FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-227784-05 | ||
UBS Commercial Mortgage Trust 2019-C18 Disclaimer
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (’’SEC’’) (SEC File No. 333-227784) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-877-713-1030 (8 a.m. – 5 p.m. EST).
Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of UBS Securities LLC, Wells Fargo Securities, LLC, SG Americas Securities, LLC, Cantor Fitzgerald & Co., Natixis Securities Americas LLC, Academy Securities, Inc., Bancroft Capital, LLC, Brean Capital, LLC and Drexel Hamilton, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The information herein is preliminary and may be supplemented or amended prior to the time of sale. In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system
| ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Mortgage Loan Originator | Mortgage Loan Seller | Cross-Collateralized and Cross-Defaulted | Address | City |
1 | Loan | 225 Bush | Deutsche Bank AG, New York Branch | UBS AG | No | 225 Bush Street | San Francisco |
2 | Loan | Chroma Apartments | Wells Fargo Bank, National Association | WFB | No | 4001-4041 Chouteau Avenue | St. Louis |
3 | Loan | Wyndham National Hotel Portfolio | UBS AG | UBS AG | No | Various | Various |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | UBS AG | UBS AG | No | 2307 Wyoming Avenue | Gillette |
3.02 | Property | Travelodge - 2111 Camino Del Llano | UBS AG | UBS AG | No | 2111 Camino Del Llano | Belen |
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | UBS AG | UBS AG | No | 1170 West Flaming Gorge Way | Green River |
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | UBS AG | UBS AG | No | 1731 South Sunridge Drive | Yuma |
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | UBS AG | UBS AG | No | 451 Halligan Drive | North Platte |
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | UBS AG | UBS AG | No | 1608 West Business Highway 60 | Dexter |
3.07 | Property | Travelodge - 1127 Pony Express Highway | UBS AG | UBS AG | No | 1127 Pony Express Highway | Marysville |
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | UBS AG | UBS AG | No | 1130B East 16th Street | Wellington |
3.09 | Property | Travelodge - 2680 Airport Road | UBS AG | UBS AG | No | 2680 Airport Road | Santa Teresa |
3.1 | Property | Super 8 - 720 Royal Parkway | UBS AG | UBS AG | No | 720 Royal Parkway | Nashville |
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | UBS AG | UBS AG | No | 1051 North Market Street | Hearne |
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | UBS AG | UBS AG | No | 2700 North Diers Parkway | Fremont |
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | UBS AG | UBS AG | No | 95 Spruce Road | Elko |
3.14 | Property | Super 8 - 2545 Cornhusker Highway | UBS AG | UBS AG | No | 2545 Cornhusker Highway | Lincoln |
3.15 | Property | Travelodge - 1110 SE 4th Street | UBS AG | UBS AG | No | 1110 Southeast 4th Street | Hermiston |
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | UBS AG | UBS AG | No | 2300 Valley West Court | Clinton |
3.17 | Property | Travelodge - 800 W Laramie Street | UBS AG | UBS AG | No | 800 West Laramie Street | Guernsey |
3.18 | Property | Travelodge - 22 North Frontage Road | UBS AG | UBS AG | No | 22 North Frontage Road | Pecos |
3.19 | Property | Travelodge - 123 Westvaco Road | UBS AG | UBS AG | No | 123 Westvaco Road | Low Moor |
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | UBS AG | UBS AG | No | 2006 North Merill Avenue | Glendive |
3.21 | Property | Travelodge - 1710 Jefferson Street | UBS AG | UBS AG | No | 1710 Jefferson Street | Jefferson |
3.22 | Property | Travelodge - 1625 Stillwater Avenue | UBS AG | UBS AG | No | 1625 Stillwater Avenue | Cheyenne |
3.23 | Property | Travelodge - 8233 Airline Highway | UBS AG | UBS AG | No | 8233 Airline Highway | Livonia |
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | UBS AG | UBS AG | No | 6390 US-93 | Whitefish |
3.25 | Property | Travelodge - 707 East Webster Street | UBS AG | UBS AG | No | 707 East Webster Street | Morrill |
3.26 | Property | Travelodge - 777 West Hwy 21 | UBS AG | UBS AG | No | 777 West Highway 21 | Milford |
3.27 | Property | Travelodge - 3522 North Highway 59 | UBS AG | UBS AG | No | 3522 North Highway 59 Douglas | Douglas |
3.28 | Property | Travelodge - 108 6th Avenue | UBS AG | UBS AG | No | 108 6th Avenue | Edgemont |
3.29 | Property | Travelodge - 2200 E South Avenue | UBS AG | UBS AG | No | 2200 East South Avenue | McAlester |
3.3 | Property | Travelodge - 128 South Willow Road | UBS AG | UBS AG | No | 128 South Willow Road | Missouri Valley |
3.31 | Property | Travelodge - 1005 Highway 285 | UBS AG | UBS AG | No | 1005 Highway 285 | Vaughn |
3.32 | Property | Days Inn - 3431 14th Avenue | UBS AG | UBS AG | No | 3431 14th Avenue | Fargo |
3.33 | Property | Travelodge - 2505 US 69 | UBS AG | UBS AG | No | 2505 US 69 | Fort Scott |
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | UBS AG | UBS AG | No | 3475 Union Road | Buffalo |
3.35 | Property | Travelodge - 1706 North Park Drive | UBS AG | UBS AG | No | 1706 North Park Drive | Winslow |
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | UBS AG | UBS AG | No | 2005 East Daley Street | Rawlins |
3.37 | Property | Travelodge - 1177 E 16th Street | UBS AG | UBS AG | No | 1177 East 16th Street | Wellington |
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | UBS AG | UBS AG | No | 35450 Yermo Road | Yermo |
3.39 | Property | Travelodge - 2407 East Holland Avenue | UBS AG | UBS AG | No | 2407 East Holland Avenue | Alpine |
3.4 | Property | Travelodge - 620 Souder Road | UBS AG | UBS AG | No | 620 Souder Road | Brunswick |
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | UBS AG | UBS AG | No | 100 15th Street Southeast | Glenwood |
3.42 | Property | Travelodge - 109 East Commerce Street | UBS AG | UBS AG | No | 109 East Commerce Street | Sharon Springs |
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | UBS AG | UBS AG | No | 4000 Siskiyou Avenue | Dunsmuir |
3.44 | Property | Travelodge - 98 Moffat Avenue | UBS AG | UBS AG | No | 98 Moffat Avenue | Yampa |
4 | Loan | Phoenix Industrial Portfolio III | UBS AG | UBS AG | No | Various | Various |
4.01 | Property | Galesburg | UBS AG | UBS AG | No | 1000 South Linwood | Galesburg |
4.02 | Property | Covington | UBS AG | UBS AG | No | 4000 US-51 North | Covington |
4.03 | Property | Grafton | UBS AG | UBS AG | No | 900 North Street | Grafton |
5 | Loan | 3 Columbus Circle | JPMorgan Chase Bank, National Association | Natixis | No | 3 Columbus Circle | New York |
6 | Loan | ILPT Industrial Portfolio | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | Various | Various |
6.01 | Property | 1800 Union Airpark Boulevard | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 1800 Union Airpark Boulevard | Union |
6.02 | Property | 4237-4255 Anson Boulevard | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 4237-4255 Anson Boulevard | Whitestown |
6.03 | Property | 5000 Commerce Way | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 5000 Commerce Way | Petersburg |
6.04 | Property | 5142 and 5148 North Hanley Road | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 5142 and 5148 North Hanley Road | St. Louis |
6.05 | Property | 945 Monument Drive | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 945 Monument Drive | Lebanon |
6.06 | Property | 5500 SE Delaware Ave | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 2801 Airwest Boulevard | Plainfield |
6.07 | Property | 2801 Airwest Boulevard | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 20 Logistics Boulevard | Walton |
6.08 | Property | 20 Logistics Boulevard | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 5500 Southeast Delaware Avenue | Ankeny |
6.09 | Property | 2150 Stanley Road | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 2150 Stanley Road | Plainfield |
6.1 | Property | 16101 Queens Court | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 16101 Queens Court | Upper Marlboro |
