | CREFI | Dartmouth | 95.0% | 433,917 | 98,573 | 335,343 | 27,051 | 308,292 | ||||
6.18 | CREFI | Manchester, CT | 95.0% | 364,650 | 94,725 | 269,926 | 18,998 | 250,928 | ||||
6.19 | CREFI | Portland | 95.0% | 340,246 | 80,014 | 260,232 | 26,996 | 233,235 | ||||
6.20 | CREFI | Braintree | 95.0% | 362,958 | 110,968 | 251,990 | 20,617 | 231,373 | ||||
6.21 | CREFI | Warwick | 95.0% | 316,516 | 79,565 | 236,951 | 17,365 | 219,586 | ||||
6.22 | CREFI | Fitchburg | 95.0% | 265,297 | 63,546 | 201,751 | 21,474 | 180,277 | ||||
6.23 | CREFI | Auburn | 95.0% | 271,258 | 74,815 | 196,443 | 21,813 | 174,630 | ||||
6.24 | CREFI | Berlin CPD | 95.0% | 283,084 | 55,602 | 227,482 | 13,935 | 213,548 | ||||
6.25 | CREFI | Southampton | 95.0% | 239,533 | 75,248 | 164,285 | 13,547 | 150,739 | ||||
6.26 | CREFI | Portsmouth | 95.0% | 243,911 | 52,417 | 191,494 | 14,039 | 177,455 | ||||
6.27 | CREFI | Wilkes-Barre | 95.0% | 207,363 | 53,654 | 153,709 | 12,188 | 141,521 | ||||
6.28 | CREFI | Hyannis | 95.0% | 191,957 | 43,315 | 148,642 | 10,026 | 138,616 | ||||
6.29 | CREFI | Springfield | 95.0% | 216,088 | 73,253 | 142,835 | 12,992 | 129,844 | ||||
6.30 | CREFI | White River Junction | 95.0% | 128,239 | 29,650 | 98,589 | 10,058 | 88,530 | ||||
7 | CREFI | Legends at Village West | 90.4% | 22,757,007 | 11,382,857 | 11,374,151 | 119,463 | 11,254,688 | 1.68 | 1.67 | 9.5% | 9.4% |
8 | GACC | 80 on the Commons | 92.6% | 6,693,827 | 1,500,202 | 5,193,625 | 241,568 | 4,952,057 | 3.67 | 3.50 | 11.0% | 10.5% |
9 | JPMCB | Osborn Triangle | 98.9% | 70,789,429 | 17,055,013 | 53,734,416 | 2,061,327 | 51,673,090 | 3.25 | 3.12 | 12.5% | 12.0% |
9.01 | JPMCB | 610 Main Street North | 100.0% | 30,351,909 | 6,775,685 | 23,576,224 | 75,259 | 23,500,965 | ||||
9.02 | JPMCB | 1 Portland Street | 98.0% | 24,096,635 | 5,282,690 | 18,813,944 | 1,143,783 | 17,670,161 | ||||
9.03 | JPMCB | 700 Main Street | 98.0% | 16,340,886 | 4,996,638 | 11,344,248 | 842,284 | 10,501,964 | ||||
10 | JPMCB | Tysons Tower | 90.0% | 31,434,407 | 10,604,603 | 20,829,804 | 1,163,206 | 19,666,598 | 3.25 | 3.07 | 11.0% | 10.4% |
11 | JPMCB | 900 & 990 Stewart Avenue | 89.0% | 14,329,713 | 6,653,537 | 7,676,175 | 228,968 | 7,447,208 | 2.01 | 1.95 | 9.1% | 8.9% |
12 | JPMCB | Hilton Cincinnati Netherland Plaza | 74.8% | 37,757,247 | 29,865,599 | 7,891,648 | 0 | 7,891,648 | 1.62 | 1.62 | 10.9% | 10.9% |
13 | CREFI | Oro Valley Marketplace | 76.9% | 5,519,270 | 2,338,280 | 3,180,990 | 138,235 | 3,042,755 | 1.59 | 1.52 | 9.0% | 8.6% |
14 | JPMCB | Spectrum Brands Global Headquarters | 95.0% | 4,237,922 | 804,669 | 3,433,253 | 37,818 | 3,395,434 | 2.90 | 2.87 | 10.1% | 10.0% |
15 | CREFI | Compass AGP Storage Portfolio | 73.9% | 5,099,798 | 2,044,134 | 3,055,664 | 43,693 | 3,011,972 | 2.56 | 2.52 | 9.3% | 9.1% |
15.01 | CREFI | Compass Self Storage Bloomfield | 70.7% | 1,795,383 | 728,053 | 1,067,330 | 11,264 | 1,056,066 | ||||
15.02 | CREFI | Compass Self Storage Smyrna | 74.7% | 738,057 | 267,132 | 470,925 | 6,061 | 464,864 | ||||
15.03 | CREFI | Compass Self Storage Port Richey | 77.1% | 705,138 | 297,246 | 407,892 | 7,068 | 400,824 | ||||
15.04 | CREFI | Compass Self Storage Wendell | 75.7% | 606,402 | 235,714 | 370,688 | 5,958 | 364,731 | ||||
15.05 | CREFI | Compass Self Storage Duluth | 79.6% | 645,324 | 269,958 | 375,366 | 6,297 | 369,069 | ||||
15.06 | CREFI | Compass Self Storage Kennesaw | 72.4% | 609,494 | 246,031 | 363,463 | 7,046 | 356,418 | ||||
16 | GACC | 221 West 29th St | 95.0% | 4,176,064 | 2,084,021 | 2,092,043 | 23,750 | 2,068,293 | 1.32 | 1.30 | 6.4% | 6.4% |
17 | JPMCB | Jersey City Group 1 | 97.4% | 2,905,039 | 726,957 | 2,178,082 | 45,750 | 2,132,332 | 1.10 | 1.08 | 6.8% | 6.7% |
17.01 | JPMCB | 92 & 96 Highland Avenue | 0 | |||||||||
17.02 | JPMCB | 58 Van Reypen Street | 0 | |||||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | 0 | |||||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | 0 | |||||||||
17.05 | JPMCB | 1 Britton Street | 0 | |||||||||
17.06 | JPMCB | 46 Vroom Street | 0 | |||||||||
17.07 | JPMCB | 6 Tonnele Avenue | 0 | |||||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | 0 | |||||||||
17.09 | JPMCB | 64 Newkirk Street | 0 | |||||||||
17.10 | JPMCB | 153 Academy Street | 0 | |||||||||
18 | JPMCB | Jersey City Group 3 | 96.2% | 2,839,738 | 716,862 | 2,122,877 | 46,250 | 2,076,627 | 1.11 | 1.08 | 6.8% | 6.7% |
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | 0 | |||||||||
18.02 | JPMCB | 169 Manhattan Avenue | 0 | |||||||||
18.03 | JPMCB | 78 Congress Street | 0 | |||||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | 0 | |||||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | 0 | |||||||||
18.06 | JPMCB | 393 Central Avenue | 0 | |||||||||
18.07 | JPMCB | 104 Booraem Avenue | 0 | |||||||||
18.08 | JPMCB | 55 Graham Street | 0 | |||||||||
18.09 | JPMCB | 95 Beacon Avenue | 0 | |||||||||
19 | JPMCB | Grand Canal Shoppes | 100.0% | 104,029,334 | 31,007,624 | 73,021,709 | 2,023,806 | 70,997,903 | 2.53 | 2.46 | 9.6% | 9.3% |
20 | JPMCB | Villas on Nueces | 95.0% | 4,210,245 | 1,324,158 | 2,886,087 | 36,900 | 2,849,187 | 2.06 | 2.04 | 9.6% | 9.5% |
21 | JPMCB | 230 Park Avenue South | 97.1% | 33,596,638 | 11,449,082 | 22,147,556 | 185,990 | 21,961,566 | 2.67 | 2.65 | 8.9% | 8.8% |
22 | GACC | Glendale Portfolio | 95.0% | 2,826,504 | 874,276 | 1,952,228 | 28,940 | 1,923,288 | 1.72 | 1.70 | 6.9% | 6.8% |
22.01 | GACC | Windsor Villas | 95.0% | 1,543,773 | 475,636 | 1,068,137 | 15,500 | 1,052,637 | ||||
22.02 | GACC | 720 Louise | 95.0% | 1,282,731 | 398,640 | 884,091 | 13,440 | 870,651 | ||||
23 | JPMCB | 8 West Centre | 95.0% | 8,308,523 | 3,144,550 | 5,163,973 | 510,414 | 4,653,559 | 2.07 | 1.86 | 11.7% | 10.5% |
24 | CREFI | Florham Park Corporate Center | 90.0% | 4,868,890 | 1,662,176 | 3,206,714 | 483,077 | 2,723,638 | 2.26 | 1.92 | 12.8% | 10.9% |
25 | GACC | Sparks Galleria | 90.3% | 3,491,577 | 837,515 | 2,654,062 | 199,908 | 2,454,154 | 3.56 | 3.29 | 11.3% | 10.4% |
26 | CREFI | 530 Midwood | 96.5% | 1,771,143 | 230,953 | 1,540,190 | 24,960 | 1,515,230 | 1.81 | 1.78 | 7.1% | 7.0% |
27 | JPMCB | The Rockland | 90.2% | 4,643,783 | 2,501,514 | 2,142,269 | 111,600 | 2,030,669 | 1.89 | 1.79 | 10.7% | 10.1% |
28 | JPMCB | Sunset North | 95.0% | 19,978,769 | 6,362,971 | 13,615,798 | 612,561 | 13,003,237 | 2.75 | 2.63 | 9.1% | 8.7% |
29 | JPMCB | 600 & 620 National Avenue | 97.0% | 12,672,245 | 2,708,238 | 9,964,007 | 0 | 9,964,007 | 1.93 | 1.93 | 7.2% | 7.2% |
30 | JPMCB | City Hyde Park | 98.0% | 10,396,195 | 2,862,031 | 7,534,164 | 151,409 | 7,382,754 | 1.08 | 1.06 | 6.7% | 6.6% |
31 | CREFI | Keystone Plaza | 94.9% | 2,525,442 | 798,576 | 1,726,866 | 69,224 | 1,657,642 | 1.49 | 1.43 | 9.3% | 9.0% |
32 | JPMCB | The Shoppes at Southside | 95.0% | 2,287,394 | 565,430 | 1,721,964 | 20,731 | 1,701,233 | 1.79 | 1.77 | 10.4% | 10.3% |
33 | CREFI | Caughlin Ranch | 91.0% | 2,160,681 | 607,086 | 1,553,595 | 102,091 | 1,451,504 | 2.48 | 2.32 | 9.8% | 9.2% |
34 | GACC | SE Michigan Multifamily Portfolio | 92.0% | 5,392,741 | 3,407,356 | 1,985,386 | 238,472 | 1,746,914 | 3.65 | 3.21 | 14.2% | 12.5% |
34.01 | GACC | Anthos Garden | 90.5% | 2,032,498 | 1,519,088 | 513,411 | 83,750 | 429,661 | ||||
34.02 | GACC | Top of the Drive | 95.0% | 1,299,478 | 690,980 | 608,498 | 51,504 | 556,994 | ||||
34.03 | GACC | Victoria Place | 88.4% | 731,119 | 399,811 | 331,308 | 32,718 | 298,590 | ||||
34.04 | GACC | Park High | 92.6% | 643,696 | 359,625 | 284,070 | 32,928 | 251,142 | ||||
34.05 | GACC | Boulder Creek | 94.2% | 685,950 | 437,852 | 248,098 | 37,572 | 210,526 | ||||
35 | GACC | The Shops at Merchant's Square | 95.1% | 1,604,755 | 345,765 | 1,258,990 | 59,362 | 1,199,628 | 1.61 | 1.53 | 9.3% | 8.9% |
36 | CREFI | 333 Cypress | 84.0% | 954,133 | 125,200 | 828,933 | 10,250 | 818,683 | 1.52 | 1.50 | 6.4% | 6.3% |
37 | CREFI | Arrow Business Park | 90.8% | 1,789,878 | 546,184 | 1,243,694 | 77,866 | 1,165,828 | 1.69 | 1.58 | 9.9% | 9.3% |
38 | CREFI | 3 Avenues Shopping Center | 95.0% | 1,820,567 | 383,264 | 1,437,303 | 88,981 | 1,348,322 | 3.31 | 3.11 | 11.6% | 10.9% |
39 | JPMCB | Daniel - The Dinex Group | 97.0% | 2,073,635 | 1,157,768 | 915,867 | 20,430 | 895,437 | 1.59 | 1.56 | 7.5% | 7.3% |
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | 86.0% | 1,667,872 | 672,308 | 995,564 | 11,194 | 984,370 | 1.49 | 1.47 | 8.4% | 8.3% |
41 | GACC | Pioneer Plaza | 92.7% | 1,594,548 | 413,486 | 1,181,062 | 81,623 | 1,099,439 | 1.82 | 1.69 | 10.2% | 9.5% |
42 | JPMCB | Bella Vista Phase II | 89.1% | 1,501,394 | 457,154 | 1,044,239 | 28,800 | 1,015,439 | 1.58 | 1.54 | 9.9% | 9.6% |
43 | CREFI | Nobu DC | 95.0% | 1,302,838 | 386,826 | 916,012 | 37,595 | 878,417 | 2.35 | 2.26 | 8.7% | 8.3% |
44 | JPMCB | Bay Pointe Apartments | 93.7% | 1,981,845 | 1,011,591 | 970,254 | 78,500 | 891,754 | 1.66 | 1.53 | 10.0% | 9.2% |
45 | CREFI | 652 Kent Avenue | 95.0% | 1,793,715 | 300,737 | 1,492,979 | 75,793 | 1,417,186 | 1.54 | 1.46 | 18.7% | 17.7% |
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | 91.6% | 2,882,083 | 1,695,152 | 1,186,931 | 0 | 1,186,931 | 4.59 | 4.59 | 17.0% | 17.0% |
46.01 | JPMCB | WoodSpring Suites Grand Rapids | 93.6% | 1,603,442 | 831,783 | 771,659 | 0 | 771,659 | ||||
46.02 | JPMCB | WoodSpring Suites Tyler | 90.0% | 1,278,641 | 863,369 | 415,272 | 0 | 415,272 | ||||
47 | GACC | Oak Hills Mobile Home Park | 95.0% | 1,110,082 | 489,061 | 621,020 | 12,450 | 608,570 | 1.59 | 1.56 | 9.1% | 8.9% |
48 | GACC | Studio Movie Grill Chicago | 95.0% | 841,412 | 25,242 | 816,170 | 94,520 | 721,650 | 2.59 | 2.29 | 14.6% | 12.9% |
49 | CREFI | 532 East 142nd Street | 79.6% | 304,882 | 45,944 | 258,937 | 3,750 | 255,187 | 1.44 | 1.42 | 6.6% | 6.5% |
50 | JPMCB | 1713 Parkway | 95.0% | 533,366 | 175,495 | 357,871 | 20,189 | 337,683 | 1.67 | 1.57 | 9.5% | 9.0% |
51 | CREFI | Best Storage - South | 72.7% | 687,309 | 244,000 | 443,309 | 6,137 | 437,172 | 3.39 | 3.34 | 12.7% | 12.5% |
52 | CREFI | WAG Monck's Corner, SC | 97.4% | 315,495 | 9,465 | 306,030 | 6,619 | 299,411 | 1.82 | 1.78 | 10.2% | 10.0% |
53 | CREFI | CubeSmart Bryan TX | 72.6% | 484,493 | 210,574 | 273,919 | 6,085 | 267,834 | 1.66 | 1.62 | 9.1% | 8.9% |
ANNEX A-1 | ||||||||
Ground Lease | Ground Lease | Franchise | ||||||
Loan # | Seller | Property Name | Title Type | Expiration | Extension Terms | Expiration Date | PML % | |
1 | CREFI | Watergate Office Building | Fee/Leasehold | |||||
2 | GACC | 225 Bush | Fee | 19% | ||||
3 | JPMCB | Innovation Park | Fee | |||||
4 | JPMCB | The Essex | Fee | |||||
5 | GACC | 180 Water | Fee | |||||
6 | CREFI | Harvey Building Products | Fee | |||||
6.01 | CREFI | Londonderry / Manufacturing | Fee | |||||
6.02 | CREFI | Dartmouth / Manufacturing | Fee | |||||
6.03 | CREFI | Waltham Corporate | Fee | |||||
6.04 | CREFI | Woburn | Fee | |||||
6.05 | CREFI | Nashua | Fee | |||||
6.06 | CREFI | Woburn CPD | Fee | |||||
6.07 | CREFI | (West) Bridgewater | Fee | |||||
6.08 | CREFI | Manchester, NH | Fee | |||||
6.09 | CREFI | Norwalk 256 | Fee | |||||
6.10 | CREFI | New London | Fee | |||||
6.11 | CREFI | East Haven | Fee | |||||
6.12 | CREFI | Lincoln | Fee | |||||
6.13 | CREFI | Bethlehem | Fee | |||||
6.14 | CREFI | Salem | Fee | |||||
6.15 | CREFI | Norwalk 260 | Fee | |||||
6.16 | CREFI | Berlin | Fee | |||||