6.11 | Property | 5 Logistics Drive | Morgan Stanley Bank, N.A.; UBS AG; Bank of America, N.A. | UBS AG | No | 5 Logistics Drive | Carlisle |
7 | Loan | Orfali Portfolio | UBS AG | UBS AG | No | 345, 347, 349 East 60th Street and 1097, 1099, 1101, 1103 1st Avenue | New York |
8 | Loan | DoubleTree New York Times Square West Leased Fee | UBS AG | UBS AG | No | 350 West 40th Street | New York |
9 | Loan | United Healthcare Office | UBS AG | UBS AG | No | 2716 North Tenaya Way | Las Vegas |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | CCRE | CCRE | No | 2091 Convention Center Concourse | Atlanta |
11 | Loan | 4041 Central | Wells Fargo Bank, National Association | WFB | No | 4041 North Central Avenue | Phoenix |
12 | Loan | Century Plaza Towers | Wells Fargo Bank, National Association; Deutche Bank AG, New York Branch; Morgan Stanley Bank, N.A. | WFB | No | 2029 & 2049 Century Park East | Los Angeles |
13 | Loan | Westmont Red Roof Inn Portfolio II | Natixis Real Estate Capital LLC | Natixis | No | Various | Various |
13.01 | Property | Red Roof Inn St. Clairsville | Natixis Real Estate Capital LLC | Natixis | No | 68301 Red Roof Lane | St. Clairsville |
13.02 | Property | Red Roof PLUS+ Phoenix Airport | Natixis Real Estate Capital LLC | Natixis | No | 2135 West 15th Street | Tempe |
13.03 | Property | Red Roof PLUS+ West Springfield | Natixis Real Estate Capital LLC | Natixis | No | 1254 Riverdale Street | West Springfield |
13.04 | Property | Red Roof PLUS+ Chicago Naperville | Natixis Real Estate Capital LLC | Natixis | No | 1698 West Diehl Road | Naperville |
14 | Loan | Crimson Retail Portfolio | UBS AG | UBS AG | No | Various | Various |
14.01 | Property | Little Elm | UBS AG | UBS AG | No | 2700 East Eldorado Parkway | Little Elm |
14.02 | Property | South Plaza | UBS AG | UBS AG | No | 1230 South Broad Street | Brooksville |
14.03 | Property | JoAnn Fabrics | UBS AG | UBS AG | No | 3055 Atlanta Highway | Athens |
14.04 | Property | Office Depot | UBS AG | UBS AG | No | 3045 Atlanta Highway | Athens |
15 | Loan | Redwood Technology Center | UBS AG | UBS AG | No | 1383 and 1385 North McDowell Avenue and 1201 Redwood Way | Petaluma |
16 | Loan | Springhill Suites Raleigh Cary | BSPRT CMBS Finance, LLC | RREF | No | 1128 Ledsome Lane | Cary |
17 | Loan | Muskogee Apartments Portfolio | BSPRT CMBS Finance, LLC | RREF | No | Various | Muskogee |
17.01 | Property | Country Club | BSPRT CMBS Finance, LLC | RREF | No | 3711 Club Estates Drive | Muskogee |
17.02 | Property | Shady Hollow | BSPRT CMBS Finance, LLC | RREF | No | 200 North Country Club Road | Muskogee |
17.03 | Property | South Point | BSPRT CMBS Finance, LLC | RREF | No | 826-827 South York Street | Muskogee |
17.04 | Property | Berwick | BSPRT CMBS Finance, LLC | RREF | No | 3300 East Hancock Street | Muskogee |
17.05 | Property | Village East | BSPRT CMBS Finance, LLC | RREF | No | 103 North York Village Drive | Muskogee |
18 | Loan | 7105 - 7115 37th Avenue | Natixis Real Estate Capital LLC | Natixis | No | 71-05 and 71-15 37th Avenue | Jackson Heights |
19 | Loan | Carnegie Hotel | Wells Fargo Bank, National Association | WFB | No | 1216 West State of Franklin Road | Johnson City |
20 | Loan | Pinecrest Apartments | SGFC | SGFC | No | 515 Greenbriar Drive | Normal |
21 | Loan | Shoppes at Parma | Ladder Capital Finance LLC | RREF | No | 8303 West Ridgewood Drive | Parma |
22 | Loan | The Village Apartments | UBS AG | UBS AG | No | 8239 Forest Avenue | Kansas City |
23 | Loan | Shelbourne Square | UBS AG | UBS AG | No | 5410, 5430, 5442, 5450, 5454, 5468, 5474, 5486, 5490, 5494, 5496, 5498, 5500, 5504, 5506, 5508, 5370 Perkiomen Avenue | Reading |
24 | Loan | Mentis Portfolio | CCRE | CCRE | No | Various | Various |
24.01 | Property | Mentis San Antonio | CCRE | CCRE | No | 18931 Hardy Oak Boulevard | San Antonio |
24.02 | Property | Mentis Round Rock | CCRE | CCRE | No | 5150 North AW Grimes Boulevard | Round Rock |
25 | Loan | Aliso Viejo Plaza | CCRE | CCRE | No | 26852, 26876-26888, 26952, 27032 & 27054-27072 La Paz Road | Aliso Viejo |
26 | Loan | Walmart Supercenter Douglasville | CCRE | CCRE | No | 7001 Concourse Parkway | Douglasville |
27 | Loan | Medley Portfolio | Ladder Capital Finance LLC | RREF | No | Various | Memphis |
27.01 | Property | El Dorado Apartments | Ladder Capital Finance LLC | RREF | No | 2743 Ketchum Road | Memphis |
27.02 | Property | Longview Heights Apartments | Ladder Capital Finance LLC | RREF | No | 1949 & 1952 Philsar Street, 501 Fernwood Avenue and 538 Jacklyn Avenue | Memphis |
27.03 | Property | Barron Court Apartments | Ladder Capital Finance LLC | RREF | No | 3015 Barron Avenue | Memphis |
27.04 | Property | Longview Gardens Apartments | Ladder Capital Finance LLC | RREF | No | 1715 Orleans | Memphis |
28 | Loan | Courtyard - Tampa (Citrus Park) | UBS AG | UBS AG | No | 12730 Citrus Park Lane | Tampa |
29 | Loan | 1413 Germantown Avenue | CIBC Inc. | RREF | No | 1413 Germantown Avenue | Philadelphia |
30 | Loan | Beachwood Village | SGFC | SGFC | No | 34052 Doheny Park Road | Dana Point |
31 | Loan | Global Payments, Inc. | BSPRT CMBS Finance, LLC | RREF | No | 1 Heartland Way | Jeffersonville |
32 | Loan | 2701 Grand Concourse | CCRE | CCRE | No | 2701 Grand Concourse | Bronx |
33 | Loan | Holiday Inn Express Lincoln CA | SGFC | SGFC | No | 155 Ferrari Ranch Road | Lincoln |
34 | Loan | Apple Inc. Boulder | UBS AG | UBS AG | No | 5360 Sterling Drive | Boulder |
35 | Loan | CubeSmart Penn’s Landing | Wells Fargo Bank, National Association | WFB | No | 400-456 North Columbus Boulevard | Philadelphia |
36 | Loan | Holiday Inn Express Early | SGFC | SGFC | No | 128 Early Boulevard | Early |
37 | Loan | 105 Van Cortlandt Park | CCRE | CCRE | No | 105 Van Cortlandt Park Avenue | Yonkers |
38 | Loan | The Ponce Hotel | BSPRT CMBS Finance, LLC | RREF | No | 1111 North Ponce de Leon Boulevard | St. Augustine |
39 | Loan | 1900 Evans Road | UBS AG | UBS AG | No | 1800, 1850, 1900, & 2000 Evans Road | Melbourne |
40 | Loan | Rosedale Tech | UBS AG | UBS AG | No | 215 Beecham Drive and 170 Bilmar Drive | Pittsburgh |
41 | Loan | Walkham Townhomes | CCRE | CCRE | No | 801 Dutton Avenue | Santa Rosa |
42 | Loan | 530 West 136th Street | Ladder Capital Finance LLC | RREF | No | 530 West 136th Street | New York |
43 | Loan | Raintree Oaks Apartments | UBS AG | UBS AG | No | 12708 English Hills Court | Tampa |
44 | Loan | Six Sentry Office Portfolio | UBS AG | UBS AG | No | Various | Blue Bell |
44.01 | Property | 630 Sentry | UBS AG | UBS AG | No | 630 Sentry Parkway | Blue Bell |
44.02 | Property | 670 Sentry | UBS AG | UBS AG | No | 670 Sentry Parkway | Blue Bell |
44.03 | Property | 610 Sentry | UBS AG | UBS AG | No | 610 Sentry Parkway | Blue Bell |
44.04 | Property | 620 Sentry | UBS AG | UBS AG | No | 620 Sentry Parkway | Blue Bell |
45 | Loan | BNSF Logistics | UBS AG | UBS AG | No | 2708 South 48th Street | Springdale |
46 | Loan | Airport Square | CCRE | CCRE | No | 800, 849, 900, & 930 International Drive | Linthicum Heights |
47 | Loan | Days Inn by Wyndham - Florence | UBS AG | UBS AG | No | 50 Cavalier Boulevard | Florence |
48 | Loan | Brickyard Plaza | Wells Fargo Bank, National Association | WFB | No | 633 East 3300 South | Salt Lake City |
49 | Loan | Holiday Inn Express New Albany | CCRE | CCRE | No | 300 Highway 30 West | New Albany |
50 | Loan | CVS Brownsburg | BSPRT CMBS Finance, LLC | RREF | No | 21 West Main Street | Brownsburg |
51 | Loan | Orient Drive Mobile Estates | Wells Fargo Bank, National Association | WFB | No | 13025 Southeast Orient Drive | Boring |
52 | Loan | Pomona Park | Wells Fargo Bank, National Association | WFB | No | 307 & 311 Pomona Drive and 4008 Spring Garden Street (aka 315 Pomona Drive) | Greensboro |
53 | Loan | Dollar General Tuckahoe | BSPRT CMBS Finance, LLC | RREF | No | 1435 Route 50 | Tuckahoe |
54 | Loan | Dollar General Rolla | Ladder Capital Finance LLC | RREF | No | 535 Cottonwood Drive | Rolla |