6.17 | CREFI | Dartmouth | Fee | |||||
6.18 | CREFI | Manchester, CT | Fee | |||||
6.19 | CREFI | Portland | Fee | |||||
6.20 | CREFI | Braintree | Fee | |||||
6.21 | CREFI | Warwick | Fee | |||||
6.22 | CREFI | Fitchburg | Fee | |||||
6.23 | CREFI | Auburn | Fee | |||||
6.24 | CREFI | Berlin CPD | Fee | |||||
6.25 | CREFI | Southampton | Fee | |||||
6.26 | CREFI | Portsmouth | Fee | |||||
6.27 | CREFI | Wilkes-Barre | Fee | |||||
6.28 | CREFI | Hyannis | Fee | |||||
6.29 | CREFI | Springfield | Fee | |||||
6.30 | CREFI | White River Junction | Fee | |||||
7 | CREFI | Legends at Village West | Fee | |||||
8 | GACC | 80 on the Commons | Fee | |||||
9 | JPMCB | Osborn Triangle | Leasehold | |||||
9.01 | JPMCB | 610 Main Street North | Leasehold | |||||
9.02 | JPMCB | 1 Portland Street | Leasehold | |||||
9.03 | JPMCB | 700 Main Street | Leasehold | |||||
10 | JPMCB | Tysons Tower | Fee | |||||
11 | JPMCB | 900 & 990 Stewart Avenue | Leasehold | 1/31/2030 (900 Stewart Avenue); 7/31/2050 (990 Stewart Avenue) | Four, 10 years and one, 14 years (900 Stewart Avenue); Two, 10 years and one, 14 years (990 Stewart Avenue) | |||
12 | JPMCB | Hilton Cincinnati Netherland Plaza | Fee | 11/30/2029 | ||||
13 | CREFI | Oro Valley Marketplace | Fee | |||||
14 | JPMCB | Spectrum Brands Global Headquarters | Fee | |||||
15 | CREFI | Compass AGP Storage Portfolio | Fee | |||||
15.01 | CREFI | Compass Self Storage Bloomfield | Fee | |||||
15.02 | CREFI | Compass Self Storage Smyrna | Fee | |||||
15.03 | CREFI | Compass Self Storage Port Richey | Fee | |||||
15.04 | CREFI | Compass Self Storage Wendell | Fee | |||||
15.05 | CREFI | Compass Self Storage Duluth | Fee | |||||
15.06 | CREFI | Compass Self Storage Kennesaw | Fee | |||||
16 | GACC | 221 West 29th St | Leasehold | 07/16/2112 | None | |||
17 | JPMCB | Jersey City Group 1 | Fee | |||||
17.01 | JPMCB | 92 & 96 Highland Avenue | Fee | |||||
17.02 | JPMCB | 58 Van Reypen Street | Fee | |||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | Fee | |||||
17.04 | JPMCB | 67 Stuyvesant Avenue | Fee | |||||
17.05 | JPMCB | 1 Britton Street | Fee | |||||
17.06 | JPMCB | 46 Vroom Street | Fee | |||||
17.07 | JPMCB | 6 Tonnele Avenue | Fee | |||||
17.08 | JPMCB | 114 Stuyvesant Avenue | Fee | |||||
17.09 | JPMCB | 64 Newkirk Street | Fee | |||||
17.10 | JPMCB | 153 Academy Street | Fee | |||||
18 | JPMCB | Jersey City Group 3 | Fee | |||||
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | Fee | |||||
18.02 | JPMCB | 169 Manhattan Avenue | Fee | |||||
18.03 | JPMCB | 78 Congress Street | Fee | |||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | Fee | |||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | Fee | |||||
18.06 | JPMCB | 393 Central Avenue | Fee | |||||
18.07 | JPMCB | 104 Booraem Avenue | Fee | |||||
18.08 | JPMCB | 55 Graham Street | Fee | |||||
18.09 | JPMCB | 95 Beacon Avenue | Fee | |||||
19 | JPMCB | Grand Canal Shoppes | Fee/Leasehold | 5/14/2093 (Venetian Casino Resort); 2/28/2097 (Palazzo Hotel and Casino); 2/29/2064 (Walgreens) | One, 40 years (Walgreens); None (Venetian Hotel and Casino and Palazzo Resort and Casino) | |||
20 | JPMCB | Villas on Nueces | Fee | |||||
21 | JPMCB | 230 Park Avenue South | Fee | |||||
22 | GACC | Glendale Portfolio | Fee | Various | ||||
22.01 | GACC | Windsor Villas | Fee | 13% | ||||
22.02 | GACC | 720 Louise | Fee | 14% | ||||
23 | JPMCB | 8 West Centre | Fee | |||||
24 | CREFI | Florham Park Corporate Center | Fee | |||||
25 | GACC | Sparks Galleria | Fee | 8% | ||||
26 | CREFI | 530 Midwood | Fee | |||||
27 | JPMCB | The Rockland | Fee | |||||
28 | JPMCB | Sunset North | Fee | 7%-9% | ||||
29 | JPMCB | 600 & 620 National Avenue | Fee | 6% | ||||
30 | JPMCB | City Hyde Park | Fee | |||||
31 | CREFI | Keystone Plaza | Fee | |||||
32 | JPMCB | The Shoppes at Southside | Fee | |||||
33 | CREFI | Caughlin Ranch | Fee | 12% | ||||
34 | GACC | SE Michigan Multifamily Portfolio | Fee | |||||
34.01 | GACC | Anthos Garden | Fee | |||||
34.02 | GACC | Top of the Drive | Fee | |||||
34.03 | GACC | Victoria Place | Fee | |||||
34.04 | GACC | Park High | Fee | |||||
34.05 | GACC | Boulder Creek | Fee | |||||
35 | GACC | The Shops at Merchant's Square | Fee | |||||
36 | CREFI | 333 Cypress | Fee | |||||
37 | CREFI | Arrow Business Park | Fee | 19% | ||||
38 | CREFI | 3 Avenues Shopping Center | Fee | |||||
39 | JPMCB | Daniel - The Dinex Group | Fee | |||||
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | Fee | |||||
41 | GACC | Pioneer Plaza | Fee/Leasehold | 7% | ||||
42 | JPMCB | Bella Vista Phase II | Fee | |||||
43 | CREFI | Nobu DC | Fee | |||||
44 | JPMCB | Bay Pointe Apartments | Fee | |||||
45 | CREFI | 652 Kent Avenue | Leasehold | 03/14/2031 | 1 option, 22 years | |||
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | Fee | |||||
46.01 | JPMCB | WoodSpring Suites Grand Rapids | Fee | 04/16/2028 | ||||
46.02 | JPMCB | WoodSpring Suites Tyler | Fee | 10/26/2028 | ||||
47 | GACC | Oak Hills Mobile Home Park | Fee | |||||
48 | GACC | Studio Movie Grill Chicago | Fee | |||||
49 | CREFI | 532 East 142nd Street | Fee | |||||
50 | JPMCB | 1713 Parkway | Fee | |||||
51 | CREFI | Best Storage - South | Fee | 7% | ||||
52 | CREFI | WAG Monck's Corner, SC | Fee | |||||
53 | CREFI | CubeSmart Bryan TX | Fee |
ANNEX A-1 | |||||||||||
UPFRONT ESCROW | |||||||||||
Upfront Capex | Upfront Engin. | Upfront Envir. | Upfront TI/LC | Upfront RE Tax | Upfront Ins. | Upfront Debt Service | Upfront Other | Other Upfront | |||
Loan # | Seller | Property Name | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Description ($) |
1 | CREFI | Watergate Office Building | 0 | 0 | 0 | 750,000 | 250,005 | 78,181 | 0 | 732,146 | Sage Escrow: 590,711.42; Unfunded Obligations:141,435 |
2 | GACC | 225 Bush | 0 | 0 | 0 | 0 | 3,012,292 | 838,031 | 0 | 4,983,228 | Outstanding TI/LC Reserve: 4,097,105.82; Rent Concession Reserve: 886,121.68 |
3 | JPMCB | Innovation Park | 30,912 | 0 | 0 | 115,921 | 441,662 | 0 | 0 | 0 | |
4 | JPMCB | The Essex | 0 | 0 | 0 | 0 | 311,439 | 0 | 0 | 0 | |
5 | GACC | 180 Water | 0 | 0 | 0 | 333,406 | 2,830,078 | 100,505 | 0 | 4,100,046 | Conversion Reserve: 1,808,900; Operating Shortfall Reserve: 1,200,000; Prepaid Rent Reserve: 891,145.89; Shortfall Reserve 200,000 |
6 | CREFI | Harvey Building Products | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
6.01 | CREFI | Londonderry / Manufacturing | |||||||||
6.02 | CREFI | Dartmouth / Manufacturing | |||||||||
6.03 | CREFI | Waltham Corporate | |||||||||
6.04 | CREFI | Woburn | |||||||||
6.05 | CREFI | Nashua | |||||||||
6.06 | CREFI | Woburn CPD | |||||||||
6.07 | CREFI | (West) Bridgewater | |||||||||
6.08 | CREFI | Manchester, NH | |||||||||
6.09 | CREFI | Norwalk 256 | |||||||||
6.10 | CREFI | New London | |||||||||
6.11 | CREFI | East Haven | |||||||||
6.12 | CREFI | Lincoln | |||||||||
6.13 | CREFI | Bethlehem | |||||||||
6.14 | CREFI | Salem | |||||||||
6.15 | CREFI | Norwalk 260 | |||||||||
6.16 | CREFI | Berlin | |||||||||
6.17 | CREFI | Dartmouth | |||||||||
6.18 | CREFI | Manchester, CT | |||||||||
6.19 | CREFI | Portland | |||||||||
6.20 | CREFI | Braintree | |||||||||
6.21 | CREFI | Warwick | |||||||||
6.22 | CREFI | Fitchburg | |||||||||
6.23 | CREFI | Auburn | |||||||||
6.24 | CREFI | Berlin CPD | |||||||||
6.25 | CREFI | Southampton | |||||||||
6.26 | CREFI | Portsmouth | |||||||||
6.27 | CREFI | Wilkes-Barre | |||||||||
6.28 | CREFI | Hyannis | |||||||||
6.29 | CREFI | Springfield | |||||||||
6.30 | CREFI | White River Junction | |||||||||
7 | CREFI | Legends at Village West | 0 | 227,700 | 0 | 10,000,000 | 3,569,900 | 0 | 0 | 0 | |
8 | GACC | 80 on the Commons | 0 | 0 | 0 | 1,116,512 | 38,172 | 0 | 0 | 440,537 | Free Rent Reserve |
9 | JPMCB | Osborn Triangle | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
9.01 | JPMCB | 610 Main Street North | |||||||||
9.02 | JPMCB | 1 Portland Street | |||||||||
9.03 | JPMCB | 700 Main Street | |||||||||
10 | JPMCB | Tysons Tower | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
11 | JPMCB | 900 & 990 Stewart Avenue | 1,000,000 | 0 | 0 | 7,000,000 | 520,691 | 46,815 | 0 | 2,774,228 | Outstanding TI/LC Reserve: 1,595,038; Master Lease Reserve: 831,093; Free Rent Reserve: 327,772; Ground Lease Reserve: 20,325 |
12 | JPMCB | Hilton Cincinnati Netherland Plaza | 0 | 382,383 | 0 | 0 | 460,682 | 0 | 0 | 3,090,409 | PIP Reserve: 1,687,534.46; Working Capital Reserve: 902,874.64; Seasonality Reserve: 500,000 |
13 | CREFI | Oro Valley Marketplace | 0 | 10,750 | 0 | 990,000 | 74,538 | 12,271 | 0 | 2,499,530 | Unfunded Obligations Reserve: 1,546,537.50; Walmart CAM Funds: 467,500; Gap Rent Funds: 441,992.64; DSW Cotenancy Funds: 43,500 |
14 | JPMCB | Spectrum Brands Global Headquarters | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
15 | CREFI | Compass AGP Storage Portfolio | 0 | 0 | 0 | 0 | 151,811 | 0 | 0 | 0 | |
15.01 | CREFI | Compass Self Storage Bloomfield | |||||||||
15.02 | CREFI | Compass Self Storage Smyrna | |||||||||
15.03 | CREFI | Compass Self Storage Port Richey | |||||||||
15.04 | CREFI | Compass Self Storage Wendell | |||||||||
15.05 | CREFI | Compass Self Storage Duluth | |||||||||
15.06 | CREFI | Compass Self Storage Kennesaw | |||||||||
16 | GACC | 221 West 29th St | 0 | 0 | 0 | 0 | 0 | 37,655 | 0 | 0 | |
17 | JPMCB | Jersey City Group 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
17.01 | JPMCB | 92 & 96 Highland Avenue | |||||||||
17.02 | JPMCB | 58 Van Reypen Street | |||||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | |||||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | |||||||||
17.05 | JPMCB | 1 Britton Street | |||||||||
17.06 | JPMCB | 46 Vroom Street | |||||||||
17.07 | JPMCB | 6 Tonnele Avenue | |||||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | |||||||||
17.09 | JPMCB | 64 Newkirk Street | |||||||||
17.10 | JPMCB | 153 Academy Street | |||||||||
18 | JPMCB | Jersey City Group 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | |||||||||
18.02 | JPMCB | 169 Manhattan Avenue | |||||||||
18.03 | JPMCB | 78 Congress Street | |||||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | |||||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | |||||||||
18.06 | JPMCB | 393 Central Avenue | |||||||||
18.07 | JPMCB | 104 Booraem Avenue | |||||||||
18.08 | JPMCB | 55 Graham Street | |||||||||
18.09 | JPMCB | 95 Beacon Avenue | |||||||||
19 | JPMCB | Grand Canal Shoppes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,527,940 | Outstanding TI/LC Reserve: 12,309,694; Gap Rent Reserve: 1,218,246 |
20 | JPMCB | Villas on Nueces | 3,075 | 0 | 0 | 0 | 350,000 | 21,803 | 0 | 3,276,087 | Retainage Reserve: 2,876,087; Tenant Reimbursement Reserve: 400,000 |
21 | JPMCB | 230 Park Avenue South | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59,026,648 | Existing Landlord Obligations Reserve: 34,263,578.42; Rent Concession Reserve: 24,763,069.87 |
22 | GACC | Glendale Portfolio | 0 | 50,875 | 0 | 0 | 31,688 | 31,058 | 0 | 11,310 | Parking Reserve |
22.01 | GACC | Windsor Villas | |||||||||
22.02 | GACC | 720 Louise | |||||||||
23 | JPMCB | 8 West Centre | 3,784 | 37,500 | 0 | 1,500,000 | 1,535,640 | 0 | 0 | 0 | |