55 | Loan | Dollar General Dexter | Ladder Capital Finance LLC | RREF | No | 622 East Stoddard Street | Dexter |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | County | State | Zip Code | General Property Type | Specific Property Type | Number of Properties | Year Built | Year Renovated | Number of Units | Unit of Measure |
1 | Loan | 225 Bush | San Francisco | CA | 94104 | Office | CBD | 1 | 1922 | 2010-2013 | 579,987 | Sq. Ft. |
2 | Loan | Chroma Apartments | St Louis | MO | 63110 | Multifamily | Mid Rise | 1 | 2018 | N/A | 235 | Units |
3 | Loan | Wyndham National Hotel Portfolio | Various | Various | Various | Hospitality | Limited Service | 44 | Various | Various | 3,729 | Rooms |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | Campbell | WY | 82718 | Hospitality | Limited Service | 1 | 2001; 2007 | 2016; 2017 | 154 | Rooms |
3.02 | Property | Travelodge - 2111 Camino Del Llano | Valencia | NM | 87002 | Hospitality | Limited Service | 1 | 1994; 2007 | N/A | 158 | Rooms |
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | Sweetwater | WY | 82935 | Hospitality | Limited Service | 1 | 1997 | 2016; 2017 | 192 | Rooms |
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | Yuma | AZ | 85365 | Hospitality | Limited Service | 1 | 1999 | 2016 | 119 | Rooms |
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | Lincoln | NE | 69101 | Hospitality | Limited Service | 1 | 2005 | 2016; 2017 | 135 | Rooms |
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | Stoddard | MO | 63841 | Hospitality | Limited Service | 1 | 1997; 2006; 2015 | N/A | 133 | Rooms |
3.07 | Property | Travelodge - 1127 Pony Express Highway | Marshall | KS | 66508 | Hospitality | Limited Service | 1 | 1999; 2007 | N/A | 139 | Rooms |
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | Sumner | KS | 67152 | Hospitality | Limited Service | 1 | 2015 | N/A | 110 | Rooms |
3.09 | Property | Travelodge - 2680 Airport Road | Dona Ana | NM | 88008 | Hospitality | Limited Service | 1 | 2014 | N/A | 56 | Rooms |
3.1 | Property | Super 8 - 720 Royal Parkway | Davidson | TN | 37214 | Hospitality | Limited Service | 1 | 1989 | 2017 | 103 | Rooms |
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | Robertson | TX | 77859 | Hospitality | Limited Service | 1 | 1999 | N/A | 140 | Rooms |
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | Dodge | NE | 68025 | Hospitality | Limited Service | 1 | 2007 | 2017; 2018 | 100 | Rooms |
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | Elko | NV | 89801 | Hospitality | Limited Service | 1 | 1999 | N/A | 119 | Rooms |
3.14 | Property | Super 8 - 2545 Cornhusker Highway | Lancaster | NE | 68521 | Hospitality | Limited Service | 1 | 1983; 1993 | 2016 | 132 | Rooms |
3.15 | Property | Travelodge - 1110 SE 4th Street | Umatilla | OR | 97838 | Hospitality | Limited Service | 1 | 2002 | N/A | 86 | Rooms |
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | Clinton | IA | 52732 | Hospitality | Limited Service | 1 | 2005 | N/A | 123 | Rooms |
3.17 | Property | Travelodge - 800 W Laramie Street | Platte | WY | 82214 | Hospitality | Limited Service | 1 | 1978; 1980 | 2017 | 95 | Rooms |
3.18 | Property | Travelodge - 22 North Frontage Road | Reeves | TX | 79772 | Hospitality | Limited Service | 1 | 2001; 2008 | 2015 | 61 | Rooms |
3.19 | Property | Travelodge - 123 Westvaco Road | Alleghany | VA | 24457 | Hospitality | Limited Service | 1 | 2009 | N/A | 30 | Rooms |
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | Dawson | MT | 59330 | Hospitality | Limited Service | 1 | 2014 | N/A | 74 | Rooms |
3.21 | Property | Travelodge - 1710 Jefferson Street | Cole | MO | 65109 | Hospitality | Limited Service | 1 | 1991 | 2013; 2014 | 77 | Rooms |
3.22 | Property | Travelodge - 1625 Stillwater Avenue | Laramie | WY | 82009 | Hospitality | Limited Service | 1 | 1999 | 2016; 2017 | 60 | Rooms |
3.23 | Property | Travelodge - 8233 Airline Highway | Pointe Coupee Parish | LA | 70755 | Hospitality | Limited Service | 1 | 2013 | N/A | 60 | Rooms |
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | Flathead | MT | 59937 | Hospitality | Limited Service | 1 | 1991 | 2017 | 64 | Rooms |
3.25 | Property | Travelodge - 707 East Webster Street | Scotts Bluff | NE | 69358 | Hospitality | Limited Service | 1 | 1998; 1999 | 2015; 2016 | 97 | Rooms |
3.26 | Property | Travelodge - 777 West Hwy 21 | Beaver | UT | 84751 | Hospitality | Limited Service | 1 | 2002; 2006 | N/A | 75 | Rooms |
3.27 | Property | Travelodge - 3522 North Highway 59 | Converse | WY | 82633 | Hospitality | Limited Service | 1 | 2007 | 2014 | 112 | Rooms |
3.28 | Property | Travelodge - 108 6th Avenue | Fall River | SD | 57735 | Hospitality | Limited Service | 1 | 1987 | 2016; 2017 | 55 | Rooms |
3.29 | Property | Travelodge - 2200 E South Avenue | Pittsburg | OK | 74501 | Hospitality | Limited Service | 1 | 2011 | N/A | 61 | Rooms |
3.3 | Property | Travelodge - 128 South Willow Road | Harrison | IA | 51555 | Hospitality | Limited Service | 1 | 2006 | N/A | 41 | Rooms |
3.31 | Property | Travelodge - 1005 Highway 285 | Guadalupe | NM | 88353 | Hospitality | Limited Service | 1 | 1998 | N/A | 60 | Rooms |
3.32 | Property | Days Inn - 3431 14th Avenue | Cass | ND | 58103 | Hospitality | Limited Service | 1 | 1993 | N/A | 74 | Rooms |
3.33 | Property | Travelodge - 2505 US 69 | Bourbon | KS | 66701 | Hospitality | Limited Service | 1 | 2001 | N/A | 70 | Rooms |
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | Erie | NY | 14225 | Hospitality | Limited Service | 1 | 2003 | N/A | 56 | Rooms |
3.35 | Property | Travelodge - 1706 North Park Drive | Navajo | AZ | 86047 | Hospitality | Limited Service | 1 | 1982 | N/A | 72 | Rooms |
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | Carbon | WY | 82301 | Hospitality | Limited Service | 1 | 2006 | 2016; 2017 | 62 | Rooms |
3.37 | Property | Travelodge - 1177 E 16th Street | Sumner | KS | 67152 | Hospitality | Limited Service | 1 | 1993; 1999 | N/A | 80 | Rooms |
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | San Bernardino | CA | 92398 | Hospitality | Limited Service | 1 | 2002 | N/A | 65 | Rooms |
3.39 | Property | Travelodge - 2407 East Holland Avenue | Brewster | TX | 79830 | Hospitality | Limited Service | 1 | 2002 | 2014 | 40 | Rooms |
3.4 | Property | Travelodge - 620 Souder Road | Frederick | MD | 21712 | Hospitality | Limited Service | 1 | 2014 | N/A | 25 | Rooms |
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | Pope | MN | 56334 | Hospitality | Limited Service | 1 | 2012 | N/A | 56 | Rooms |
3.42 | Property | Travelodge - 109 East Commerce Street | Wallace | KS | 67758 | Hospitality | Limited Service | 1 | 1997 | N/A | 50 | Rooms |
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | Siskiyou | CA | 96025 | Hospitality | Limited Service | 1 | 2007 | 2017 | 21 | Rooms |
3.44 | Property | Travelodge - 98 Moffat Avenue | Routt | CO | 80483 | Hospitality | Limited Service | 1 | 2001 | N/A | 37 | Rooms |
4 | Loan | Phoenix Industrial Portfolio III | Various | Various | Various | Industrial | Various | 3 | Various | Various | 1,690,127 | Sq. Ft. |
4.01 | Property | Galesburg | Knox | IL | 61401 | Industrial | Warehouse/Distribution | 1 | 1979 | 1988 | 855,659 | Sq. Ft. |
4.02 | Property | Covington | Tipton | TN | 38019 | Industrial | Warehouse/Distribution | 1 | 1988 | 1995 | 488,130 | Sq. Ft. |
4.03 | Property | Grafton | Ozaukee | WI | 53024 | Industrial | Warehouse/Distribution | 1 | 1956-1979 | 2017 | 346,338 | Sq. Ft. |
5 | Loan | 3 Columbus Circle | New York | NY | 10019 | Office | CBD | 1 | 1927 | 2010-2013 | 753,713 | Sq. Ft. |
6 | Loan | ILPT Industrial Portfolio | Various | Various | Various | Industrial | Warehouse/Distribution | 11 | Various | Various | 8,209,036 | Sq. Ft. |
6.01 | Property | 1800 Union Airpark Boulevard | Montgomery | OH | 45377 | Industrial | Warehouse/Distribution | 1 | 2014 | N/A | 1,791,246 | Sq. Ft. |
6.02 | Property | 4237-4255 Anson Boulevard | Boone | IN | 46075 | Industrial | Warehouse/Distribution | 1 | 2006 | 2011 | 1,036,573 | Sq. Ft. |
6.03 | Property | 5000 Commerce Way | Dinwiddie | VA | 23803 | Industrial | Warehouse/Distribution | 1 | 2012 | N/A | 1,016,065 | Sq. Ft. |
6.04 | Property | 5142 and 5148 North Hanley Road | St. Louis | MO | 63134 | Industrial | Warehouse/Distribution | 1 | 2016 | N/A | 430,986 | Sq. Ft. |
6.05 | Property | 945 Monument Drive | Boone | IN | 46052 | Industrial | Warehouse/Distribution | 1 | 2014 | 2015 | 962,500 | Sq. Ft. |
6.06 | Property | 5500 SE Delaware Ave | Hendricks | IN | 46168 | Industrial | Warehouse/Distribution | 1 | 2001 | 2006 | 644,104 | Sq. Ft. |
6.07 | Property | 2801 Airwest Boulevard | Boone | KY | 41094 | Industrial | Warehouse/Distribution | 1 | 2006 | N/A | 804,586 | Sq. Ft. |
6.08 | Property | 20 Logistics Boulevard | Polk | IA | 50021 | Industrial | Warehouse/Distribution | 1 | 2012 | 2019 | 603,586 | Sq. Ft. |
6.09 | Property | 2150 Stanley Road | Hendricks | IN | 46168 | Industrial | Warehouse/Distribution | 1 | 2007 | N/A | 493,500 | Sq. Ft. |
6.1 | Property | 16101 Queens Court | Prince George’s | MD | 20774 | Industrial | Warehouse/Distribution | 1 | 2016 | N/A | 220,800 | Sq. Ft. |
6.11 | Property | 5 Logistics Drive | Cumberland | PA | 17013 | Industrial | Warehouse/Distribution | 1 | 2016 | N/A | 205,090 | Sq. Ft. |
7 | Loan | Orfali Portfolio | New York | NY | 10022 | Mixed Use | Multifamily/Retail | 1 | 1910 | 1985, 1987, 1988, 1995, 2011 | 115 | Sq. Ft. |
8 | Loan | DoubleTree New York Times Square West Leased Fee | New York | NY | 10018 | Other | Leased Fee | 1 | 2017 | N/A | 612 | Rooms |
9 | Loan | United Healthcare Office | Clark | NV | 89128 | Office | Suburban | 1 | 1998 | 2016 | 204,123 | Sq. Ft. |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | Fulton | GA | 30337 | Hospitality | Limited Service | 1 | 2009 | 2018 | 147 | Rooms |
11 | Loan | 4041 Central | Maricopa | AZ | 85012 | Office | CBD | 1 | 1980 | 2016 | 406,453 | Sq. Ft. |
12 | Loan | Century Plaza Towers | Los Angeles | CA | 90067 | Office | CBD | 1 | 1975 | 2015 | 2,401,641 | Sq. Ft. |
13 | Loan | Westmont Red Roof Inn Portfolio II | Various | Various | Various | Hospitality | Limited Service | 4 | Various | Various | 463 | Rooms |
13.01 | Property | Red Roof Inn St. Clairsville | Belmont | OH | 43950 | Hospitality | Limited Service | 1 | 1983 | 2014 | 108 | Rooms |
13.02 | Property | Red Roof PLUS+ Phoenix Airport | Maricopa | AZ | 85281 | Hospitality | Limited Service | 1 | 1999 | 2016 | 125 | Rooms |
13.03 | Property | Red Roof PLUS+ West Springfield | Hampden | MA | 1089 | Hospitality | Limited Service | 1 | 1988 | 2012 | 111 | Rooms |
13.04 | Property | Red Roof PLUS+ Chicago Naperville | Du Page | IL | 60563 | Hospitality | Limited Service | 1 | 1989 | 2012 | 119 | Rooms |
14 | Loan | Crimson Retail Portfolio | Various | Various | Various | Retail | Various | 4 | Various | Various | 318,378 | Sq. Ft. |
14.01 | Property | Little Elm | Denton | TX | 75068 | Retail | Anchored | 1 | 2007 | N/A | 149,654 | Sq. Ft. |
14.02 | Property | South Plaza | Hernando | FL | 34601 | Retail | Anchored | 1 | 1974, 1977, 1980 | N/A | 127,224 | Sq. Ft. |
14.03 | Property | JoAnn Fabrics | Clarke | GA | 30606 | Retail | Single Tenant | 1 | 2003 | 2019 | 21,500 | Sq. Ft. |
14.04 | Property | Office Depot | Clarke | GA | 30606 | Retail | Single Tenant | 1 | 2003 | N/A | 20,000 | Sq. Ft. |
15 | Loan | Redwood Technology Center | Sonoma | CA | 94954 | Mixed Use | Office/Retail | 1 | 2007-2014 | N/A | 154,613 | Sq. Ft. |
16 | Loan | Springhill Suites Raleigh Cary | Wake | NC | 27511 | Hospitality | Select Service | 1 | 2014 | N/A | 130 | Rooms |
17 | Loan | Muskogee Apartments Portfolio | Muskogee | OK | 74403 | Multifamily | Garden | 5 | Various | N/A | 601 | Units |
17.01 | Property | Country Club | Muskogee | OK | 74403 | Multifamily | Garden | 1 | 1974 | N/A | 240 | Units |
17.02 | Property | Shady Hollow | Muskogee | OK | 74403 | Multifamily | Garden | 1 | 1980 | N/A | 148 | Units |
17.03 | Property | South Point | Muskogee | OK | 74403 | Multifamily | Garden | 1 | 1977 | N/A | 93 | Units |
17.04 | Property | Berwick | Muskogee | OK | 74403 | Multifamily | Garden | 1 | 1980 | N/A | 72 | Units |
17.05 | Property | Village East | Muskogee | OK | 74403 | Multifamily | Garden | 1 | 1960 | N/A | 48 | Units |
18 | Loan | 7105 - 7115 37th Avenue | Queens | NY | 11372 | Multifamily | Mid Rise | 1 | 1920 | N/A | 106 | Units |
19 | Loan | Carnegie Hotel | Washington | TN | 37604 | Hospitality | Full Service | 1 | 2000 | N/A | 138 | Rooms |
20 | Loan | Pinecrest Apartments | McLean | IL | 61761 | Multifamily | Garden | 1 | 1972 | 2017 | 313 | Units |
21 | Loan | Shoppes at Parma | Cuyahoga | OH | 44129 | Retail | Anchored | 1 | 1955 | 2016 | 726,275 | Sq. Ft. |
22 | Loan | The Village Apartments | Jackson | MO | 64131 | Multifamily | Garden | 1 | 1945 | 2019 | 445 | Units |
23 | Loan | Shelbourne Square | Berks | PA | 19606 | Retail | Anchored | 1 | 1991 | N/A | 262,499 | Sq. Ft. |
24 | Loan | Mentis Portfolio | Various | TX | Various | Office | Medical | 2 | 2018 | N/A | 34,473 | Sq. Ft. |
24.01 | Property | Mentis San Antonio | Bexar | TX | 78258 | Office | Medical | 1 | 2018 | N/A | 19,334 | Sq. Ft. |
24.02 | Property | Mentis Round Rock | Williamson | TX | 78665 | Office | Medical | 1 | 2018 | N/A | 15,139 | Sq. Ft. |
25 | Loan | Aliso Viejo Plaza | Orange | CA | 92656 | Retail | Shadow Anchored | 1 | 1987 | N/A | 35,800 | Sq. Ft. |
26 | Loan | Walmart Supercenter Douglasville | Douglas | GA | 30134 | Retail | Single Tenant | 1 | 1999 | N/A | 222,511 | Sq. Ft. |
27 | Loan | Medley Portfolio | Shelby | TN | Various | Multifamily | Garden | 4 | Various | 2017 | 538 | Units |
27.01 | Property | El Dorado Apartments | Shelby | TN | 38114 | Multifamily | Garden | 1 | 1971 | 2017 | 188 | Units |
27.02 | Property | Longview Heights Apartments | Shelby | TN | 38106 | Multifamily | Garden | 1 | 1950 | 2017 | 160 | Units |
27.03 | Property | Barron Court Apartments | Shelby | TN | 38114 | Multifamily | Garden | 1 | 1973 | 2017 | 85 | Units |
27.04 | Property | Longview Gardens Apartments | Shelby | TN | 38106 | Multifamily | Garden | 1 | 1948 | 2017 | 105 | Units |
28 | Loan | Courtyard - Tampa (Citrus Park) | Hillsborough | FL | 33625 | Hospitality | Select Service | 1 | 2018 | N/A | 128 | Rooms |
29 | Loan | 1413 Germantown Avenue | Philadelphia | PA | 19122 | Multifamily | Mid Rise | 1 | 2018 | N/A | 50 | Units |
30 | Loan | Beachwood Village | Orange | CA | 92624 | Manufactured Housing Community | Manufactured Housing Community | 1 | 1965 | N/A | 79 | Pads |
31 | Loan | Global Payments, Inc. | Clark | IN | 47130 | Office | Suburban | 1 | 2006 | 2011 | 226,304 | Sq. Ft. |
32 | Loan | 2701 Grand Concourse | Bronx | NY | 10468 | Multifamily | Mid Rise | 1 | 1924 | N/A | 65 | Units |
33 | Loan | Holiday Inn Express Lincoln CA | Placer | CA | 95648 | Hospitality | Limited Service | 1 | 2007 | N/A | 87 | Rooms |
34 | Loan | Apple Inc. Boulder | Boulder | CO | 80301 | Office | Suburban | 1 | 2000 | 2018 | 38,263 | Sq. Ft. |
35 | Loan | CubeSmart Penn’s Landing | Philadelphia | PA | 19123 | Self Storage | Self Storage | 1 | 1988 | N/A | 59,000 | Sq. Ft. |
36 | Loan | Holiday Inn Express Early | Brown | TX | 76802 | Hospitality | Limited Service | 1 | 2018 | N/A | 74 | Rooms |
37 | Loan | 105 Van Cortlandt Park | Westchester | NY | 10701 | Multifamily | Mid Rise | 1 | 1975 | 2017 | 49 | Units |
38 | Loan | The Ponce Hotel | St. Johns | FL | 32084 | Hospitality | Limited Service | 1 | 1988 | 2018 | 83 | Rooms |
39 | Loan | 1900 Evans Road | Brevard | FL | 32904 | Retail | Anchored | 1 | 1984-1994 | N/A | 108,199 | Sq. Ft. |
40 | Loan | Rosedale Tech | Allegheny | PA | 15205 | Industrial | Flex | 1 | 1987 | 2005 | 153,270 | Sq. Ft. |
41 | Loan | Walkham Townhomes | Sonoma | CA | 95407 | Multifamily | Garden | 1 | 1986 | 2017 | 27 | Units |
42 | Loan | 530 West 136th Street | New York | NY | 10031 | Multifamily | Mid Rise | 1 | 1926 | 1985 | 38 | Units |
43 | Loan | Raintree Oaks Apartments | Hillsborough | FL | 33617 | Multifamily | Garden | 1 | 1976, 1977, 1982, 1983 | N/A | 112 | Units |
44 | Loan | Six Sentry Office Portfolio | Montgomery | PA | 19422 | Office | Suburban | 4 | 1986 | N/A | 74,390 | Sq. Ft. |