24 | CREFI | Florham Park Corporate Center | 0 | 18,750 | 0 | 0 | 25,099 | 8,096 | 84,389 | 5,313,329 | Managed Healthcare Unfunded Obligations Reserve: 2,222,772; AHS Unfunded Obligations Reserve: 1,727,000; Managed Healthcare Free Rent Reserve: 543,805; AHS Free Rent Reserve: 345,400; Unfunded Tenant Obligations Reserve: 310,164; Free Rent Reserve: 164,188 |
25 | GACC | Sparks Galleria | 0 | 2,703 | 0 | 0 | 23,933 | 0 | 0 | 0 | |
26 | CREFI | 530 Midwood | 0 | 16,875 | 0 | 0 | 8,954 | 25,444 | 0 | 19,500 | Unfunded Obligations |
27 | JPMCB | The Rockland | 10,783 | 33,990 | 0 | 0 | 239,475 | 0 | 0 | 0 | |
28 | JPMCB | Sunset North | 12,375 | 0 | 0 | 38,672 | 153,562 | 166,282 | 0 | 14,787,464 | Outstanding TI/LC Reserve: 14,380,753.87; Free Rent Reserve: 406,709.78 |
29 | JPMCB | 600 & 620 National Avenue | 75,532 | 0 | 0 | 0 | 0 | 0 | 0 | 12,085,120 | Outstanding TI/LC Reserve |
30 | JPMCB | City Hyde Park | 4,834 | 0 | 0 | 11,465 | 360,081 | 70,907 | 0 | 446,473 | Outstanding TI/LC Reserve: 421,473; OneFish TwoFish Reserve: 25,000 |
31 | CREFI | Keystone Plaza | 6,037 | 5,625 | 0 | 150,000 | 275,195 | 70,452 | 0 | 270,000 | Roof Reserve |
32 | JPMCB | The Shoppes at Southside | 300,000 | 0 | 0 | 700,000 | 273,938 | 0 | 0 | 1,762,250 | Aspen Dental Reserve: 1,413,750; Outstanding TI Reserve: 348,500 |
33 | CREFI | Caughlin Ranch | 0 | 0 | 0 | 0 | 27,532 | 46,467 | 0 | 141,435 | Unfunded Obligations |
34 | GACC | SE Michigan Multifamily Portfolio | 0 | 250,020 | 0 | 0 | 146,878 | 242,687 | 0 | 0 | |
34.01 | GACC | Anthos Garden | |||||||||
34.02 | GACC | Top of the Drive | �� | ||||||||
34.03 | GACC | Victoria Place | |||||||||
34.04 | GACC | Park High | |||||||||
34.05 | GACC | Boulder Creek | |||||||||
35 | GACC | The Shops at Merchant's Square | 0 | 0 | 0 | 0 | 0 | 22,849 | 0 | 2,410,947 | Outstanding TI/LC Reserve: 1,937,753.99; Free Rent Reserve: 473,193 |
36 | CREFI | 333 Cypress | 0 | 4,313 | 0 | 0 | 1,212 | 0 | 0 | 172,716 | 421-a Units Reserve |
37 | CREFI | Arrow Business Park | 33,140 | 0 | 0 | 82,850 | 101,360 | 7,766 | 0 | 0 | |
38 | CREFI | 3 Avenues Shopping Center | 0 | 0 | 0 | 0 | 17,523 | 80,843 | 0 | 0 | |
39 | JPMCB | Daniel - The Dinex Group | 530 | 0 | 0 | 0 | 0 | 5,306 | 0 | 28,500 | Condominium Assessments Reserve |
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | 149,550 | 0 | 0 | 0 | 193,823 | 48,591 | 0 | 0 | |
41 | GACC | Pioneer Plaza | 0 | 576,000 | 0 | 0 | 209,194 | 0 | 0 | 0 | |
42 | JPMCB | Bella Vista Phase II | 2,400 | 0 | 0 | 0 | 115,742 | 0 | 0 | 0 | |
43 | CREFI | Nobu DC | 0 | 0 | 0 | 0 | 70,197 | 0 | 0 | 0 | |
44 | JPMCB | Bay Pointe Apartments | 9,158 | 97,625 | 0 | 0 | 150,342 | 0 | 0 | 0 | |
45 | CREFI | 652 Kent Avenue | 0 | 35,539 | 0 | 300,000 | 60,775 | 4,921 | 0 | 6,667 | Ground Lease Reserve |
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | 0 | 0 | 0 | 0 | 42,993 | 0 | 0 | 0 | |
46.01 | JPMCB | WoodSpring Suites Grand Rapids | |||||||||
46.02 | JPMCB | WoodSpring Suites Tyler | |||||||||
47 | GACC | Oak Hills Mobile Home Park | 0 | 35,730 | 0 | 0 | 38,387 | 10,500 | 0 | 0 | |
48 | GACC | Studio Movie Grill Chicago | 297,395 | 5,625 | 0 | 0 | 108,031 | 0 | 0 | 0 | |
49 | CREFI | 532 East 142nd Street | 0 | 0 | 0 | 0 | 476 | 0 | 0 | 446,176 | 421-a Units Reserve: 46,176; Holdback Reserve: 400,000 |
50 | JPMCB | 1713 Parkway | 136 | 0 | 0 | 1,361 | 132,783 | 1,893 | 0 | 104,209 | Outstanding TI/LC Leasing Cost Reserve: 79,377; Outstanding Fee/Gap Rent Reserve: 24,832 |
51 | CREFI | Best Storage - South | 0 | 0 | 0 | 0 | 6,847 | 2,346 | 0 | 0 | |
52 | CREFI | WAG Monck's Corner, SC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
53 | CREFI | CubeSmart Bryan TX | 0 | 0 | 0 | 0 | 43,497 | 5,513 | 0 | 0 |
ANNEX A-1 | |||||||||
MONTHLY ESCROW | |||||||||
Monthly Capex | Monthly Envir. | Monthly TI/LC | Monthly RE Tax | Monthly Ins. | Monthly Other | Other Monthly | |||
Loan # | Seller | Property Name | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Description ($) |
1 | CREFI | Watergate Office Building | 3,587 | 0 | 26,900 | 125,003 | 11,169 | Springing | Sage Escrow |
2 | GACC | 225 Bush | 9,666 | 0 | 96,665 | 376,536 | 119,719 | 0 | |
3 | JPMCB | Innovation Park | 30,912 | 0 | 115,921 | 147,221 | Springing | 0 | |
4 | JPMCB | The Essex | 5,415 | 0 | 0 | 0 | 0 | 0 | |
5 | GACC | 180 Water | 11,936 | 0 | 0 | 739,930 | 82,813 | Springing | Prepaid Rent Reserve |
6 | CREFI | Harvey Building Products | Springing | 0 | 0 | Springing | Springing | 0 | |
6.01 | CREFI | Londonderry / Manufacturing | |||||||
6.02 | CREFI | Dartmouth / Manufacturing | |||||||
6.03 | CREFI | Waltham Corporate | |||||||
6.04 | CREFI | Woburn | |||||||
6.05 | CREFI | Nashua | |||||||
6.06 | CREFI | Woburn CPD | |||||||
6.07 | CREFI | (West) Bridgewater | |||||||
6.08 | CREFI | Manchester, NH | |||||||
6.09 | CREFI | Norwalk 256 | |||||||
6.10 | CREFI | New London | |||||||
6.11 | CREFI | East Haven | |||||||
6.12 | CREFI | Lincoln | |||||||
6.13 | CREFI | Bethlehem | |||||||
6.14 | CREFI | Salem | |||||||
6.15 | CREFI | Norwalk 260 | |||||||
6.16 | CREFI | Berlin | |||||||
6.17 | CREFI | Dartmouth | |||||||
6.18 | CREFI | Manchester, CT | |||||||
6.19 | CREFI | Portland | |||||||
6.20 | CREFI | Braintree | |||||||
6.21 | CREFI | Warwick | |||||||
6.22 | CREFI | Fitchburg | |||||||
6.23 | CREFI | Auburn | |||||||
6.24 | CREFI | Berlin CPD | |||||||
6.25 | CREFI | Southampton | |||||||
6.26 | CREFI | Portsmouth | |||||||
6.27 | CREFI | Wilkes-Barre | |||||||
6.28 | CREFI | Hyannis | |||||||
6.29 | CREFI | Springfield | |||||||
6.30 | CREFI | White River Junction | |||||||
7 | CREFI | Legends at Village West | 9,955 | 0 | Springing | 594,983 | Springing | 0 | |
8 | GACC | 80 on the Commons | 5,693 | 0 | Springing | 6,362 | Springing | Springing | Condominium Reserve |
9 | JPMCB | Osborn Triangle | 0 | 0 | 0 | Springing | Springing | 0 | |
9.01 | JPMCB | 610 Main Street North | |||||||
9.02 | JPMCB | 1 Portland Street | |||||||
9.03 | JPMCB | 700 Main Street | |||||||
10 | JPMCB | Tysons Tower | Springing | 0 | Springing | Springing | Springing | 0 | |
11 | JPMCB | 900 & 990 Stewart Avenue | 0 | 0 | 0 | 173,564 | 16,073 | Springing | Ground Lease Reserve |
12 | JPMCB | Hilton Cincinnati Netherland Plaza | 4% of Gross Revenues | 0 | 0 | 115,170 | Springing | 18,745 | Condominium Reserve: 18,745; Seasonality Reserve: Springing |
13 | CREFI | Oro Valley Marketplace | 5,108 | 0 | Springing | 74,538 | 6,135 | 0 | |
14 | JPMCB | Spectrum Brands Global Headquarters | 3,152 | 0 | 5,235 | Springing | Springing | 0 | |
15 | CREFI | Compass AGP Storage Portfolio | 3,641 | 0 | 0 | 45,006 | Springing | 0 | |
15.01 | CREFI | Compass Self Storage Bloomfield | |||||||
15.02 | CREFI | Compass Self Storage Smyrna | |||||||
15.03 | CREFI | Compass Self Storage Port Richey | |||||||
15.04 | CREFI | Compass Self Storage Wendell | |||||||
15.05 | CREFI | Compass Self Storage Duluth | |||||||
15.06 | CREFI | Compass Self Storage Kennesaw | |||||||
16 | GACC | 221 West 29th St | 1,979 | 0 | 0 | 8,301 | 5,379 | 78,030 | Ground Rent Reserve |
17 | JPMCB | Jersey City Group 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
17.01 | JPMCB | 92 & 96 Highland Avenue | |||||||
17.02 | JPMCB | 58 Van Reypen Street | |||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | |||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | |||||||
17.05 | JPMCB | 1 Britton Street | |||||||
17.06 | JPMCB | 46 Vroom Street | |||||||
17.07 | JPMCB | 6 Tonnele Avenue | |||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | |||||||
17.09 | JPMCB | 64 Newkirk Street | |||||||
17.10 | JPMCB | 153 Academy Street | |||||||
18 | JPMCB | Jersey City Group 3 | 0 | 0 | 0 | 0 | 0 | 0 | |
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | |||||||
18.02 | JPMCB | 169 Manhattan Avenue | |||||||
18.03 | JPMCB | 78 Congress Street | |||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | |||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | |||||||
18.06 | JPMCB | 393 Central Avenue | |||||||
18.07 | JPMCB | 104 Booraem Avenue | |||||||
18.08 | JPMCB | 55 Graham Street | |||||||
18.09 | JPMCB | 95 Beacon Avenue | |||||||
19 | JPMCB | Grand Canal Shoppes | Springing | 0 | Springing | Springing | Springing | Springing | Ground Rent Reserve |
20 | JPMCB | Villas on Nueces | 3,075 | 0 | 0 | 80,138 | 11,228 | Springing | Prepaid Rent Reserve |
21 | JPMCB | 230 Park Avenue South | 0 | 0 | 0 | Springing | Springing | 0 | |
22 | GACC | Glendale Portfolio | 2,167 | 0 | 0 | 31,688 | 3,451 | 0 | |
22.01 | GACC | Windsor Villas | |||||||
22.02 | GACC | 720 Louise | |||||||
23 | JPMCB | 8 West Centre | 3,784 | 0 | 23,651 | 139,493 | Springing | 0 | |
24 | CREFI | Florham Park Corporate Center | 3,851 | 0 | 29,167 | 25,099 | 4,048 | 0 | |
25 | GACC | Sparks Galleria | 3,507 | 0 | 13,152 | 23,933 | Springing | 0 | |
26 | CREFI | 530 Midwood | 1,080 | 0 | 0 | 2,985 | 2,313 | 0 | |
27 | JPMCB | The Rockland | 10,783 | 0 | 0 | 34,211 | Springing | 0 | |
28 | JPMCB | Sunset North | 12,375 | 0 | 38,672 | 153,562 | 33,256 | 0 | |
29 | JPMCB | 600 & 620 National Avenue | Springing | 0 | 0 | Springing | Springing | 0 | |
30 | JPMCB | City Hyde Park | 4,834 | 0 | 11,465 | 120,027 | 8,863 | 0 | |
31 | CREFI | Keystone Plaza | 770 | 0 | 6,418 | 25,799 | 6,040 | 0 | |
32 | JPMCB | The Shoppes at Southside | Springing | 0 | Springing | 23,984 | Springing | 0 | |
33 | CREFI | Caughlin Ranch | 1,417 | 0 | 7,086 | 13,766 | 4,224 | 0 | |
34 | GACC | SE Michigan Multifamily Portfolio | 19,896 | 0 | 0 | 29,276 | 41,754 | 0 | |
34.01 | GACC | Anthos Garden | |||||||
34.02 | GACC | Top of the Drive | |||||||
34.03 | GACC | Victoria Place | |||||||
34.04 | GACC | Park High | |||||||
34.05 | GACC | Boulder Creek | |||||||
35 | GACC | The Shops at Merchant's Square | 712 | 0 | Springing | 10,034 | 2,856 | 0 | |
36 | CREFI | 333 Cypress | 854 | 0 | 0 | 404 | Springing | 0 | |
37 | CREFI | Arrow Business Park | 2,532 | 0 | 6,904 | 20,272 | 2,589 | 0 | |
38 | CREFI | 3 Avenues Shopping Center | 1,029 | 0 | 5,719 | 8,762 | 6,737 | 0 | |
39 | JPMCB | Daniel - The Dinex Group | 530 | 0 | 0 | 71,519 | 781 | Springing | Condominium Assessments Reserve |
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | 933 | 0 | 0 | 16,152 | 3,738 | 0 | |
41 | GACC | Pioneer Plaza | 1,600 | 0 | 5,201 | 17,433 | Springing | 0 | |
42 | JPMCB | Bella Vista Phase II | 2,400 | 0 | 0 | 22,132 | Springing | 0 | |
43 | CREFI | Nobu DC | Springing | 0 | Springing | 23,399 | Springing | Springing | Condominium Assessment Reserve |
44 | JPMCB | Bay Pointe Apartments | 9,158 | 0 | 0 | 16,705 | Springing | 0 | |
45 | CREFI | 652 Kent Avenue | 1,533 | 0 | 0 | 10,129 | 4,921 | Springing | Ground Lease Reserve |
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | Springing | 0 | 0 | 10,734 | Springing | Springing | PIP Reserve |
46.01 | JPMCB | WoodSpring Suites Grand Rapids | |||||||
46.02 | JPMCB | WoodSpring Suites Tyler | |||||||
47 | GACC | Oak Hills Mobile Home Park | 1,038 | 0 | 0 | 9,597 | Springing | 0 | |
48 | GACC | Studio Movie Grill Chicago | 815 | 0 | 7,063 | 36,010 | Springing | 0 | |
49 | CREFI | 532 East 142nd Street | 313 | 0 | 0 | 79 | Springing | 0 | |
50 | JPMCB | 1713 Parkway | 136 | 0 | 1,361 | 12,071 | 975 | 0 | |
51 | CREFI | Best Storage - South | 511 | 0 | 0 | 2,282 | 1,173 | 0 | |
52 | CREFI | WAG Monck's Corner, SC | 185 | 0 | 1,235 | Springing | Springing | 0 | |
53 | CREFI | CubeSmart Bryan TX | 507 | 0 | 0 | 3,954 | Springing | 0 |
ANNEX A-1 | |||||||||
RESERVE CAPS | |||||||||
CapEx | Envir. | TI/LC | RE Tax | Insur. | Debt Service | Other | |||
Loan # | Seller | Property Name | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) |
1 | CREFI | Watergate Office Building | 2,364,000 | ||||||
2 | GACC | 225 Bush | 231,995 | 3,479,922 | |||||
3 | JPMCB | Innovation Park | 1,400,000 | ||||||
4 | JPMCB | The Essex | |||||||
5 | GACC | 180 Water | |||||||
6 | CREFI | Harvey Building Products | |||||||
6.01 | CREFI | Londonderry / Manufacturing | |||||||
6.02 | CREFI | Dartmouth / Manufacturing | |||||||
6.03 | CREFI | Waltham Corporate | |||||||
6.04 | CREFI | Woburn | |||||||
6.05 | CREFI | Nashua | |||||||
6.06 | CREFI | Woburn CPD | |||||||
6.07 | CREFI | (West) Bridgewater | |||||||
6.08 | CREFI | Manchester, NH | |||||||
6.09 | CREFI | Norwalk 256 | |||||||
6.10 | CREFI | New London | |||||||
6.11 | CREFI | East Haven | |||||||
6.12 | CREFI | Lincoln | |||||||
6.13 | CREFI | Bethlehem | |||||||
6.14 | CREFI | Salem | |||||||
6.15 | CREFI | Norwalk 260 | |||||||
6.16 | CREFI | Berlin | |||||||
6.17 | CREFI | Dartmouth | |||||||
6.18 | CREFI | Manchester, CT | |||||||
6.19 | CREFI | Portland | |||||||
6.20 | CREFI | Braintree | |||||||
6.21 | CREFI | Warwick | |||||||
6.22 | CREFI | Fitchburg | |||||||
6.23 | CREFI | Auburn | |||||||
6.24 | CREFI | Berlin CPD | |||||||
6.25 | CREFI | Southampton | |||||||
6.26 | CREFI | Portsmouth | |||||||
6.27 | CREFI | Wilkes-Barre | |||||||
6.28 | CREFI | Hyannis | |||||||
6.29 | CREFI | Springfield | |||||||
6.30 | CREFI | White River Junction | |||||||
7 | CREFI | Legends at Village West | 2,500,000 | ||||||
8 | GACC | 80 on the Commons | |||||||
9 | JPMCB | Osborn Triangle | |||||||
9.01 | JPMCB | 610 Main Street North | |||||||
9.02 | JPMCB | 1 Portland Street | |||||||
9.03 | JPMCB | 700 Main Street | |||||||
10 | JPMCB | Tysons Tower | 1,000,000 | 1,321,825 | |||||
11 | JPMCB | 900 & 990 Stewart Avenue | |||||||
12 | JPMCB | Hilton Cincinnati Netherland Plaza | Seasonality Reserve: 1,000,000 | ||||||
13 | CREFI | Oro Valley Marketplace | 880,000 | ||||||
14 | JPMCB | Spectrum Brands Global Headquarters | 250,000 | ||||||
15 | CREFI | Compass AGP Storage Portfolio | |||||||
15.01 | CREFI | Compass Self Storage Bloomfield | |||||||
15.02 | CREFI | Compass Self Storage Smyrna | |||||||
15.03 | CREFI | Compass Self Storage Port Richey | |||||||
15.04 | CREFI | Compass Self Storage Wendell | |||||||
15.05 | CREFI | Compass Self Storage Duluth | |||||||
15.06 | CREFI | Compass Self Storage Kennesaw | |||||||
16 | GACC | 221 West 29th St | |||||||
17 | JPMCB | Jersey City Group 1 | |||||||
17.01 | JPMCB | 92 & 96 Highland Avenue | |||||||
17.02 | JPMCB | 58 Van Reypen Street | |||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | |||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | |||||||
17.05 | JPMCB | 1 Britton Street | |||||||
17.06 | JPMCB | 46 Vroom Street | |||||||
17.07 | JPMCB | 6 Tonnele Avenue | |||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | |||||||
17.09 | JPMCB | 64 Newkirk Street | |||||||
17.10 | JPMCB | 153 Academy Street | |||||||
18 | JPMCB | Jersey City Group 3 | |||||||
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | |||||||
18.02 | JPMCB | 169 Manhattan Avenue | |||||||
18.03 | JPMCB | 78 Congress Street | |||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | |||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | |||||||
18.06 | JPMCB | 393 Central Avenue | |||||||
18.07 | JPMCB | 104 Booraem Avenue | |||||||
18.08 | JPMCB | 55 Graham Street | |||||||
18.09 | JPMCB | 95 Beacon Avenue | |||||||
19 | JPMCB | Grand Canal Shoppes | 386,928 | 2,321,544 | |||||
20 | JPMCB | Villas on Nueces | 110,700 | ||||||
21 | JPMCB | 230 Park Avenue South | |||||||
22 | GACC | Glendale Portfolio | 104,016 | ||||||
22.01 | GACC | Windsor Villas | |||||||
22.02 | GACC | 720 Louise | |||||||
23 | JPMCB | 8 West Centre | 851,419 | ||||||
24 | CREFI | Florham Park Corporate Center | 2,100,000 | ||||||
25 | GACC | Sparks Galleria | 84,172 | 315,644 | |||||
26 | CREFI | 530 Midwood | 51,840 | ||||||
27 | JPMCB | The Rockland | |||||||
28 | JPMCB | Sunset North | 445,499 | 928,122 | |||||
29 | JPMCB | 600 & 620 National Avenue | 75,532 | ||||||
30 | JPMCB | City Hyde Park | 687,888 | ||||||
31 | CREFI | Keystone Plaza | 45,000 | 400,000 | |||||
32 | JPMCB | The Shoppes at Southside | 30,000 | ||||||
33 | CREFI | Caughlin Ranch | |||||||
34 | GACC | SE Michigan Multifamily Portfolio | |||||||
34.01 | GACC | Anthos Garden | |||||||
34.02 | GACC | Top of the Drive | |||||||
34.03 | GACC | Victoria Place | |||||||
34.04 | GACC | Park High | |||||||
34.05 | GACC | Boulder Creek | |||||||
35 | GACC | The Shops at Merchant's Square | 34,176 | 60,000 | |||||
36 | CREFI | 333 Cypress | |||||||
37 | CREFI | Arrow Business Park | 400,000 | ||||||
38 | CREFI | 3 Avenues Shopping Center | 80,000 | ||||||
39 | JPMCB | Daniel - The Dinex Group | |||||||
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | |||||||
41 | GACC | Pioneer Plaza | 38,411 | 124,835 | |||||
42 | JPMCB | Bella Vista Phase II | |||||||
43 | CREFI | Nobu DC | |||||||
44 | JPMCB | Bay Pointe Apartments | |||||||
45 | CREFI | 652 Kent Avenue | |||||||
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | |||||||
46.01 | JPMCB | WoodSpring Suites Grand Rapids | |||||||
46.02 | JPMCB | WoodSpring Suites Tyler | |||||||
47 | GACC | Oak Hills Mobile Home Park | |||||||
48 | GACC | Studio Movie Grill Chicago | 29,334 | ||||||
49 | CREFI | 532 East 142nd Street | |||||||
50 | JPMCB | 1713 Parkway | 48,983 | ||||||
51 | CREFI | Best Storage - South | |||||||
52 | CREFI | WAG Monck's Corner, SC | |||||||
53 | CREFI | CubeSmart Bryan TX |
ANNEX A-1 | |||||||||||
LARGEST TENANT | 2nd LARGEST TENANT | ||||||||||
Single | Lease | Lease | |||||||||
Loan # | Seller | Property Name | Tenant | Largest Tenant | Unit Size | Expiration | 2nd Largest Tenant | Unit Size | Expiration | ||
1 | CREFI | Watergate Office Building | No | National Trust for Historic Preservation | 37,745 | 12/31/28 | George Washington University | 36,529 | 07/31/27 | ||
2 | GACC | 225 Bush | No | Twitch Interactive | 84,035 | 08/18/21 | LiveRamp, Inc | 76,724 | 05/04/22 | ||
3 | JPMCB | Innovation Park | No | AXA Equitable | 291,528 | 11/30/28 | Allstate Insurance Company | 257,393 | 12/31/27 | ||
4 | JPMCB | The Essex | No | Regal Cinemas | 65,000 | 03/31/39 | |||||
5 | GACC | 180 Water | No | Citibank | 3,496 | 04/30/29 | 180 Water Donuts LLC | 750 | 08/31/29 | ||
6 | CREFI | Harvey Building Products | Yes | ||||||||
6.01 | CREFI | Londonderry / Manufacturing | Yes | Harvey Building Products | 376,294 | 10/21/39 | |||||
6.02 | CREFI | Dartmouth / Manufacturing | Yes | Harvey Building Products | 235,239 | 10/21/39 | |||||
6.03 | CREFI | Waltham Corporate | Yes | Harvey Building Products | 54,400 | 10/21/39 | |||||
6.04 | CREFI | Woburn | Yes | Harvey Building Products | 76,054 | 10/21/39 | |||||
6.05 | CREFI | Nashua | Yes | Harvey Building Products | 111,594 | 10/21/39 | |||||
6.06 | CREFI | Woburn CPD | Yes | Harvey Building Products | 59,800 | 10/21/39 | |||||
6.07 | CREFI | (West) Bridgewater | Yes | Harvey Building Products | 81,776 | 10/21/39 | |||||
6.08 | CREFI | Manchester, NH | Yes | Harvey Building Products | 81,747 | 10/21/39 | |||||
6.09 | CREFI | Norwalk 256 | Yes | Harvey Building Products | 40,232 | 10/21/39 | |||||
6.10 | CREFI | New London | Yes | Harvey Building Products | 70,642 | 10/21/39 | |||||
6.11 | CREFI | East Haven | Yes | Harvey Building Products | 70,089 | 10/21/39 | |||||
6.12 | CREFI | Lincoln | Yes | Harvey Building Products | 80,240 | 10/21/39 | |||||
6.13 | CREFI | Bethlehem | Yes | Harvey Building Products | 71,091 | 10/21/39 | |||||
6.14 | CREFI | Salem | Yes | Harvey Building Products | 58,286 | 10/21/39 | |||||
6.15 | CREFI | Norwalk 260 | Yes | Harvey Building Products | 30,000 | 10/21/39 | |||||
6.16 | CREFI | Berlin | Yes | Harvey Building Products | 43,796 | 10/21/39 | |||||
6.17 | CREFI | Dartmouth | Yes | Harvey Building Products | 63,117 | 10/21/39 | |||||
6.18 | CREFI | Manchester, CT | Yes | Harvey Building Products | 49,175 | 10/21/39 | |||||
6.19 | CREFI | Portland | Yes | Harvey Building Products | 48,145 | 10/21/39 | |||||
6.20 | CREFI | Braintree | Yes | Harvey Building Products | 32,531 | 10/21/39 | |||||
6.21 | CREFI | Warwick | Yes | Harvey Building Products | 43,899 | 10/21/39 | |||||
6.22 | CREFI | Fitchburg | Yes | Harvey Building Products | 39,433 | 10/21/39 | |||||
6.23 | CREFI | Auburn | Yes | Harvey Building Products | 37,132 | 10/21/39 | |||||
6.24 | CREFI | Berlin CPD | Yes | Harvey Building Products | 28,163 | 10/21/39 | |||||
6.25 | CREFI | Southampton | Yes | Harvey Building Products | 36,421 | 10/21/39 | |||||
6.26 | CREFI | Portsmouth | Yes | Harvey Building Products | 31,470 | 10/21/39 | |||||
6.27 | CREFI | Wilkes-Barre | Yes | Harvey Building Products | 32,200 | 10/21/39 | |||||
6.28 | CREFI | Hyannis | Yes | Harvey Building Products | 24,070 | 10/21/39 | |||||
6.29 | CREFI | Springfield | Yes | Harvey Building Products | 25,347 | 10/21/39 | |||||
6.30 | CREFI | White River Junction | Yes | Harvey Building Products | 13,736 | 10/21/39 | |||||
7 | CREFI | Legends at Village West | No | American Multi-Cinema, Inc. | 88,270 | 08/31/28 | Dave & Busters | 46,953 | 11/30/22 | ||
8 | GACC | 80 on the Commons | No | Root Insurance | 109,062 | 11/30/24 | Coastal Ridge | 20,001 | 06/30/30 | ||
9 | JPMCB | Osborn Triangle | Various | ||||||||
9.01 | JPMCB | 610 Main Street North | No | Pfizer | 270,056 | 12/31/31 | Sulmona Restaurant Group | 3,355 | 02/28/27 | ||
9.02 | JPMCB | 1 Portland Street | Yes | Pfizer | 229,330 | 01/31/24 | |||||
9.03 | JPMCB | 700 Main Street | No | Novartis Institutes for Biomedical Research, Inc. | 99,883 | 07/31/24 | Lab Central Inc. | 68,996 | 03/31/27 | ||
10 | JPMCB | Tysons Tower | No | Intelsat Global Service Corporation | 212,572 | 07/31/29 | Deloitte, LLP | 94,378 | 08/31/27 | ||
11 | JPMCB | 900 & 990 Stewart Avenue | No | AON | 60,143 | 09/01/28 | Wright Risk Management | 37,550 | 06/01/29 | ||
12 | JPMCB | Hilton Cincinnati Netherland Plaza | No | ||||||||
13 | CREFI | Oro Valley Marketplace | No | Wal-Mart | 195,273 | 03/27/28 | Ashley Furniture | 45,197 | 01/31/35 | ||
14 | JPMCB | Spectrum Brands Global Headquarters | Yes | Spectrum | 252,122 | 02/01/34 | |||||
15 | CREFI | Compass AGP Storage Portfolio | No | ||||||||
15.01 | CREFI | Compass Self Storage Bloomfield | No | ||||||||
15.02 | CREFI | Compass Self Storage Smyrna | No | ||||||||
15.03 | CREFI | Compass Self Storage Port Richey | No | ||||||||
15.04 | CREFI | Compass Self Storage Wendell | No | ||||||||
15.05 | CREFI | Compass Self Storage Duluth | No | ||||||||
15.06 | CREFI | Compass Self Storage Kennesaw | No | ||||||||
16 | GACC | 221 West 29th St | No | ||||||||
17 | JPMCB | Jersey City Group 1 | No | ||||||||
17.01 | JPMCB | 92 & 96 Highland Avenue | No | ||||||||
17.02 | JPMCB | 58 Van Reypen Street | No | ||||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | No | ||||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | No | ||||||||
17.05 | JPMCB | 1 Britton Street | No | ||||||||