44.01 | Property | 630 Sentry | Montgomery | PA | 19422 | Office | Suburban | 1 | 1986 | N/A | 25,749 | Sq. Ft. |
44.02 | Property | 670 Sentry | Montgomery | PA | 19422 | Office | Suburban | 1 | 1986 | N/A | 17,152 | Sq. Ft. |
44.03 | Property | 610 Sentry | Montgomery | PA | 19422 | Office | Suburban | 1 | 1986 | N/A | 15,914 | Sq. Ft. |
44.04 | Property | 620 Sentry | Montgomery | PA | 19422 | Office | Suburban | 1 | 1986 | N/A | 15,575 | Sq. Ft. |
45 | Loan | BNSF Logistics | Washington | AR | 72762 | Office | Suburban | 1 | 2019 | N/A | 27,465 | Sq. Ft. |
46 | Loan | Airport Square | Anne Arundel | MD | 21090 | Office | Suburban | 1 | 1986, 1987, 1988, 1990 | 2014; 2018 | 232,936 | Sq. Ft. |
47 | Loan | Days Inn by Wyndham - Florence | Boone | KY | 41042 | Hospitality | Limited Service | 1 | 1990 | 2014-2018 | 115 | Rooms |
48 | Loan | Brickyard Plaza | Salt Lake | UT | 84106 | Retail | Unanchored | 1 | 1977 | 2019 | 47,718 | Sq. Ft. |
49 | Loan | Holiday Inn Express New Albany | Union | MS | 38652 | Hospitality | Limited Service | 1 | 1996 | 2011 | 75 | Rooms |
50 | Loan | CVS Brownsburg | Hendricks | IN | 46112 | Retail | Single Tenant | 1 | 1999 | 2019 | 10,125 | Sq. Ft. |
51 | Loan | Orient Drive Mobile Estates | Clackamas | OR | 97009 | Manufactured Housing Community | Manufactured Housing Community | 1 | 1975 | N/A | 51 | Pads |
52 | Loan | Pomona Park | Guilford | NC | 27407 | Office | Flex | 1 | 1980 | 1995 | 54,716 | Sq. Ft. |
53 | Loan | Dollar General Tuckahoe | Cape May | NJ | 08270 | Retail | Single Tenant | 1 | 2018 | N/A | 7,489 | Sq. Ft. |
54 | Loan | Dollar General Rolla | Phelps | MO | 65401 | Retail | Single Tenant | 1 | 2019 | N/A | 9,026 | Sq. Ft. |
55 | Loan | Dollar General Dexter | Stoddard | MO | 63841 | Retail | Single Tenant | 1 | 2019 | N/A | 9,002 | Sq. Ft. |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Cut-off Date Balance Per Unit/SF | Original Balance | Cut-off Date Balance | % of Aggregate Cut-off Date Balance | Maturity Date or Anticipated Repayment Date | Maturity Balance | ARD | Final Maturity Date | Origination Date | First Pay Date | Payment Day | Gross Mortgage Rate | Total Administrative Fee | Net Mortgage Rate | ARD Rate |
1 | Loan | 225 Bush | 351 | 35,000,000 | 35,000,000 | 4.7% | 11/6/2024 | 35,000,000 | No | N/A | 10/11/2019 | 12/6/2019 | 6 | 3.303000% | N/A | ||
2 | Loan | Chroma Apartments | 212,766 | 35,000,000 | 35,000,000 | 4.7% | 11/11/2029 | 35,000,000 | No | N/A | 11/4/2019 | 12/11/2019 | 11 | 3.962000% | N/A | ||
3 | Loan | Wyndham National Hotel Portfolio | 38,884 | 35,000,000 | 35,000,000 | 4.7% | 12/6/2029 | 24,226,934 | No | N/A | 11/27/2019 | 1/6/2020 | 6 | 4.850000% | N/A | ||
3.01 | Property | Travelodge - 2307 Wyoming Avenue | 2,636,778 | 2,636,778 | 0.4% | 1,825,173 | |||||||||||
3.02 | Property | Travelodge - 2111 Camino Del Llano | 2,141,830 | 2,141,830 | 0.3% | 1,482,570 | |||||||||||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | 2,045,014 | 2,045,014 | 0.3% | 1,415,555 | |||||||||||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | 1,835,967 | 1,835,967 | 0.2% | 1,270,853 | |||||||||||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | 1,396,498 | 1,396,498 | 0.2% | 966,653 | |||||||||||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | 1,304,005 | 1,304,005 | 0.2% | 902,630 | |||||||||||
3.07 | Property | Travelodge - 1127 Pony Express Highway | 1,296,008 | 1,296,008 | 0.2% | 897,094 | |||||||||||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | 1,217,755 | 1,217,755 | 0.2% | 842,928 | |||||||||||
3.09 | Property | Travelodge - 2680 Airport Road | 1,185,993 | 1,185,993 | 0.2% | 820,942 | |||||||||||
3.1 | Property | Super 8 - 720 Royal Parkway | 1,126,553 | 1,126,553 | 0.2% | 779,798 | |||||||||||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | 1,107,153 | 1,107,153 | 0.1% | 766,369 | |||||||||||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | 1,033,014 | 1,033,014 | 0.1% | 715,050 | |||||||||||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | 1,013,358 | 1,013,358 | 0.1% | 701,445 | |||||||||||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | 997,344 | 997,344 | 0.1% | 690,359 | |||||||||||
3.15 | Property | Travelodge - 1110 SE 4th Street | 982,609 | 982,609 | 0.1% | 680,160 | |||||||||||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | 877,512 | 877,512 | 0.1% | 607,412 | |||||||||||
3.17 | Property | Travelodge - 800 W Laramie Street | 873,152 | 873,152 | 0.1% | 604,394 | |||||||||||
3.18 | Property | Travelodge - 22 North Frontage Road | 865,476 | 865,476 | 0.1% | 599,081 | |||||||||||
3.19 | Property | Travelodge - 123 Westvaco Road | 815,093 | 815,093 | 0.1% | 564,206 | |||||||||||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | 793,669 | 793,669 | 0.1% | 549,376 | |||||||||||
3.21 | Property | Travelodge - 1710 Jefferson Street | 725,555 | 725,555 | 0.1% | 502,228 | |||||||||||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | 725,182 | 725,182 | 0.1% | 501,969 | |||||||||||
3.23 | Property | Travelodge - 8233 Airline Highway | 712,841 | 712,841 | 0.1% | 493,427 | |||||||||||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | 660,954 | 660,954 | 0.1% | 457,511 | |||||||||||
3.25 | Property | Travelodge - 707 East Webster Street | 612,920 | 612,920 | 0.1% | 424,262 | |||||||||||
3.26 | Property | Travelodge - 777 West Hwy 21 | 583,583 | 583,583 | 0.1% | 403,955 | |||||||||||
3.27 | Property | Travelodge - 3522 North Highway 59 | 562,889 | 562,889 | 0.1% | 389,630 | |||||||||||
3.28 | Property | Travelodge - 108 6th Avenue | 534,565 | 534,565 | 0.1% | 370,025 | |||||||||||
3.29 | Property | Travelodge - 2200 E South Avenue | 516,711 | 516,711 | 0.1% | 357,667 | |||||||||||
3.3 | Property | Travelodge - 128 South Willow Road | 437,017 | 437,017 | 0.1% | 302,502 | |||||||||||
3.31 | Property | Travelodge - 1005 Highway 285 | 436,087 | 436,087 | 0.1% | 301,858 | |||||||||||
3.32 | Property | Days Inn - 3431 14th Avenue | 371,752 | 371,752 | 0.0% | 257,326 | |||||||||||
3.33 | Property | Travelodge - 2505 US 69 | 319,645 | 319,645 | 0.0% | 221,258 | |||||||||||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | 308,538 | 308,538 | 0.0% | 213,569 | |||||||||||
3.35 | Property | Travelodge - 1706 North Park Drive | 297,199 | 297,199 | 0.0% | 205,720 | |||||||||||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | 285,469 | 285,469 | 0.0% | 197,601 | |||||||||||
3.37 | Property | Travelodge - 1177 E 16th Street | 262,406 | 262,406 | 0.0% | 181,637 | |||||||||||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | 256,007 | 256,007 | 0.0% | 177,208 | |||||||||||
3.39 | Property | Travelodge - 2407 East Holland Avenue | 212,222 | 212,222 | 0.0% | 146,899 | |||||||||||
3.4 | Property | Travelodge - 620 Souder Road | 193,103 | 193,103 | 0.0% | 133,666 | |||||||||||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | 145,339 | 145,339 | 0.0% | 100,603 | |||||||||||
3.42 | Property | Travelodge - 109 East Commerce Street | 120,690 | 120,690 | 0.0% | 83,541 | |||||||||||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | 96,552 | 96,552 | 0.0% | 66,833 | |||||||||||
3.44 | Property | Travelodge - 98 Moffat Avenue | 77,995 | 77,995 | 0.0% | 53,988 | |||||||||||
4 | Loan | Phoenix Industrial Portfolio III | 18 | 31,100,000 | 31,100,000 | 4.2% | 12/6/2029 | 26,283,197 | No | N/A | 11/25/2019 | 1/6/2020 | 6 | 4.115000% | N/A | ||
4.01 | Property | Galesburg | 10,752,000 | 10,752,000 | 1.4% | 9,086,718 | |||||||||||
4.02 | Property | Covington | 10,233,000 | 10,233,000 | 1.4% | 8,648,102 | |||||||||||
4.03 | Property | Grafton | 10,115,000 | 10,115,000 | 1.4% | 8,548,378 | |||||||||||
5 | Loan | 3 Columbus Circle | 650 | 30,000,000 | 30,000,000 | 4.0% | 3/11/2029 | 30,000,000 | No | N/A | 3/12/2019 | 4/11/2019 | 11 | 3.914000% | N/A | ||
6 | Loan | ILPT Industrial Portfolio | 26 | 30,000,000 | 30,000,000 | 4.0% | 11/7/2029 | 30,000,000 | No | N/A | 10/21/2019 | 12/7/2019 | 7 | 2.653260% | N/A | ||
6.01 | Property | 1800 Union Airpark Boulevard | 5,182,815 | 5,182,815 | 0.7% | 5,182,815 | |||||||||||
6.02 | Property | 4237-4255 Anson Boulevard | 4,003,656 | 4,003,656 | 0.5% | 4,003,656 | |||||||||||