17.06 | JPMCB | 46 Vroom Street | No | ||||||||
17.07 | JPMCB | 6 Tonnele Avenue | No | ||||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | No | ||||||||
17.09 | JPMCB | 64 Newkirk Street | No | ||||||||
17.10 | JPMCB | 153 Academy Street | No | ||||||||
18 | JPMCB | Jersey City Group 3 | No | ||||||||
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | No | ||||||||
18.02 | JPMCB | 169 Manhattan Avenue | No | ||||||||
18.03 | JPMCB | 78 Congress Street | No | ||||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | No | ||||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | No | ||||||||
18.06 | JPMCB | 393 Central Avenue | No | ||||||||
18.07 | JPMCB | 104 Booraem Avenue | No | ||||||||
18.08 | JPMCB | 55 Graham Street | No | ||||||||
18.09 | JPMCB | 95 Beacon Avenue | No | ||||||||
19 | JPMCB | Grand Canal Shoppes | No | The Venetian Casino Resort | 81,105 | 05/31/29 | Tao Nightclub | 49,441 | 01/31/25 | ||
20 | JPMCB | Villas on Nueces | No | ||||||||
21 | JPMCB | 230 Park Avenue South | No | Discovery | 361,214 | 01/31/37 | JP Morgan Chase | 12,165 | 07/09/21 | ||
22 | GACC | Glendale Portfolio | No | ||||||||
22.01 | GACC | Windsor Villas | No | ||||||||
22.02 | GACC | 720 Louise | No | ||||||||
23 | JPMCB | 8 West Centre | No | Helix Energy Solutions Group | 118,630 | 06/30/25 | Cameron International Corp. | 106,801 | 11/30/23 | ||
24 | CREFI | Florham Park Corporate Center | No | Managed Healthcare Associates | 39,060 | 10/31/21 | Atlantic Ambulance Corp. | 22,295 | 04/30/29 | ||
25 | GACC | Sparks Galleria | No | Fitness Connection | 41,537 | 12/31/23 | Marshalls | 40,233 | 08/31/28 | ||
26 | CREFI | 530 Midwood | No | Knickerbocker Dialysis | 9,600 | 09/30/27 | |||||
27 | JPMCB | The Rockland | No | ||||||||
28 | JPMCB | Sunset North | No | Intellectual Ventures | 152,633 | 05/31/25 | ArenaNet | 96,839 | 05/31/29 | ||
29 | JPMCB | 600 & 620 National Avenue | Yes | 151,064 | 05/31/29 | ||||||
30 | JPMCB | City Hyde Park | No | Whole Foods | 30,326 | 06/30/26 | Marshalls | 26,020 | 05/31/26 | ||
31 | CREFI | Keystone Plaza | No | Jumbo Buffet | 6,440 | 02/28/23 | Popular Community Bank | 6,408 | 08/31/26 | ||
32 | JPMCB | The Shoppes at Southside | No | Best Buy | 45,802 | 03/31/25 | Urban Air | 40,000 | 07/31/29 | ||
33 | CREFI | Caughlin Ranch | No | Raleys | 50,451 | 06/30/31 | Anytime Fitness | 8,000 | 06/30/20 | ||
34 | GACC | SE Michigan Multifamily Portfolio | No | ||||||||
34.01 | GACC | Anthos Garden | No | ||||||||
34.02 | GACC | Top of the Drive | No | ||||||||
34.03 | GACC | Victoria Place | No | ||||||||
34.04 | GACC | Park High | No | ||||||||
34.05 | GACC | Boulder Creek | No | ||||||||
35 | GACC | The Shops at Merchant's Square | No | Ulta | 10,417 | 06/30/29 | Chuy's | 7,142 | 10/31/34 | ||
36 | CREFI | 333 Cypress | No | ||||||||
37 | CREFI | Arrow Business Park | No | Walco Inc. | 12,631 | 09/30/23 | Joe Cantone and Neal Cantone dba Pomona Print Shop | 10,362 | 07/31/21 | ||
38 | CREFI | 3 Avenues Shopping Center | No | Bonefish Grill | 5,500 | 06/30/23 | Panera Bread | 5,100 | 06/30/24 | ||
39 | JPMCB | Daniel - The Dinex Group | Yes | Daniel | 17,765 | 10/14/39 | |||||
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | No | ||||||||
41 | GACC | Pioneer Plaza | No | Safeway | 47,019 | 06/30/23 | Top to Bottom | 8,143 | 03/31/20 | ||
42 | JPMCB | Bella Vista Phase II | No | ||||||||
43 | CREFI | Nobu DC | Yes | Nobu | 13,211 | 09/11/37 | |||||
44 | JPMCB | Bay Pointe Apartments | No | ||||||||
45 | CREFI | 652 Kent Avenue | Yes | Brink's | 92,000 | 08/31/39 | |||||
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | No | ||||||||
46.01 | JPMCB | WoodSpring Suites Grand Rapids | No | ||||||||
46.02 | JPMCB | WoodSpring Suites Tyler | No | ||||||||
47 | GACC | Oak Hills Mobile Home Park | No | ||||||||
48 | GACC | Studio Movie Grill Chicago | Yes | Studio Movie Grill | 65,186 | 01/31/29 | |||||
49 | CREFI | 532 East 142nd Street | No | ||||||||
50 | JPMCB | 1713 Parkway | No | Comerica Bank | 2,781 | 11/14/28 | Pizza Hut | 1,585 | 12/01/24 | ||
51 | CREFI | Best Storage - South | No | ||||||||
52 | CREFI | WAG Monck's Corner, SC | Yes | Walgreens | 14,820 | 08/31/31 | |||||
53 | CREFI | CubeSmart Bryan TX | No |
ANNEX A-1 | |||||||||||
3rd LARGEST TENANT | 4th LARGEST TENANT | ||||||||||
Lease | Lease | ||||||||||
Loan # | Seller | Property Name | 3rd Largest Tenant | Unit Size | Expiration | 4th Largest Tenant | Unit Size | Expiration | |||
1 | CREFI | Watergate Office Building | SAGE Publications | 26,188 | 10/31/22 | KIPP DC | 18,422 | 09/30/25 | |||
2 | GACC | 225 Bush | Benefit Cosmetics, LLC | 61,917 | 08/31/20 | Handshake | 52,735 | 07/30/27 | |||
3 | JPMCB | Innovation Park | Classic Graphics | 238,744 | 01/31/26 | Alight Solutions LLC | 216,377 | 11/30/25 | |||
4 | JPMCB | The Essex | |||||||||
5 | GACC | 180 Water | |||||||||
6 | CREFI | Harvey Building Products | |||||||||
6.01 | CREFI | Londonderry / Manufacturing | |||||||||
6.02 | CREFI | Dartmouth / Manufacturing | |||||||||
6.03 | CREFI | Waltham Corporate | |||||||||
6.04 | CREFI | Woburn | |||||||||
6.05 | CREFI | Nashua | |||||||||
6.06 | CREFI | Woburn CPD | |||||||||
6.07 | CREFI | (West) Bridgewater | |||||||||
6.08 | CREFI | Manchester, NH | |||||||||
6.09 | CREFI | Norwalk 256 | |||||||||
6.10 | CREFI | New London | |||||||||
6.11 | CREFI | East Haven | |||||||||
6.12 | CREFI | Lincoln | |||||||||
6.13 | CREFI | Bethlehem | |||||||||
6.14 | CREFI | Salem | |||||||||
6.15 | CREFI | Norwalk 260 | |||||||||
6.16 | CREFI | Berlin | |||||||||
6.17 | CREFI | Dartmouth | |||||||||
6.18 | CREFI | Manchester, CT | |||||||||
6.19 | CREFI | Portland | |||||||||
6.20 | CREFI | Braintree | |||||||||
6.21 | CREFI | Warwick | |||||||||
6.22 | CREFI | Fitchburg | |||||||||
6.23 | CREFI | Auburn | |||||||||
6.24 | CREFI | Berlin CPD | |||||||||
6.25 | CREFI | Southampton | |||||||||
6.26 | CREFI | Portsmouth | |||||||||
6.27 | CREFI | Wilkes-Barre | |||||||||
6.28 | CREFI | Hyannis | |||||||||
6.29 | CREFI | Springfield | |||||||||
6.30 | CREFI | White River Junction | |||||||||
7 | CREFI | Legends at Village West | TJ Maxx | 29,956 | 10/31/20 | H&M | 25,025 | 01/31/28 | |||
8 | GACC | 80 on the Commons | BBI Logistics | 18,815 | 09/30/27 | AEP Service Company | 11,847 | 01/31/24 | |||
9 | JPMCB | Osborn Triangle | |||||||||
9.01 | JPMCB | 610 Main Street North | Café Luna | 2,328 | 03/31/27 | Boston Burger | 1,984 | 09/30/27 | |||
9.02 | JPMCB | 1 Portland Street | |||||||||
9.03 | JPMCB | 700 Main Street | |||||||||
10 | JPMCB | Tysons Tower | Splunk Inc | 57,521 | 05/31/22 | Morgan Franklin | 28,553 | 02/28/27 | |||
11 | JPMCB | 900 & 990 Stewart Avenue | Meyer, Suozzi, English & Klein | 35,578 | 02/01/26 | Contour Mortgage | 21,566 | 10/01/25 | |||
12 | JPMCB | Hilton Cincinnati Netherland Plaza | |||||||||
13 | CREFI | Oro Valley Marketplace | Century Theatres | 39,081 | 10/31/23 | Best Buy | 30,162 | 03/31/22 | |||
14 | JPMCB | Spectrum Brands Global Headquarters | |||||||||
15 | CREFI | Compass AGP Storage Portfolio | |||||||||
15.01 | CREFI | Compass Self Storage Bloomfield | |||||||||
15.02 | CREFI | Compass Self Storage Smyrna | |||||||||
15.03 | CREFI | Compass Self Storage Port Richey | |||||||||
15.04 | CREFI | Compass Self Storage Wendell | |||||||||
15.05 | CREFI | Compass Self Storage Duluth | |||||||||
15.06 | CREFI | Compass Self Storage Kennesaw | |||||||||
16 | GACC | 221 West 29th St | |||||||||
17 | JPMCB | Jersey City Group 1 | |||||||||
17.01 | JPMCB | 92 & 96 Highland Avenue | |||||||||
17.02 | JPMCB | 58 Van Reypen Street | |||||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | |||||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | |||||||||
17.05 | JPMCB | 1 Britton Street | |||||||||
17.06 | JPMCB | 46 Vroom Street | |||||||||
17.07 | JPMCB | 6 Tonnele Avenue | |||||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | |||||||||
17.09 | JPMCB | 64 Newkirk Street | |||||||||
17.10 | JPMCB | 153 Academy Street | |||||||||
18 | JPMCB | Jersey City Group 3 | |||||||||
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | |||||||||
18.02 | JPMCB | 169 Manhattan Avenue | |||||||||
18.03 | JPMCB | 78 Congress Street | |||||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | |||||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | |||||||||
18.06 | JPMCB | 393 Central Avenue | |||||||||
18.07 | JPMCB | 104 Booraem Avenue | |||||||||
18.08 | JPMCB | 55 Graham Street | |||||||||
18.09 | JPMCB | 95 Beacon Avenue | |||||||||
19 | JPMCB | Grand Canal Shoppes | Madame 'Tussaud Las Vegas | 28,235 | 07/31/24 | Regis Galerie | 28,099 | 05/31/25 | |||
20 | JPMCB | Villas on Nueces | �� | ||||||||
21 | JPMCB | 230 Park Avenue South | Earth Mail | 314 | 02/28/21 | ||||||
22 | GACC | Glendale Portfolio | |||||||||
22.01 | GACC | Windsor Villas | |||||||||
22.02 | GACC | 720 Louise | |||||||||
23 | JPMCB | 8 West Centre | |||||||||
24 | CREFI | Florham Park Corporate Center | Prime Pensions | 15,966 | 11/30/25 | AHS Hospital Corporation | 12,245 | 04/30/29 | |||
25 | GACC | Sparks Galleria | Sprouts | 30,323 | 06/30/33 | Office Depot | 18,813 | 07/31/25 | |||
26 | CREFI | 530 Midwood | |||||||||
27 | JPMCB | The Rockland | |||||||||
28 | JPMCB | Sunset North | WeWork | 78,303 | 12/31/31 | Farmers | 61,327 | 05/31/29 | |||
29 | JPMCB | 600 & 620 National Avenue | |||||||||
30 | JPMCB | City Hyde Park | Michaels | 18,141 | 02/28/26 | RGN-Chicago XXXII LLC | 16,614 | 07/31/26 | |||
31 | CREFI | Keystone Plaza | Mr. Fresh Farmers Market | 5,806 | 03/31/23 | Specialty Lighting & Bulbs | 3,600 | 01/31/21 | |||
32 | JPMCB | The Shoppes at Southside | David's Bridal | 10,000 | 09/30/29 | Chik-Fil-A | 4,261 | 10/31/24 | |||
33 | CREFI | Caughlin Ranch | Renown Health | 6,453 | 01/31/27 | Ice Age Meals | 6,000 | 12/31/20 | |||
34 | GACC | SE Michigan Multifamily Portfolio | |||||||||
34.01 | GACC | Anthos Garden | |||||||||
34.02 | GACC | Top of the Drive | |||||||||
34.03 | GACC | Victoria Place | |||||||||
34.04 | GACC | Park High | |||||||||
34.05 | GACC | Boulder Creek | |||||||||
35 | GACC | The Shops at Merchant's Square | Char | 6,000 | 07/31/29 | Brass Tap | 3,502 | 06/30/29 | |||
36 | CREFI | 333 Cypress | |||||||||
37 | CREFI | Arrow Business Park | La Rocque Better Roofs Inc. | 7,082 | 07/31/21 | American Threat Assessment Consulting, Inc. | 4,359 | 10/31/22 | |||
38 | CREFI | 3 Avenues Shopping Center | Chase Bank | 4,335 | 10/13/33 | Caliber | 4,000 | 08/31/21 | |||
39 | JPMCB | Daniel - The Dinex Group | |||||||||
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | |||||||||
41 | GACC | Pioneer Plaza | Dragon Vine | 3,926 | 01/31/20 | Shari's | 3,809 | 08/31/25 | |||
42 | JPMCB | Bella Vista Phase II | |||||||||
43 | CREFI | Nobu DC | |||||||||
44 | JPMCB | Bay Pointe Apartments | |||||||||
45 | CREFI | 652 Kent Avenue | |||||||||
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | |||||||||
46.01 | JPMCB | WoodSpring Suites Grand Rapids | |||||||||
46.02 | JPMCB | WoodSpring Suites Tyler | |||||||||
47 | GACC | Oak Hills Mobile Home Park | |||||||||
48 | GACC | Studio Movie Grill Chicago | |||||||||
49 | CREFI | 532 East 142nd Street | |||||||||
50 | JPMCB | 1713 Parkway | Austin Gourmet Popcorn | 1,477 | 04/01/24 | Teapioca Lounge | 1,471 | 01/08/28 | |||
51 | CREFI | Best Storage - South | |||||||||
52 | CREFI | WAG Monck's Corner, SC | |||||||||
53 | CREFI | CubeSmart Bryan TX |
ANNEX A-1 | |||||||||
5th LARGEST TENANT | |||||||||
Lease | Loan | Lockbox | |||||||
Loan # | Seller | Property Name | 5th Largest Tenant | Unit Size | Expiration | Purpose | Principal / Carveout Guarantor | (Y/N) | |
1 | CREFI | Watergate Office Building | National League for Nursing | 18,299 | 04/30/26 | Acquisition | Scott J. Seligman | Yes | |
2 | GACC | 225 Bush | SunRun | 43,850 | 05/31/24 | Refinance | Kylli Inc. | Yes | |
3 | JPMCB | Innovation Park | Wells Fargo Bank | 196,613 | 03/31/25 | Acquisition | Aleph Investment Properties (US), LLLP, Aleph Investment Properties, LLLP | Yes | |
4 | JPMCB | The Essex | Refinance | Brandon Baron | Yes | ||||
5 | GACC | 180 Water | Refinance | Nathan Berman | Yes | ||||
6 | CREFI | Harvey Building Products | Acquisition | AG Net Lease IV Corp. | Yes | ||||
6.01 | CREFI | Londonderry / Manufacturing | |||||||
6.02 | CREFI | Dartmouth / Manufacturing | |||||||
6.03 | CREFI | Waltham Corporate | |||||||
6.04 | CREFI | Woburn | |||||||
6.05 | CREFI | Nashua | |||||||
6.06 | CREFI | Woburn CPD | |||||||
6.07 | CREFI | (West) Bridgewater | |||||||
6.08 | CREFI | Manchester, NH | |||||||
6.09 | CREFI | Norwalk 256 | |||||||
6.10 | CREFI | New London | |||||||
6.11 | CREFI | East Haven | |||||||
6.12 | CREFI | Lincoln | |||||||
6.13 | CREFI | Bethlehem | |||||||
6.14 | CREFI | Salem | |||||||
6.15 | CREFI | Norwalk 260 | |||||||
6.16 | CREFI | Berlin | |||||||
6.17 | CREFI | Dartmouth | |||||||
6.18 | CREFI | Manchester, CT | |||||||
6.19 | CREFI | Portland | |||||||
6.20 | CREFI | Braintree | |||||||
6.21 | CREFI | Warwick | |||||||
6.22 | CREFI | Fitchburg | |||||||
6.23 | CREFI | Auburn | |||||||
6.24 | CREFI | Berlin CPD | |||||||
6.25 | CREFI | Southampton | |||||||
6.26 | CREFI | Portsmouth | |||||||
6.27 | CREFI | Wilkes-Barre | |||||||
6.28 | CREFI | Hyannis | |||||||
6.29 | CREFI | Springfield | |||||||
6.30 | CREFI | White River Junction | |||||||
7 | CREFI | Legends at Village West | Off Broadway Shoes | 21,554 | 01/31/26 | Refinance | Walton Street Real Estate FUND VII, L.P., Walton Street Real Estate Investors VII, L.P., Walton Street Real Estate Fund VII-Q, L.P., Walton Street Real Estate Fund VII-E, L.P., Walton Street Real Estate Partners VII, L.P., Walton Street Real Estate Partners VII-NGE, L.P., Walton Street Real Estate Fund VII-NUS, L.P. and WSC Capital Holdings VII, L.P. | Yes | |
8 | GACC | 80 on the Commons | Sweney Cartwright | 4,665 | 12/31/26 | Acquisition | Starwood REIT Operating Partnership, L.P. | Yes | |
9 | JPMCB | Osborn Triangle | Acquisition | NAP | Yes | ||||
9.01 | JPMCB | 610 Main Street North | Revela | 1,015 | 07/31/27 | ||||
9.02 | JPMCB | 1 Portland Street | |||||||
9.03 | JPMCB | 700 Main Street | |||||||
10 | JPMCB | Tysons Tower | Reed Smith LLP | 28,553 | 07/31/29 | Recapitalization | NAP | Yes | |
11 | JPMCB | 900 & 990 Stewart Avenue | Nationwide | 18,787 | 08/01/23 | Acquisition | Leibel Lederman | Yes | |
12 | JPMCB | Hilton Cincinnati Netherland Plaza | Refinance | Greg A. Power | Yes | ||||
13 | CREFI | Oro Valley Marketplace | Big Lots | 28,486 | 01/31/21 | Acquisition | HSL Properties, Inc., Town West Realty, Inc. and Town West Realty II, Inc. | Yes | |
14 | JPMCB | Spectrum Brands Global Headquarters | Acquisition | HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital X, LLC, HGGP Capital XI, LLC, HGGP Capital XII, LLC, HGGP Capital XIII, LLC, HGGP Capital XIV, LP | Yes | ||||
15 | CREFI | Compass AGP Storage Portfolio | Refinance | Robert J. Amsdell, Barry L. Amsdell | Yes | ||||
15.01 | CREFI | Compass Self Storage Bloomfield | |||||||
15.02 | CREFI | Compass Self Storage Smyrna | |||||||
15.03 | CREFI | Compass Self Storage Port Richey | |||||||
15.04 | CREFI | Compass Self Storage Wendell | |||||||
15.05 | CREFI | Compass Self Storage Duluth | |||||||
15.06 | CREFI | Compass Self Storage Kennesaw | |||||||
16 | GACC | 221 West 29th St | Refinance | IronState Holdings LLC, Charles Blaichman, Scott Shnay, Abram Shnay | Yes | ||||
17 | JPMCB | Jersey City Group 1 | Refinance | No | |||||
17.01 | JPMCB | 92 & 96 Highland Avenue | |||||||
17.02 | JPMCB | 58 Van Reypen Street | |||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | |||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | |||||||
17.05 | JPMCB | 1 Britton Street | |||||||
17.06 | JPMCB | 46 Vroom Street | |||||||
17.07 | JPMCB | 6 Tonnele Avenue | |||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | |||||||
17.09 | JPMCB | 64 Newkirk Street | |||||||
17.10 | JPMCB | 153 Academy Street | |||||||
18 | JPMCB | Jersey City Group 3 | Refinance | No | |||||
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | |||||||
18.02 | JPMCB | 169 Manhattan Avenue | |||||||
18.03 | JPMCB | 78 Congress Street | |||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | |||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | |||||||
18.06 | JPMCB | 393 Central Avenue | |||||||
18.07 | JPMCB | 104 Booraem Avenue | |||||||
18.08 | JPMCB | 55 Graham Street | |||||||
18.09 | JPMCB | 95 Beacon Avenue | |||||||
19 | JPMCB | Grand Canal Shoppes | Grand Lux Café | 19,100 | 12/31/29 | Refinance | BPR Nimbus LLC | Yes | |
20 | JPMCB | Villas on Nueces | Refinance | Brad J. Zucker | Yes | ||||
21 | JPMCB | 230 Park Avenue South | Refinance | TF Cornerstone Properties, LLC | Yes | ||||
22 | GACC | Glendale Portfolio | Refinance | The Robert and Marjorie Champion Trust | Yes | ||||
22.01 | GACC | Windsor Villas | |||||||
22.02 | GACC | 720 Louise | |||||||
23 | JPMCB | 8 West Centre | Refinance | Azrieli Group Ltd. | Yes | ||||
24 | CREFI | Florham Park Corporate Center | COWI-North America Inc. | 11,178 | 11/30/27 | Acquisition | Joseph Brachfeld, Patrick J. Magee | Yes | |
25 | GACC | Sparks Galleria | Salons by JC | 6,530 | 10/09/25 | Acquisition | CIRE OPCO I, LLC | Yes | |
26 | CREFI | 530 Midwood | Refinance | Joel Wertzberger | Yes | ||||
27 | JPMCB | The Rockland | Acquisition | Brian Nelson | Yes | ||||
28 | JPMCB | Sunset North | GM Cruise | 32,331 | 11/30/26 | Acquisition | Kennedy-Wilson Holdings, Inc. | Yes | |
29 | JPMCB | 600 & 620 National Avenue | Acquisition | Brett Michael Lipman, Farshid Steve Shokouhi | Yes | ||||
30 | JPMCB | City Hyde Park | Hyde Park OneFish TwoFish LLC | 5,255 | 07/31/27 | Refinance | LARP Holdings, LLC | Yes | |
31 | CREFI | Keystone Plaza | The Sherwin-Williams Company | 3,240 | 10/31/23 | Refinance | Irwin Tauber, Tauber Family 2001 Dynasty Trust | Yes | |
32 | JPMCB | The Shoppes at Southside | Deerwood Jewelers | 2,800 | 07/31/22 | Acquisition | Adam Greenberg, Michael Lapointe, Abbey Berkowitz, Phyllis McHenry, Anthony DeRosa | Yes | |
33 | CREFI | Caughlin Ranch | Pitts Orthodontics | 4,800 | 10/31/23 | Refinance | ShopOne Centers Operating Partnership, L.P. | Yes | |
34 | GACC | SE Michigan Multifamily Portfolio | Refinance | Kenneth Teagle, Trent Keliher, Robin Scrimgeour | Yes | ||||
34.01 | GACC | Anthos Garden | |||||||
34.02 | GACC | Top of the Drive | |||||||
34.03 | GACC | Victoria Place | |||||||
34.04 | GACC | Park High | |||||||
34.05 | GACC | Boulder Creek | |||||||
35 | GACC | The Shops at Merchant's Square | Aspen Dental | 3,334 | 01/31/30 | Refinance | Remy F. Gross III, Maximillian J. Grelier III | Yes | |
36 | CREFI | 333 Cypress | Refinance | Robert Rosenberg | Yes | ||||
37 | CREFI | Arrow Business Park | B and K Electric Wholesale | 4,108 | 04/30/22 | Acquisition | ACEM LLC | Yes | |
38 | CREFI | 3 Avenues Shopping Center | Jos A Bank | 3,904 | 11/12/23 | Refinance | Peter Scott Parker | Yes | |
39 | JPMCB | Daniel - The Dinex Group | Refinance | The Dinex Group, LLC | Yes | ||||
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | Acquisition | Jacob Ramage | Yes | ||||
41 | GACC | Pioneer Plaza | Oishii Sushi | 3,600 | 10/31/27 | Acquisition | Kenneth Levy | Yes | |
42 | JPMCB | Bella Vista Phase II | Acquisition | Bernard McGuire, Eugene McGuire | Yes | ||||
43 | CREFI | Nobu DC | Recapitalization | PRP REI, LLC | Yes | ||||
44 | JPMCB | Bay Pointe Apartments | Refinance | Gary W. Gates, Jr. | Yes | ||||
45 | CREFI | 652 Kent Avenue | Refinance | Emil LLC | Yes | ||||
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | Refinance | Richard D. Squires | Yes | ||||
46.01 | JPMCB | WoodSpring Suites Grand Rapids | |||||||
46.02 | JPMCB | WoodSpring Suites Tyler | |||||||
47 | GACC | Oak Hills Mobile Home Park | Refinance | James A. Martin | Yes | ||||
48 | GACC | Studio Movie Grill Chicago | Acquisition | Jon Goldstein | Yes | ||||
49 | CREFI | 532 East 142nd Street | Refinance | Robert Rosenberg | Yes | ||||
50 | JPMCB | 1713 Parkway | Cookie Cutters | 1,213 | 10/17/27 | Refinance | Joseph L. Priske | Yes | |
51 | CREFI | Best Storage - South | Refinance | Arthur Lloyd Davidson, Jr. | Yes | ||||
52 | CREFI | WAG Monck's Corner, SC | Acquisition | Joseph Perri | Yes | ||||
53 | CREFI | CubeSmart Bryan TX | Acquisition | Lawrence Charles Kaplan, George Thacker, Richard Schontz | Yes |
ANNEX A-1 | ||||||||||||||||
Pari Passu Debt | Additional Debt | |||||||||||||||
Pari Passu | Pari Passu | Pari Passu | Total Cut-off | Additional | ||||||||||||
Lockbox | Cash | Pari Passu | Note Control | Piece In Trust | Piece Non Trust | Date Pari | Addit Debt | Addit Debt | Additional | Debt Cut off | Additional Debt | |||||
Loan # | Seller | Property Name | Type | Management | (Y/N) | (Y/N) | Cut-Off Balance | Cut-Off Balance | Passu Debt | Permitted (Y/N) | Exist (Y/N) | Debt Type(s) | Date Balance | Interest Rate | ||
1 | CREFI | Watergate Office Building | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
2 | GACC | 225 Bush | Hard | Springing | Yes | Yes | 60,000,000 | 143,600,000 | 203,600,000 | No | Yes | Subordinate Debt | 146,400,000 | 3.30300 | ||
3 | JPMCB | Innovation Park | Hard | Springing | Yes | No | 60,000,000 | 122,250,000 | 182,250,000 | Yes | No | Permitted Mezz | NAP | NAP | ||
4 | JPMCB | The Essex | Hard | Springing | Yes | Yes | 56,900,000 | 60,100,000 | 117,000,000 | No | Yes | Subordinate Debt (58,000,000)/Mezzanine Loan (40,000,000) | 98,000,000 | 5.81122 | ||
5 | GACC | 180 Water | Hard | In Place | Yes | No | 50,000,000 | 87,500,000 | 137,500,000 | Yes | Yes | Subordinate Debt (127,500,000)/Mezzanine Loan (100,000,000)/Permitted Mezzanine | 227,500,000 | 5.55966 | ||
6 | CREFI | Harvey Building Products | Hard | Springing | Yes | Yes | 50,000,000 | 110,000,000 | 160,000,000 | Yes | No | Permitted Mezzanine | NAP | NAP | ||
6.01 | CREFI | Londonderry / Manufacturing | ||||||||||||||
6.02 | CREFI | Dartmouth / Manufacturing | ||||||||||||||
6.03 | CREFI | Waltham Corporate | ||||||||||||||
6.04 | CREFI | Woburn | ||||||||||||||
6.05 | CREFI | Nashua | ||||||||||||||
6.06 | CREFI | Woburn CPD | ||||||||||||||
6.07 | CREFI | (West) Bridgewater | ||||||||||||||
6.08 | CREFI | Manchester, NH | ||||||||||||||
6.09 | CREFI | Norwalk 256 | ||||||||||||||
6.10 | CREFI | New London | ||||||||||||||
6.11 | CREFI | East Haven | ||||||||||||||
6.12 | CREFI | Lincoln | ||||||||||||||
6.13 | CREFI | Bethlehem | ||||||||||||||
6.14 | CREFI | Salem | ||||||||||||||
6.15 | CREFI | Norwalk 260 | ||||||||||||||