6.03 | Property | 5000 Commerce Way | 3,822,669 | 3,822,669 | 0.5% | 3,822,669 | |||||||||||
6.04 | Property | 5142 and 5148 North Hanley Road | 3,383,912 | 3,383,912 | 0.5% | 3,383,912 | |||||||||||
6.05 | Property | 945 Monument Drive | 2,808,044 | 2,808,044 | 0.4% | 2,808,044 | |||||||||||
6.06 | Property | 5500 SE Delaware Ave | 2,358,318 | 2,358,318 | 0.3% | 2,358,318 | |||||||||||
6.07 | Property | 2801 Airwest Boulevard | 2,254,113 | 2,254,113 | 0.3% | 2,254,113 | |||||||||||
6.08 | Property | 20 Logistics Boulevard | 1,782,450 | 1,782,450 | 0.2% | 1,782,450 | |||||||||||
6.09 | Property | 2150 Stanley Road | 1,656,307 | 1,656,307 | 0.2% | 1,656,307 | |||||||||||
6.1 | Property | 16101 Queens Court | 1,617,916 | 1,617,916 | 0.2% | 1,617,916 | |||||||||||
6.11 | Property | 5 Logistics Drive | 1,129,799 | 1,129,799 | 0.2% | 1,129,799 | |||||||||||
7 | Loan | Orfali Portfolio | 260,870 | 30,000,000 | 30,000,000 | 4.0% | 12/6/2029 | 30,000,000 | No | N/A | 11/20/2019 | 1/6/2020 | 6 | 3.470000% | N/A | ||
8 | Loan | DoubleTree New York Times Square West Leased Fee | 94,771 | 28,000,000 | 28,000,000 | 3.8% | 12/6/2029 | 28,000,000 | No | N/A | 11/25/2019 | 1/6/2020 | 6 | 3.660720% | N/A | ||
9 | Loan | United Healthcare Office | 229 | 26,800,000 | 26,800,000 | 3.6% | 10/6/2024 | 25,609,986 | No | N/A | 10/4/2019 | 11/6/2019 | 6 | 4.979480% | N/A | ||
10 | Loan | AVR Atlanta Airport SpringHill Gateway | 162,245 | 23,850,000 | 23,850,000 | 3.2% | 12/1/2029 | 23,850,000 | No | N/A | 11/27/2019 | 1/1/2020 | 1 | 3.785000% | N/A | ||
11 | Loan | 4041 Central | 104 | 23,000,000 | 22,931,847 | 3.1% | 10/11/2029 | 18,044,962 | No | N/A | 10/3/2019 | 11/11/2019 | 11 | 3.660000% | N/A | ||
12 | Loan | Century Plaza Towers | 375 | 20,000,000 | 20,000,000 | 2.7% | 11/9/2029 | 20,000,000 | No | N/A | 10/21/2019 | 12/9/2019 | 9 | 3.004500% | N/A | ||
13 | Loan | Westmont Red Roof Inn Portfolio II | 38,075 | 17,692,093 | 17,628,611 | 2.4% | 10/5/2029 | 12,907,211 | No | N/A | 9/25/2019 | 11/5/2019 | 5 | 4.340000% | N/A | ||
13.01 | Property | Red Roof Inn St. Clairsville | 5,720,000 | 5,699,476 | 0.8% | 4,173,008 | |||||||||||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | 4,988,372 | 4,970,473 | 0.7% | 3,639,251 | |||||||||||
13.03 | Property | Red Roof PLUS+ West Springfield | 3,525,116 | 3,512,468 | 0.5% | 2,571,737 | |||||||||||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | 3,458,605 | 3,446,195 | 0.5% | 2,523,214 | |||||||||||
14 | Loan | Crimson Retail Portfolio | 104 | 16,556,250 | 16,556,250 | 2.2% | 11/6/2029 | 14,059,002 | No | N/A | 10/24/2019 | 12/6/2019 | 6 | 3.786000% | N/A | ||
14.01 | Property | Little Elm | 11,013,500 | 11,013,500 | 1.5% | 9,352,288 | |||||||||||
14.02 | Property | South Plaza | 3,333,000 | 3,333,000 | 0.4% | 2,830,270 | |||||||||||
14.03 | Property | JoAnn Fabrics | 1,141,000 | 1,141,000 | 0.2% | 968,898 | |||||||||||
14.04 | Property | Office Depot | 1,068,750 | 1,068,750 | 0.1% | 907,546 | |||||||||||
15 | Loan | Redwood Technology Center | 236 | 16,500,000 | 16,500,000 | 2.2% | 11/6/2029 | 15,103,522 | No | N/A | 11/8/2019 | 12/6/2019 | 6 | 4.522000% | N/A | ||
16 | Loan | Springhill Suites Raleigh Cary | 113,462 | 14,750,000 | 14,750,000 | 2.0% | 12/6/2029 | 11,692,379 | No | N/A | 11/22/2019 | 1/6/2020 | 6 | 3.940000% | N/A | ||
17 | Loan | Muskogee Apartments Portfolio | 24,459 | 14,700,000 | 14,700,000 | 2.0% | 12/6/2029 | 13,431,853 | No | N/A | 11/22/2019 | 1/6/2020 | 6 | 4.410000% | N/A | ||
17.01 | Property | Country Club | 6,100,000 | 6,100,000 | 0.8% | 5,573,762 | |||||||||||
17.02 | Property | Shady Hollow | 3,600,000 | 3,600,000 | 0.5% | 3,289,433 | |||||||||||
17.03 | Property | South Point | 2,200,000 | 2,200,000 | 0.3% | 2,010,209 | |||||||||||
17.04 | Property | Berwick | 1,800,000 | 1,800,000 | 0.2% | 1,644,717 | |||||||||||
17.05 | Property | Village East | 1,000,000 | 1,000,000 | 0.1% | 913,731 | |||||||||||
18 | Loan | 7105 - 7115 37th Avenue | 136,792 | 14,500,000 | 14,500,000 | 2.0% | 9/5/2029 | 14,500,000 | No | N/A | 8/9/2019 | 10/5/2019 | 5 | 4.600000% | N/A | ||
19 | Loan | Carnegie Hotel | 105,072 | 14,500,000 | 14,500,000 | 2.0% | 12/11/2029 | 11,466,539 | No | N/A | 11/25/2019 | 1/11/2020 | 11 | 3.874000% | N/A | ||
20 | Loan | Pinecrest Apartments | 45,367 | 14,200,000 | 14,200,000 | 1.9% | 12/01/2029 | 14,200,000 | No | N/A | 11/14/2019 | 01/01/2020 | 1 | 3.620000% | N/A | ||
21 | Loan | Shoppes at Parma | 79 | 14,000,000 | 14,000,000 | 1.9% | 12/6/2029 | 11,194,052 | No | N/A | 11/15/2019 | 1/6/2020 | 6 | 4.180000% | N/A | ||
22 | Loan | The Village Apartments | 31,461 | 14,000,000 | 14,000,000 | 1.9% | 12/6/2029 | 11,202,003 | No | N/A | 11/20/2019 | 1/6/2020 | 6 | 4.200000% | N/A | ||
23 | Loan | Shelbourne Square | 52 | 13,550,000 | 13,550,000 | 1.8% | 12/6/2029 | 9,741,170 | No | N/A | 11/25/2019 | 1/6/2020 | 6 | 3.963000% | N/A | ||
24 | Loan | Mentis Portfolio | 389 | 13,395,000 | 13,395,000 | 1.8% | 12/1/2029 | 11,371,504 | No | N/A | 11/21/2019 | 1/1/2020 | 1 | 4.278000% | N/A | ||
24.01 | Property | Mentis San Antonio | 7,473,917 | 7,473,917 | 1.0% | 6,344,880 | |||||||||||
24.02 | Property | Mentis Round Rock | 5,921,083 | 5,921,083 | 0.8% | 5,026,623 | |||||||||||
25 | Loan | Aliso Viejo Plaza | 363 | 13,000,000 | 13,000,000 | 1.7% | 12/1/2029 | 13,000,000 | No | N/A | 11/19/2019 | 1/1/2020 | 1 | 3.295000% | N/A | ||
26 | Loan | Walmart Supercenter Douglasville | 57 | 12,700,000 | 12,700,000 | 1.7% | 12/1/2029 | 12,700,000 | No | N/A | 11/15/2019 | 1/1/2020 | 1 | 3.350000% | N/A | ||
27 | Loan | Medley Portfolio | 22,305 | 12,000,000 | 12,000,000 | 1.6% | 11/6/2029 | 10,120,398 | No | N/A | 10/21/2019 | 12/6/2019 | 6 | 4.042000% | N/A | ||
27.01 | Property | El Dorado Apartments | 4,400,000 | 4,400,000 | 0.6% | 3,710,813 | |||||||||||
27.02 | Property | Longview Heights Apartments | 3,200,000 | 3,200,000 | 0.4% | 2,698,773 | |||||||||||
27.03 | Property | Barron Court Apartments | 2,200,000 | 2,200,000 | 0.3% | 1,855,406 | |||||||||||
27.04 | Property | Longview Gardens Apartments | 2,200,000 | 2,200,000 | 0.3% | 1,855,406 | |||||||||||
28 | Loan | Courtyard - Tampa (Citrus Park) | 92,969 | 11,900,000 | 11,900,000 | 1.6% | 12/6/2029 | 10,202,188 | No | N/A | 11/19/2019 | 1/6/2020 | 6 | 4.644000% | N/A | ||
29 | Loan | 1413 Germantown Avenue | 236,000 | 11,800,000 | 11,800,000 | 1.6% | 12/1/2029 | 9,367,504 | No | N/A | 11/12/2019 | 1/1/2020 | 1 | 3.980000% | N/A | ||
30 | Loan | Beachwood Village | 139,241 | 11,000,000 | 11,000,000 | 1.5% | 12/01/2029 | 11,000,000 | No | N/A | 11/20/2019 | 01/01/2020 | 1 | 3.570000% | N/A | ||
31 | Loan | Global Payments, Inc. | 129 | 10,000,000 | 10,000,000 | 1.3% | 11/6/2029 | 10,000,000 | Yes | 11/6/2034 | 10/15/2019 | 12/6/2019 | 6 | 3.850000% | 6.350000% | ||
32 | Loan | 2701 Grand Concourse | 150,769 | 9,800,000 | 9,800,000 | 1.3% | 12/1/2029 | 9,800,000 | No | N/A | 11/22/2019 | 1/1/2020 | 1 | 3.990000% | N/A | ||
33 | Loan | Holiday Inn Express Lincoln CA | 103,448 | 9,000,000 | 9,000,000 | 1.2% | 12/01/2029 | 8,082,184 | No | N/A | 11/14/2019 | 01/01/2020 | 1 | 4.630000% | N/A | ||
34 | Loan | Apple Inc. Boulder | 233 | 8,900,000 | 8,900,000 | 1.2% | 12/6/2029 | 8,900,000 | No | N/A | 11/21/2019 | 1/6/2020 | 6 | 4.031000% | N/A | ||
35 | Loan | CubeSmart Penn’s Landing | 145 | 8,550,000 | 8,550,000 | 1.1% | 12/11/2024 | 8,550,000 | No | N/A | 11/20/2019 | 1/11/2020 | 11 | 4.650000% | N/A | ||
36 | Loan | Holiday Inn Express Early | 113,514 | 8,400,000 | 8,400,000 | 1.1% | 12/01/2029 | 6,080,879 | No | N/A | 11/27/2019 | 01/01/2020 | 1 | 4.140000% | N/A | ||
37 | Loan | 105 Van Cortlandt Park | 165,306 | 8,100,000 | 8,100,000 | 1.1% | 12/6/2029 | 7,323,036 | No | N/A | 11/25/2019 | 1/6/2020 | 6 | 3.780000% | N/A | ||
38 | Loan | The Ponce Hotel | 90,361 | 7,500,000 | 7,500,000 | 1.0% | 12/6/2029 | 5,241,797 | No | N/A | 11/26/2019 | 1/6/2020 | 6 | 5.100000% | N/A | ||
39 | Loan | 1900 Evans Road | 69 | 7,500,000 | 7,500,000 | 1.0% | 12/6/2029 | 5,921,178 | No | N/A | 11/26/2019 | 1/6/2020 | 6 | 3.829000% | N/A | ||
40 | Loan | Rosedale Tech | 49 | 7,500,000 | 7,500,000 | 1.0% | 12/6/2029 | 7,500,000 | No | N/A | 11/27/2019 | 1/6/2020 | 6 | 3.730000% | N/A | ||
41 | Loan | Walkham Townhomes | 249,630 | 6,740,000 | 6,740,000 | 0.9% | 12/1/2029 | 6,740,000 | No | N/A | 11/22/2019 | 1/1/2020 | 1 | 3.930000% | N/A | ||
42 | Loan | 530 West 136th Street | 171,711 | 6,525,000 | 6,525,000 | 0.9% | 11/6/2029 | 6,525,000 | No | N/A | 11/6/2019 | 12/6/2019 | 6 | 4.714000% | N/A | ||
43 | Loan | Raintree Oaks Apartments | 58,036 | 6,500,000 | 6,500,000 | 0.9% | 12/6/2029 | 5,239,764 | No | N/A | 11/18/2019 | 1/6/2020 | 6 | 4.412000% | N/A | ||
44 | Loan | Six Sentry Office Portfolio | 83 | 6,150,000 | 6,150,000 | 0.8% | 12/6/2029 | 4,959,171 | No | N/A | 11/14/2019 | 1/6/2020 | 6 | 4.421000% | N/A | ||
44.01 | Property | 630 Sentry | 2,085,965 | 2,085,965 | 0.3% | 1,682,058 | |||||||||||
44.02 | Property | 670 Sentry | 1,438,596 | 1,438,596 | 0.2% | 1,160,040 | |||||||||||
44.03 | Property | 610 Sentry | 1,366,667 | 1,366,667 | 0.2% | 1,102,038 | |||||||||||
44.04 | Property | 620 Sentry | 1,258,772 | 1,258,772 | 0.2% | 1,015,035 | |||||||||||
45 | Loan | BNSF Logistics | 196 | 5,395,000 | 5,395,000 | 0.7% | 12/6/2029 | 4,608,277 | No | N/A | 11/20/2019 | 1/6/2020 | 6 | 3.497000% | N/A | ||
46 | Loan | Airport Square | 129 | 5,000,000 | 4,993,049 | 0.7% | 11/6/2029 | 4,000,527 | No | N/A | 11/4/2019 | 12/6/2019 | 6 | 4.200000% | N/A | ||
47 | Loan | Days Inn by Wyndham - Florence | 40,870 | 4,700,000 | 4,700,000 | 0.6% | 12/6/2029 | 3,432,629 | No | N/A | 11/22/2019 | 1/6/2020 | 6 | 4.369000% | N/A | ||
48 | Loan | Brickyard Plaza | 84 | 4,000,000 | 4,000,000 | 0.5% | 11/11/2029 | 4,000,000 | No | N/A | 10/28/2019 | 12/11/2019 | 11 | 3.946000% | N/A | ||
49 | Loan | Holiday Inn Express New Albany | 47,333 | 3,550,000 | 3,550,000 | 0.5% | 12/1/2029 | 2,638,106 | No | N/A | 11/22/2019 | 1/1/2020 | 1 | 4.830000% | N/A | ||
50 | Loan | CVS Brownsburg | 301 | 3,050,000 | 3,050,000 | 0.4% | 12/6/2029 | 2,446,481 | No | N/A | 11/19/2019 | 1/6/2020 | 6 | 4.270000% | N/A | ||
51 | Loan | Orient Drive Mobile Estates | 52,941 | 2,700,000 | 2,700,000 | 0.4% | 12/11/2029 | 2,455,903 | No | N/A | 11/13/2019 | 1/11/2020 | 11 | 4.135000% | N/A | ||
52 | Loan | Pomona Park | 49 | 2,675,000 | 2,667,792 | 0.4% | 11/11/2029 | 1,624,201 | No | N/A | 10/28/2019 | 12/11/2019 | 11 | 4.104000% | N/A | ||
53 | Loan | Dollar General Tuckahoe | 160 | 1,200,000 | 1,200,000 | 0.2% | 12/6/2029 | 988,850 | No | N/A | 11/20/2019 | 1/6/2020 | 6 | 4.200000% | N/A | ||
54 | Loan | Dollar General Rolla | 102 | 924,000 | 924,000 | 0.1% | 12/6/2029 | 924,000 | Yes | 7/6/2034 | 11/27/2019 | 1/6/2020 | 6 | 4.760000% | 8.760000% | ||
55 | Loan | Dollar General Dexter | 96 | 861,000 | 861,000 | 0.1% | 12/6/2029 | 861,000 | Yes | 4/6/2034 | 11/27/2019 | 1/6/2020 | 6 | 5.190000% | 9.190000% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Interest Accrual Method | Monthly Debt Service Payment | Amortization Type | Original Term to Maturity or ARD | Remaining Term to Maturity or ARD | Original IO Term | Remaining IO Term | Original Amortization Term | Remaining Amortization Term | Seasoning |
1 | Loan | 225 Bush | Actual/360 | 97,675.52 | Full IO | 60 | 59 | 60 | 59 | 0 | 0 | 1 |
2 | Loan | Chroma Apartments | Actual/360 | 117,484.30 | Full IO | 120 | 119 | 120 | 119 | 0 | 0 | 1 |
3 | Loan | Wyndham National Hotel Portfolio | Actual/360 | 213,211.71 | Amortizing | 120 | 120 | 0 | 0 | 270 | 270 | 0 |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | ||||||||||
3.02 | Property | Travelodge - 2111 Camino Del Llano | ||||||||||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | ||||||||||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | ||||||||||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | ||||||||||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | ||||||||||
3.07 | Property | Travelodge - 1127 Pony Express Highway | ||||||||||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | ||||||||||
3.09 | Property | Travelodge - 2680 Airport Road | ||||||||||
3.1 | Property | Super 8 - 720 Royal Parkway | ||||||||||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | ||||||||||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | ||||||||||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | ||||||||||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | ||||||||||
3.15 | Property | Travelodge - 1110 SE 4th Street | ||||||||||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | ||||||||||
3.17 | Property | Travelodge - 800 W Laramie Street | ||||||||||
3.18 | Property | Travelodge - 22 North Frontage Road | ||||||||||
3.19 | Property | Travelodge - 123 Westvaco Road | ||||||||||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | ||||||||||
3.21 | Property | Travelodge - 1710 Jefferson Street | ||||||||||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | ||||||||||
3.23 | Property | Travelodge - 8233 Airline Highway | ||||||||||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | ||||||||||
3.25 | Property | Travelodge - 707 East Webster Street | ||||||||||
3.26 | Property | Travelodge - 777 West Hwy 21 | ||||||||||
3.27 | Property | Travelodge - 3522 North Highway 59 | ||||||||||
3.28 | Property | Travelodge - 108 6th Avenue | ||||||||||
3.29 | Property | Travelodge - 2200 E South Avenue | ||||||||||
3.3 | Property | Travelodge - 128 South Willow Road | ||||||||||
3.31 | Property | Travelodge - 1005 Highway 285 | ||||||||||
3.32 | Property | Days Inn - 3431 14th Avenue | ||||||||||
3.33 | Property | Travelodge - 2505 US 69 | ||||||||||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | ||||||||||
3.35 | Property | Travelodge - 1706 North Park Drive | ||||||||||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | ||||||||||
3.37 | Property | Travelodge - 1177 E 16th Street | ||||||||||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | ||||||||||
3.39 | Property | Travelodge - 2407 East Holland Avenue | ||||||||||
3.4 | Property | Travelodge - 620 Souder Road | ||||||||||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | ||||||||||
3.42 | Property | Travelodge - 109 East Commerce Street | ||||||||||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | ||||||||||
3.44 | Property | Travelodge - 98 Moffat Avenue | ||||||||||
4 | Loan | Phoenix Industrial Portfolio III | Actual/360 | 150,545.43 | Partial IO | 120 | 120 | 24 | 24 | 360 | 360 | 0 |
4.01 | Property | Galesburg | ||||||||||
4.02 | Property | Covington | ||||||||||
4.03 | Property | Grafton | ||||||||||
5 | Loan | 3 Columbus Circle | Actual/360 | 99,209.03 | Full IO | 120 | 111 | 120 | 111 | 0 | 0 | 9 |
6 | Loan | ILPT Industrial Portfolio | Actual/360 | 67,252.77 | Full IO | 120 | 119 | 120 | 119 | 0 | 0 | 1 |
6.01 | Property | 1800 Union Airpark Boulevard | ||||||||||
6.02 | Property | 4237-4255 Anson Boulevard | ||||||||||
6.03 | Property | 5000 Commerce Way | ||||||||||
6.04 | Property | 5142 and 5148 North Hanley Road | ||||||||||
6.05 | Property | 945 Monument Drive | ||||||||||
6.06 | Property | 5500 SE Delaware Ave | ||||||||||
6.07 | Property | 2801 Airwest Boulevard | ||||||||||
6.08 | Property | 20 Logistics Boulevard | ||||||||||
6.09 | Property | 2150 Stanley Road | ||||||||||
6.1 | Property | 16101 Queens Court | ||||||||||
6.11 | Property | 5 Logistics Drive | ||||||||||
7 | Loan | Orfali Portfolio | Actual/360 | 87,954.86 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
8 | Loan | DoubleTree New York Times Square West Leased Fee | Actual/360 | 86,603.14 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
9 | Loan | United Healthcare Office | Actual/360 | 143,532.28 | Partial IO | 60 | 58 | 24 | 22 | 360 | 360 | 2 |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | Actual/360 | 76,271.69 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
11 | Loan | 4041 Central | Actual/360 | 105,345.41 | Amortizing | 120 | 118 | 0 | 0 | 360 | 358 | 2 |
12 | Loan | Century Plaza Towers | Actual/360 | 50,909.58 | Full IO | 120 | 119 | 120 | 119 | 0 | 0 | 1 |