6.16 | CREFI | Berlin | ||||||||||||||
6.17 | CREFI | Dartmouth | ||||||||||||||
6.18 | CREFI | Manchester, CT | ||||||||||||||
6.19 | CREFI | Portland | ||||||||||||||
6.20 | CREFI | Braintree | ||||||||||||||
6.21 | CREFI | Warwick | ||||||||||||||
6.22 | CREFI | Fitchburg | ||||||||||||||
6.23 | CREFI | Auburn | ||||||||||||||
6.24 | CREFI | Berlin CPD | ||||||||||||||
6.25 | CREFI | Southampton | ||||||||||||||
6.26 | CREFI | Portsmouth | ||||||||||||||
6.27 | CREFI | Wilkes-Barre | ||||||||||||||
6.28 | CREFI | Hyannis | ||||||||||||||
6.29 | CREFI | Springfield | ||||||||||||||
6.30 | CREFI | White River Junction | ||||||||||||||
7 | CREFI | Legends at Village West | Hard | Springing | Yes | Yes | 50,000,000 | 70,000,000 | 120,000,000 | No | No | NAP | NAP | NAP | ||
8 | GACC | 80 on the Commons | Soft (Multifamily); Hard (Office) | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
9 | JPMCB | Osborn Triangle | Hard | Springing | Yes | No | 40,000,000 | 390,000,000 | 430,000,000 | No | Yes | Subordinate Debt | 145,000,000 | 3.79700 | ||
9.01 | JPMCB | 610 Main Street North | ||||||||||||||
9.02 | JPMCB | 1 Portland Street | ||||||||||||||
9.03 | JPMCB | 700 Main Street | ||||||||||||||
10 | JPMCB | Tysons Tower | Hard | Springing | Yes | No | 40,000,000 | 150,000,000 | 190,000,000 | No | No | NAP | NAP | NAP | ||
11 | JPMCB | 900 & 990 Stewart Avenue | Hard | In Place | Yes | No | 39,000,000 | 45,000,000 | 84,000,000 | No | No | NAP | NAP | NAP | ||
12 | JPMCB | Hilton Cincinnati Netherland Plaza | Hard | In Place | Yes | Yes | 35,500,000 | 37,000,000 | 72,500,000 | No | No | NAP | NAP | NAP | ||
13 | CREFI | Oro Valley Marketplace | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
14 | JPMCB | Spectrum Brands Global Headquarters | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
15 | CREFI | Compass AGP Storage Portfolio | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
15.01 | CREFI | Compass Self Storage Bloomfield | ||||||||||||||
15.02 | CREFI | Compass Self Storage Smyrna | ||||||||||||||
15.03 | CREFI | Compass Self Storage Port Richey | ||||||||||||||
15.04 | CREFI | Compass Self Storage Wendell | ||||||||||||||
15.05 | CREFI | Compass Self Storage Duluth | ||||||||||||||
15.06 | CREFI | Compass Self Storage Kennesaw | ||||||||||||||
16 | GACC | 221 West 29th St | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
17 | JPMCB | Jersey City Group 1 | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
17.01 | JPMCB | 92 & 96 Highland Avenue | ||||||||||||||
17.02 | JPMCB | 58 Van Reypen Street | ||||||||||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | ||||||||||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | ||||||||||||||
17.05 | JPMCB | 1 Britton Street | ||||||||||||||
17.06 | JPMCB | 46 Vroom Street | ||||||||||||||
17.07 | JPMCB | 6 Tonnele Avenue | ||||||||||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | ||||||||||||||
17.09 | JPMCB | 64 Newkirk Street | ||||||||||||||
17.10 | JPMCB | 153 Academy Street | ||||||||||||||
18 | JPMCB | Jersey City Group 3 | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | ||||||||||||||
18.02 | JPMCB | 169 Manhattan Avenue | ||||||||||||||
18.03 | JPMCB | 78 Congress Street | ||||||||||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | ||||||||||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | ||||||||||||||
18.06 | JPMCB | 393 Central Avenue | ||||||||||||||
18.07 | JPMCB | 104 Booraem Avenue | ||||||||||||||
18.08 | JPMCB | 55 Graham Street | ||||||||||||||
18.09 | JPMCB | 95 Beacon Avenue | ||||||||||||||
19 | JPMCB | Grand Canal Shoppes | Hard | Springing | Yes | No | 30,384,615 | 729,615,385 | 760,000,000 | No | Yes | Subordinate Debt | 215,000,000 | 6.25000 | ||
20 | JPMCB | Villas on Nueces | Soft | Springing | No | NAP | NAP | NAP | NAP | No | Yes | Mezzanine Loan | 7,000,000 | 7.25000 | ||
21 | JPMCB | 230 Park Avenue South | Hard | Springing | Yes | No | 30,000,000 | 220,000,000 | 250,000,000 | No | No | NAP | NAP | NAP | ||
22 | GACC | Glendale Portfolio | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
22.01 | GACC | Windsor Villas | ||||||||||||||
22.02 | GACC | 720 Louise | ||||||||||||||
23 | JPMCB | 8 West Centre | Hard | In Place | Yes | Yes | 26,000,000 | 18,200,000 | 44,200,000 | No | No | NAP | NAP | NAP | ||
24 | CREFI | Florham Park Corporate Center | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
25 | GACC | Sparks Galleria | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
26 | CREFI | 530 Midwood | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
27 | JPMCB | The Rockland | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
28 | JPMCB | Sunset North | Hard | Springing | Yes | No | 20,000,000 | 130,000,000 | 150,000,000 | No | No | NAP | NAP | NAP | ||
29 | JPMCB | 600 & 620 National Avenue | Hard | Springing | Yes | No | 20,000,000 | 117,900,000 | 137,900,000 | No | No | NAP | NAP | NAP | ||
30 | JPMCB | City Hyde Park | Springing Soft (Multifamily); Springing Hard (Retail) | Springing | Yes | No | 20,000,000 | 92,000,000 | 112,000,000 | No | No | NAP | NAP | NAP | ||
31 | CREFI | Keystone Plaza | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
32 | JPMCB | The Shoppes at Southside | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
33 | CREFI | Caughlin Ranch | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
34 | GACC | SE Michigan Multifamily Portfolio | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
34.01 | GACC | Anthos Garden | ||||||||||||||
34.02 | GACC | Top of the Drive | ||||||||||||||
34.03 | GACC | Victoria Place | ||||||||||||||
34.04 | GACC | Park High | ||||||||||||||
34.05 | GACC | Boulder Creek | ||||||||||||||
35 | GACC | The Shops at Merchant's Square | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
36 | CREFI | 333 Cypress | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
37 | CREFI | Arrow Business Park | Soft | Springing | No | NAP | NAP | NAP | NAP | Yes | No | Permitted Mezzanine/Permitted Preferred Equity | NAP | NAP | ||
38 | CREFI | 3 Avenues Shopping Center | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
39 | JPMCB | Daniel - The Dinex Group | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
41 | GACC | Pioneer Plaza | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
42 | JPMCB | Bella Vista Phase II | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
43 | CREFI | Nobu DC | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
44 | JPMCB | Bay Pointe Apartments | Soft | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
45 | CREFI | 652 Kent Avenue | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
46.01 | JPMCB | WoodSpring Suites Grand Rapids | ||||||||||||||
46.02 | JPMCB | WoodSpring Suites Tyler | ||||||||||||||
47 | GACC | Oak Hills Mobile Home Park | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
48 | GACC | Studio Movie Grill Chicago | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
49 | CREFI | 532 East 142nd Street | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
50 | JPMCB | 1713 Parkway | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
51 | CREFI | Best Storage - South | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
52 | CREFI | WAG Monck's Corner, SC | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | ||
53 | CREFI | CubeSmart Bryan TX | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP |
ANNEX A-1 | |||||||
Total Debt | |||||||
Total Debt | Total Debt | ||||||
Total Debt | UW NCF | Total Debt | UW NOI | ||||
Loan # | Seller | Property Name | Cut-off Balance | DSCR | Current LTV % | Debt Yield % | |
1 | CREFI | Watergate Office Building | NAP | NAP | NAP | NAP | |
2 | GACC | 225 Bush | 350,000,000 | 2.24 | 59.4% | 7.8% | |
3 | JPMCB | Innovation Park | 182,250,000 | 2.96 | 68.8% | 11.6% | |
4 | JPMCB | The Essex | 215,000,000 | 1.33 | 73.4% | 5.6% | |
5 | GACC | 180 Water | 365,000,000 | 0.85 | 80.8% | 4.1% | |
6 | CREFI | Harvey Building Products | 160,000,000 | 1.51 | 69.4% | 9.1% | |
6.01 | CREFI | Londonderry / Manufacturing | 1.51 | 69.4% | 9.1% | ||
6.02 | CREFI | Dartmouth / Manufacturing | 1.51 | 69.4% | 9.1% | ||
6.03 | CREFI | Waltham Corporate | 1.51 | 69.4% | 9.1% | ||
6.04 | CREFI | Woburn | 1.51 | 69.4% | 9.1% | ||
6.05 | CREFI | Nashua | 1.51 | 69.4% | 9.1% | ||
6.06 | CREFI | Woburn CPD | 1.51 | 69.4% | 9.1% | ||
6.07 | CREFI | (West) Bridgewater | 1.51 | 69.4% | 9.1% | ||
6.08 | CREFI | Manchester, NH | 1.51 | 69.4% | 9.1% | ||
6.09 | CREFI | Norwalk 256 | 1.51 | 69.4% | 9.1% | ||
6.10 | CREFI | New London | 1.51 | 69.4% | 9.1% | ||
6.11 | CREFI | East Haven | 1.51 | 69.4% | 9.1% | ||
6.12 | CREFI | Lincoln | 1.51 | 69.4% | 9.1% | ||
6.13 | CREFI | Bethlehem | 1.51 | 69.4% | 9.1% | ||
6.14 | CREFI | Salem | 1.51 | 69.4% | 9.1% | ||
6.15 | CREFI | Norwalk 260 | 1.51 | 69.4% | 9.1% | ||
6.16 | CREFI | Berlin | 1.51 | 69.4% | 9.1% | ||
6.17 | CREFI | Dartmouth | 1.51 | 69.4% | 9.1% | ||
6.18 | CREFI | Manchester, CT | 1.51 | 69.4% | 9.1% | ||
6.19 | CREFI | Portland | 1.51 | 69.4% | 9.1% | ||
6.20 | CREFI | Braintree | 1.51 | 69.4% | 9.1% | ||
6.21 | CREFI | Warwick | 1.51 | 69.4% | 9.1% | ||
6.22 | CREFI | Fitchburg | 1.51 | 69.4% | 9.1% | ||
6.23 | CREFI | Auburn | 1.51 | 69.4% | 9.1% | ||
6.24 | CREFI | Berlin CPD | 1.51 | 69.4% | 9.1% | ||
6.25 | CREFI | Southampton | 1.51 | 69.4% | 9.1% | ||
6.26 | CREFI | Portsmouth | 1.51 | 69.4% | 9.1% | ||
6.27 | CREFI | Wilkes-Barre | 1.51 | 69.4% | 9.1% | ||
6.28 | CREFI | Hyannis | 1.51 | 69.4% | 9.1% | ||
6.29 | CREFI | Springfield | 1.51 | 69.4% | 9.1% | ||
6.30 | CREFI | White River Junction | 1.51 | 69.4% | 9.1% | ||
7 | CREFI | Legends at Village West | 120,000,000 | 1.67 | 53.3% | 9.5% | |
8 | GACC | 80 on the Commons | NAP | NAP | NAP | NAP | |
9 | JPMCB | Osborn Triangle | 575,000,000 | 2.33 | 49.7% | 9.3% | |
9.01 | JPMCB | 610 Main Street North | 2.33 | 49.7% | 9.3% | ||
9.02 | JPMCB | 1 Portland Street | 2.33 | 49.7% | 9.3% | ||
9.03 | JPMCB | 700 Main Street | 2.33 | 49.7% | 9.3% | ||
10 | JPMCB | Tysons Tower | 190,000,000 | 3.07 | 52.1% | 11.0% | |
11 | JPMCB | 900 & 990 Stewart Avenue | 84,000,000 | 1.95 | 69.2% | 9.1% | |
12 | JPMCB | Hilton Cincinnati Netherland Plaza | 72,500,000 | 1.62 | 68.7% | 10.9% | |
13 | CREFI | Oro Valley Marketplace | NAP | NAP | NAP | NAP | |
14 | JPMCB | Spectrum Brands Global Headquarters | NAP | NAP | NAP | NAP | |
15 | CREFI | Compass AGP Storage Portfolio | NAP | NAP | NAP | NAP | |
15.01 | CREFI | Compass Self Storage Bloomfield | NAP | NAP | NAP | ||
15.02 | CREFI | Compass Self Storage Smyrna | NAP | NAP | NAP | ||
15.03 | CREFI | Compass Self Storage Port Richey | NAP | NAP | NAP | ||
15.04 | CREFI | Compass Self Storage Wendell | NAP | NAP | NAP | ||
15.05 | CREFI | Compass Self Storage Duluth | NAP | NAP | NAP | ||
15.06 | CREFI | Compass Self Storage Kennesaw | NAP | NAP | NAP | ||
16 | GACC | 221 West 29th St | NAP | NAP | NAP | NAP | |
17 | JPMCB | Jersey City Group 1 | NAP | NAP | NAP | NAP | |
17.01 | JPMCB | 92 & 96 Highland Avenue | NAP | NAP | NAP | ||
17.02 | JPMCB | 58 Van Reypen Street | NAP | NAP | NAP | ||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | NAP | NAP | NAP | ||
17.04 | JPMCB | 67 Stuyvesant Avenue | NAP | NAP | NAP | ||
17.05 | JPMCB | 1 Britton Street | NAP | NAP | NAP | ||
17.06 | JPMCB | 46 Vroom Street | NAP | NAP | NAP | ||
17.07 | JPMCB | 6 Tonnele Avenue | NAP | NAP | NAP | ||
17.08 | JPMCB | 114 Stuyvesant Avenue | NAP | NAP | NAP | ||
17.09 | JPMCB | 64 Newkirk Street | NAP | NAP | NAP | ||
17.10 | JPMCB | 153 Academy Street | NAP | NAP | NAP | ||
18 | JPMCB | Jersey City Group 3 | NAP | NAP | NAP | NAP | |
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | NAP | NAP | NAP | ||
18.02 | JPMCB | 169 Manhattan Avenue | NAP | NAP | NAP | ||
18.03 | JPMCB | 78 Congress Street | NAP | NAP | NAP | ||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | NAP | NAP | NAP | ||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | NAP | NAP | NAP | ||
18.06 | JPMCB | 393 Central Avenue | NAP | NAP | NAP | ||
18.07 | JPMCB | 104 Booraem Avenue | NAP | NAP | NAP | ||
18.08 | JPMCB | 55 Graham Street | NAP | NAP | NAP | ||
18.09 | JPMCB | 95 Beacon Avenue | NAP | NAP | NAP | ||
19 | JPMCB | Grand Canal Shoppes | 975,000,000 | 1.67 | 59.5% | 7.5% | |
20 | JPMCB | Villas on Nueces | 37,000,000 | 1.49 | 65.0% | 7.8% | |
21 | JPMCB | 230 Park Avenue South | 250,000,000 | 2.65 | 51.0% | 8.9% | |
22 | GACC | Glendale Portfolio | NAP | NAP | NAP | NAP | |
22.01 | GACC | Windsor Villas | NAP | NAP | NAP | ||
22.02 | GACC | 720 Louise | NAP | NAP | NAP | ||
23 | JPMCB | 8 West Centre | 44,200,000 | 1.86 | 63.1% | 11.7% | |
24 | CREFI | Florham Park Corporate Center | NAP | NAP | NAP | NAP | |
25 | GACC | Sparks Galleria | NAP | NAP | NAP | NAP | |
26 | CREFI | 530 Midwood | NAP | NAP | NAP | NAP | |
27 | JPMCB | The Rockland | NAP | NAP | NAP | NAP | |
28 | JPMCB | Sunset North | 150,000,000 | 2.63 | 66.1% | 9.1% | |
29 | JPMCB | 600 & 620 National Avenue | 137,900,000 | 1.93 | 70.0% | 7.2% | |
30 | JPMCB | City Hyde Park | 112,000,000 | 1.06 | 73.8% | 6.7% | |
31 | CREFI | Keystone Plaza | NAP | NAP | NAP | NAP | |
32 | JPMCB | The Shoppes at Southside | NAP | NAP | NAP | NAP | |
33 | CREFI | Caughlin Ranch | NAP | NAP | NAP | NAP | |
34 | GACC | SE Michigan Multifamily Portfolio | NAP | NAP | NAP | NAP | |
34.01 | GACC | Anthos Garden | NAP | NAP | NAP | ||
34.02 | GACC | Top of the Drive | NAP | NAP | NAP | ||
34.03 | GACC | Victoria Place | NAP | NAP | NAP | ||
34.04 | GACC | Park High | NAP | NAP | NAP | ||
34.05 | GACC | Boulder Creek | NAP | NAP | NAP | ||
35 | GACC | The Shops at Merchant's Square | NAP | NAP | NAP | NAP | |
36 | CREFI | 333 Cypress | NAP | NAP | NAP | NAP | |
37 | CREFI | Arrow Business Park | NAP | NAP | NAP | NAP | |
38 | CREFI | 3 Avenues Shopping Center | NAP | NAP | NAP | NAP | |
39 | JPMCB | Daniel - The Dinex Group | NAP | NAP | NAP | NAP | |
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | NAP | NAP | NAP | NAP | |
41 | GACC | Pioneer Plaza | NAP | NAP | NAP | NAP | |
42 | JPMCB | Bella Vista Phase II | NAP | NAP | NAP | NAP | |
43 | CREFI | Nobu DC | NAP | NAP | NAP | NAP | |
44 | JPMCB | Bay Pointe Apartments | NAP | NAP | NAP | NAP | |
45 | CREFI | 652 Kent Avenue | NAP | NAP | NAP | NAP | |
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | NAP | NAP | NAP | NAP | |
46.01 | JPMCB | WoodSpring Suites Grand Rapids | NAP | NAP | NAP | ||
46.02 | JPMCB | WoodSpring Suites Tyler | NAP | NAP | NAP | ||
47 | GACC | Oak Hills Mobile Home Park | NAP | NAP | NAP | NAP | |
48 | GACC | Studio Movie Grill Chicago | NAP | NAP | NAP | NAP | |
49 | CREFI | 532 East 142nd Street | NAP | NAP | NAP | NAP | |
50 | JPMCB | 1713 Parkway | NAP | NAP | NAP | NAP | |
51 | CREFI | Best Storage - South | NAP | NAP | NAP | NAP | |
52 | CREFI | WAG Monck's Corner, SC | NAP | NAP | NAP | NAP | |
53 | CREFI | CubeSmart Bryan TX | NAP | NAP | NAP | NAP |
ANNEX A-1 | ||||||||||||||||||
HOTEL OPERATING STATISTICS | ||||||||||||||||||
2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2018 | 2017 | 2018 | Most Recent | Most Recent | Most Recent | UW | UW | UW | ||||
Loan # | Seller | Property Name | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Loan # |
1 | CREFI | Watergate Office Building | 1 | |||||||||||||||
2 | GACC | 225 Bush | 2 | |||||||||||||||
3 | JPMCB | Innovation Park | 3 | |||||||||||||||
4 | JPMCB | The Essex | 4 | |||||||||||||||
5 | GACC | 180 Water | 5 | |||||||||||||||
6 | CREFI | Harvey Building Products | 6 | |||||||||||||||
6.01 | CREFI | Londonderry / Manufacturing | 6.01 | |||||||||||||||
6.02 | CREFI | Dartmouth / Manufacturing | 6.02 | |||||||||||||||
6.03 | CREFI | Waltham Corporate | 6.03 | |||||||||||||||
6.04 | CREFI | Woburn | 6.040 | |||||||||||||||
6.05 | CREFI | Nashua | 6.05 | |||||||||||||||
6.06 | CREFI | Woburn CPD | 6.06 | |||||||||||||||
6.07 | CREFI | (West) Bridgewater | 6.07 | |||||||||||||||
6.08 | CREFI | Manchester, NH | 6.08 | |||||||||||||||
6.09 | CREFI | Norwalk 256 | 6.09 | |||||||||||||||
6.10 | CREFI | New London | 6.1 | |||||||||||||||
6.11 | CREFI | East Haven | 6.11 | |||||||||||||||
6.12 | CREFI | Lincoln | 6.12 | |||||||||||||||
6.13 | CREFI | Bethlehem | 6.13 | |||||||||||||||
6.14 | CREFI | Salem | 6.14 | |||||||||||||||
6.15 | CREFI | Norwalk 260 | 6.15 | |||||||||||||||
6.16 | CREFI | Berlin | 6.16 | |||||||||||||||
6.17 | CREFI | Dartmouth | 6.17 | |||||||||||||||
6.18 | CREFI | Manchester, CT | 6.18 | |||||||||||||||
6.19 | CREFI | Portland | 6.19 | |||||||||||||||
6.20 | CREFI | Braintree | 6.2 | |||||||||||||||
6.21 | CREFI | Warwick | 6.21 | |||||||||||||||
6.22 | CREFI | Fitchburg | 6.22 | |||||||||||||||
6.23 | CREFI | Auburn | 6.23 | |||||||||||||||
6.24 | CREFI | Berlin CPD | 6.24 | |||||||||||||||
6.25 | CREFI | Southampton | 6.25 | |||||||||||||||
6.26 | CREFI | Portsmouth | 6.26 | |||||||||||||||
6.27 | CREFI | Wilkes-Barre | 6.27 | |||||||||||||||
6.28 | CREFI | Hyannis | 6.28 | |||||||||||||||
6.29 | CREFI | Springfield | 6.29 | |||||||||||||||
6.30 | CREFI | White River Junction | 6.30 | |||||||||||||||
7 | CREFI | Legends at Village West | 7 | |||||||||||||||
8 | GACC | 80 on the Commons | 8 | |||||||||||||||
9 | JPMCB | Osborn Triangle | 9 | |||||||||||||||
9.01 | JPMCB | 610 Main Street North | 9.01 | |||||||||||||||
9.02 | JPMCB | 1 Portland Street | 9.02 | |||||||||||||||
9.03 | JPMCB | 700 Main Street | 9.030 | |||||||||||||||
10 | JPMCB | Tysons Tower | 10 | |||||||||||||||
11 | JPMCB | 900 & 990 Stewart Avenue | 11 | |||||||||||||||
12 | JPMCB | Hilton Cincinnati Netherland Plaza | 75.2% | 149.52 | 112.47 | 72.6% | 156.96 | 113.98 | 75.1% | 155.36 | 116.66 | 74.8% | 154.12 | 115.28 | 74.8% | 154.12 | 115.28 | 12 |
13 | CREFI | Oro Valley Marketplace | 13 | |||||||||||||||
14 | JPMCB | Spectrum Brands Global Headquarters | 14 | |||||||||||||||
15 | CREFI | Compass AGP Storage Portfolio | 15 | |||||||||||||||
15.01 | CREFI | Compass Self Storage Bloomfield | 15.01 | |||||||||||||||
15.02 | CREFI | Compass Self Storage Smyrna | 15.02 | |||||||||||||||
15.03 | CREFI | Compass Self Storage Port Richey | 15.03 | |||||||||||||||
15.04 | CREFI | Compass Self Storage Wendell | 15.04 | |||||||||||||||
15.05 | CREFI | Compass Self Storage Duluth | 15.05 | |||||||||||||||
15.06 | CREFI | Compass Self Storage Kennesaw | 15.06 | |||||||||||||||
16 | GACC | 221 West 29th St | 16 | |||||||||||||||
17 | JPMCB | Jersey City Group 1 | 17 | |||||||||||||||
17.01 | JPMCB | 92 & 96 Highland Avenue | 17.01 | |||||||||||||||
17.02 | JPMCB | 58 Van Reypen Street | 17.02 | |||||||||||||||
17.03 | JPMCB | 2729 John F. Kennedy Boulevard | 17.03 | |||||||||||||||
17.04 | JPMCB | 67 Stuyvesant Avenue | 17.04 | |||||||||||||||
17.05 | JPMCB | 1 Britton Street | 17.05 | |||||||||||||||
17.06 | JPMCB | 46 Vroom Street | 17.06 | |||||||||||||||
17.07 | JPMCB | 6 Tonnele Avenue | 17.07 | |||||||||||||||
17.08 | JPMCB | 114 Stuyvesant Avenue | 17.08 | |||||||||||||||
17.09 | JPMCB | 64 Newkirk Street | 17.09 | |||||||||||||||
17.10 | JPMCB | 153 Academy Street | 17.1 | |||||||||||||||
18 | JPMCB | Jersey City Group 3 | 18 | |||||||||||||||
18.01 | JPMCB | 3143 & 3149 John F. Kennedy Boulevard | 18.01 | |||||||||||||||
18.02 | JPMCB | 169 Manhattan Avenue | 18.02 | |||||||||||||||
18.03 | JPMCB | 78 Congress Street | 18.03 | |||||||||||||||
18.04 | JPMCB | 516, 518 & 520 Central Avenue | 18.04 | |||||||||||||||
18.05 | JPMCB | 3719 John F. Kennedy Boulevard | 18.05 | |||||||||||||||
18.06 | JPMCB | 393 Central Avenue | 18.06 | |||||||||||||||
18.07 | JPMCB | 104 Booraem Avenue | 18.07 | |||||||||||||||
18.08 | JPMCB | 55 Graham Street | 18.08 | |||||||||||||||
18.09 | JPMCB | 95 Beacon Avenue | 18.09 | |||||||||||||||
19 | JPMCB | Grand Canal Shoppes | 19 | |||||||||||||||
20 | JPMCB | Villas on Nueces | 20 | |||||||||||||||
21 | JPMCB | 230 Park Avenue South | 21 | |||||||||||||||
22 | GACC | Glendale Portfolio | 22 | |||||||||||||||
22.01 | GACC | Windsor Villas | 22.01 | |||||||||||||||
22.02 | GACC | 720 Louise | 22.02 | |||||||||||||||
23 | JPMCB | 8 West Centre | 23 | |||||||||||||||
24 | CREFI | Florham Park Corporate Center | 24 | |||||||||||||||
25 | GACC | Sparks Galleria | 25 | |||||||||||||||
26 | CREFI | 530 Midwood | 26 | |||||||||||||||
27 | JPMCB | The Rockland | 27 | |||||||||||||||
28 | JPMCB | Sunset North | 28 | |||||||||||||||
29 | JPMCB | 600 & 620 National Avenue | 29 | |||||||||||||||
30 | JPMCB | City Hyde Park | 30 | |||||||||||||||
31 | CREFI | Keystone Plaza | 31 | |||||||||||||||
32 | JPMCB | The Shoppes at Southside | 32 | |||||||||||||||
33 | CREFI | Caughlin Ranch | 33 | |||||||||||||||
34 | GACC | SE Michigan Multifamily Portfolio | 34 | |||||||||||||||
34.01 | GACC | Anthos Garden | 34.01 | |||||||||||||||
34.02 | GACC | Top of the Drive | 34.02 | |||||||||||||||
34.03 | GACC | Victoria Place | 34.03 | |||||||||||||||
34.04 | GACC | Park High | 34.04 | |||||||||||||||
34.05 | GACC | Boulder Creek | 34.05 | |||||||||||||||
35 | GACC | The Shops at Merchant's Square | 35 | |||||||||||||||
36 | CREFI | 333 Cypress | 36 | |||||||||||||||
37 | CREFI | Arrow Business Park | 37 | |||||||||||||||
38 | CREFI | 3 Avenues Shopping Center | 38 | |||||||||||||||
39 | JPMCB | Daniel - The Dinex Group | 39 | |||||||||||||||
40 | CREFI | CubeSmart Self Storage - Pembroke Pines | 40 | |||||||||||||||
41 | GACC | Pioneer Plaza | 41 | |||||||||||||||
42 | JPMCB | Bella Vista Phase II | 42 | |||||||||||||||
43 | CREFI | Nobu DC | 43 | |||||||||||||||
44 | JPMCB | Bay Pointe Apartments | 44 | |||||||||||||||
45 | CREFI | 652 Kent Avenue | 45 | |||||||||||||||
46 | JPMCB | WoodSpring Suites Grand Rapids Holland & Tyler | 82.1% | 32.57 | 26.73 | 92.0% | 32.81 | 30.19 | 94.9% | 35.21 | 33.40 | 91.6% | 35.94 | 32.93 | 91.6% | 35.94 | 32.93 | 46 |
46.01 | JPMCB | WoodSpring Suites Grand Rapids | 95.4% | 36.80 | 35.10 | 94.5% | 38.07 | 35.96 | 96.6% | 41.41 | 40.00 | 93.6% | 42.96 | 40.20 | 93.6% | 42.96 | 40.20 | 46.01 |
46.02 | JPMCB | WoodSpring Suites Tyler | 70.8% | 27.75 | 19.64 | 89.9% | 28.14 | 25.31 | 93.4% | 29.78 | 27.81 | 90.0% | 29.76 | 26.77 | 90.0% | 29.76 | 26.77 | 46.02 |
47 | GACC | Oak Hills Mobile Home Park | 47 | |||||||||||||||
48 | GACC | Studio Movie Grill Chicago | 48 | |||||||||||||||
49 | CREFI | 532 East 142nd Street | 49 | |||||||||||||||
50 | JPMCB | 1713 Parkway | 50 | |||||||||||||||
51 | CREFI | Best Storage - South | 51 | |||||||||||||||
52 | CREFI | WAG Monck's Corner, SC | 52 | |||||||||||||||
53 | CREFI | CubeSmart Bryan TX | 53 |