13 | Loan | Westmont Red Roof Inn Portfolio II | Actual/360 | 96,738.59 | Amortizing | 120 | 118 | 0 | 0 | 300 | 298 | 2 |
13.01 | Property | Red Roof Inn St. Clairsville | ||||||||||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | ||||||||||
13.03 | Property | Red Roof PLUS+ West Springfield | ||||||||||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | ||||||||||
14 | Loan | Crimson Retail Portfolio | Actual/360 | 77,013.18 | Partial IO | 120 | 119 | 30 | 29 | 360 | 360 | 1 |
14.01 | Property | Little Elm | ||||||||||
14.02 | Property | South Plaza | ||||||||||
14.03 | Property | JoAnn Fabrics | ||||||||||
14.04 | Property | Office Depot | ||||||||||
15 | Loan | Redwood Technology Center | Actual/360 | 83,818.90 | Partial IO | 120 | 119 | 60 | 59 | 360 | 360 | 1 |
16 | Loan | Springhill Suites Raleigh Cary | Actual/360 | 69,909.50 | Amortizing | 120 | 120 | 0 | 0 | 360 | 360 | 0 |
17 | Loan | Muskogee Apartments Portfolio | Actual/360 | 73,698.71 | Partial IO | 120 | 120 | 60 | 60 | 360 | 360 | 0 |
17.01 | Property | Country Club | ||||||||||
17.02 | Property | Shady Hollow | ||||||||||
17.03 | Property | South Point | ||||||||||
17.04 | Property | Berwick | ||||||||||
17.05 | Property | Village East | ||||||||||
18 | Loan | 7105 - 7115 37th Avenue | Actual/360 | 56,355.32 | Full IO | 120 | 117 | 120 | 117 | 0 | 0 | 3 |
19 | Loan | Carnegie Hotel | Actual/360 | 68,176.08 | Amortizing | 120 | 120 | 0 | 0 | 360 | 360 | 0 |
20 | Loan | Pinecrest Apartments | Actual/360 | 43,431.62 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
21 | Loan | Shoppes at Parma | Actual/360 | 68,299.08 | Amortizing | 120 | 120 | 0 | 0 | 360 | 360 | 0 |
22 | Loan | The Village Apartments | Actual/360 | 68,462.40 | Amortizing | 120 | 120 | 0 | 0 | 360 | 360 | 0 |
23 | Loan | Shelbourne Square | Actual/360 | 71,245.36 | Amortizing | 120 | 120 | 0 | 0 | 300 | 300 | 0 |
24 | Loan | Mentis Portfolio | Actual/360 | 66,115.10 | Partial IO | 120 | 120 | 24 | 24 | 360 | 360 | 0 |
24.01 | Property | Mentis San Antonio | ||||||||||
24.02 | Property | Mentis Round Rock | ||||||||||
25 | Loan | Aliso Viejo Plaza | Actual/360 | 36,191.61 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
26 | Loan | Walmart Supercenter Douglasville | Actual/360 | 35,946.59 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
27 | Loan | Medley Portfolio | Actual/360 | 57,580.78 | Partial IO | 120 | 119 | 24 | 23 | 360 | 360 | 1 |
27.01 | Property | El Dorado Apartments | ||||||||||
27.02 | Property | Longview Heights Apartments | ||||||||||
27.03 | Property | Barron Court Apartments | ||||||||||
27.04 | Property | Longview Gardens Apartments | ||||||||||
28 | Loan | Courtyard - Tampa (Citrus Park) | Actual/360 | 61,317.99 | Partial IO | 120 | 120 | 24 | 24 | 360 | 360 | 0 |
29 | Loan | 1413 Germantown Avenue | Actual/360 | 56,199.03 | Amortizing | 120 | 120 | 0 | 0 | 360 | 360 | 0 |
30 | Loan | Beachwood Village | Actual/360 | 33,179.51 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
31 | Loan | Global Payments, Inc. | Actual/360 | 32,528.94 | Full IO, ARD | 120 | 119 | 120 | 119 | 0 | 0 | 1 |
32 | Loan | 2701 Grand Concourse | Actual/360 | 33,037.57 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
33 | Loan | Holiday Inn Express Lincoln CA | Actual/360 | 46,299.49 | Partial IO | 120 | 120 | 48 | 48 | 360 | 360 | 0 |
34 | Loan | Apple Inc. Boulder | Actual/360 | 30,311.81 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
35 | Loan | CubeSmart Penn’s Landing | Actual/360 | 33,683.44 | Full IO | 60 | 60 | 60 | 60 | 0 | 0 | 0 |
36 | Loan | Holiday Inn Express Early | Actual/360 | 44,990.20 | Amortizing | 120 | 120 | 0 | 0 | 300 | 300 | 0 |
37 | Loan | 105 Van Cortlandt Park | Actual/360 | 37,650.38 | Partial IO | 120 | 120 | 60 | 60 | 360 | 360 | 0 |
38 | Loan | The Ponce Hotel | Actual/360 | 46,751.39 | Amortizing | 120 | 120 | 0 | 0 | 270 | 270 | 0 |
39 | Loan | 1900 Evans Road | Actual/360 | 35,070.73 | Amortizing | 120 | 120 | 0 | 0 | 360 | 360 | 0 |
40 | Loan | Rosedale Tech | Actual/360 | 23,636.28 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
41 | Loan | Walkham Townhomes | Actual/360 | 22,380.08 | Full IO | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
42 | Loan | 530 West 136th Street | Actual/360 | 25,988.38 | Full IO | 120 | 119 | 120 | 119 | 0 | 0 | 1 |
43 | Loan | Raintree Oaks Apartments | Actual/360 | 32,595.55 | Amortizing | 120 | 120 | 0 | 0 | 360 | 360 | 0 |
44 | Loan | Six Sentry Office Portfolio | Actual/360 | 30,873.13 | Amortizing | 120 | 120 | 0 | 0 | 360 | 360 | 0 |
44.01 | Property | 630 Sentry | ||||||||||
44.02 | Property | 670 Sentry | ||||||||||
44.03 | Property | 610 Sentry | ||||||||||
44.04 | Property | 620 Sentry | ||||||||||
45 | Loan | BNSF Logistics | Actual/360 | 24,216.93 | Partial IO | 120 | 120 | 36 | 36 | 360 | 360 | 0 |
46 | Loan | Airport Square | Actual/360 | 24,450.86 | Amortizing | 120 | 119 | 0 | 0 | 360 | 359 | 1 |
47 | Loan | Days Inn by Wyndham - Florence | Actual/360 | 25,775.89 | Amortizing | 120 | 120 | 0 | 0 | 300 | 300 | 0 |
48 | Loan | Brickyard Plaza | Actual/360 | 13,372.56 | Full IO | 120 | 119 | 120 | 119 | 0 | 0 | 1 |
49 | Loan | Holiday Inn Express New Albany | Actual/360 | 20,402.86 | Amortizing | 120 | 120 | 0 | 0 | 300 | 300 | 0 |
50 | Loan | CVS Brownsburg | Actual/360 | 15,039.90 | Amortizing | 120 | 120 | 0 | 0 | 360 | 360 | 0 |
51 | Loan | Orient Drive Mobile Estates | Actual/360 | 13,101.23 | Partial IO | 120 | 120 | 60 | 60 | 360 | 360 | 0 |
52 | Loan | Pomona Park | Actual/360 | 16,356.94 | Amortizing | 120 | 119 | 0 | 0 | 240 | 239 | 1 |
53 | Loan | Dollar General Tuckahoe | Actual/360 | 5,868.21 | Partial IO | 120 | 120 | 12 | 12 | 360 | 360 | 0 |
54 | Loan | Dollar General Rolla | Actual/360 | 3,716.11 | Full IO, ARD | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
55 | Loan | Dollar General Dexter | Actual/360 | 3,775.54 | Full IO, ARD | 120 | 120 | 120 | 120 | 0 | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Prepayment Provisions | Grace Period Default | Grace Period Late | Grace Period at Maturity Default | Appraised Value | Appraisal Date | U/W NOI DSCR | U/W NCF DSCR | Cut-off Date LTV Ratio | LTV Ratio at Maturity or ARD |
1 | Loan | 225 Bush | LO(25);DEF(29);O(6) | 0 | 0 | 0 | 589,000,000 | 9/5/2019 | 4.00 | 3.85 | 34.6% | 34.6% |
2 | Loan | Chroma Apartments | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 73,000,000 | 8/23/2019 | 1.85 | 1.81 | 68.5% | 68.5% |
3 | Loan | Wyndham National Hotel Portfolio | LO(24);YM2(92);O(4) | 0 | 0 | 0 | 215,000,000 | 8/1/2019 | 2.20 | 1.94 | 67.4% | 46.7% |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | 15,100,000 | 8/1/2019 | ||||||||
3.02 | Property | Travelodge - 2111 Camino Del Llano | 10,800,000 | 8/1/2019 | ||||||||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | 13,300,000 | 8/1/2019 | ||||||||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | 11,000,000 | 8/1/2019 | ||||||||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | 8,700,000 | 8/1/2019 | ||||||||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | 9,200,000 | 8/1/2019 | ||||||||
3.07 | Property | Travelodge - 1127 Pony Express Highway | 9,300,000 | 8/1/2019 | ||||||||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | 8,900,000 | 8/1/2019 | ||||||||
3.09 | Property | Travelodge - 2680 Airport Road | 5,600,000 | 8/1/2019 | ||||||||
3.1 | Property | Super 8 - 720 Royal Parkway | 8,000,000 | 8/1/2019 | ||||||||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | 9,300,000 | 8/1/2019 | ||||||||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | 6,400,000 | 8/1/2019 | ||||||||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | 6,500,000 | 8/1/2019 | ||||||||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | 5,500,000 | 8/1/2019 | ||||||||
3.15 | Property | Travelodge - 1110 SE 4th Street | 6,500,000 | 8/1/2019 | ||||||||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | 4,500,000 | 8/1/2019 | ||||||||
3.17 | Property | Travelodge - 800 W Laramie Street | 4,300,000 | 8/1/2019 | ||||||||
3.18 | Property | Travelodge - 22 North Frontage Road | 5,200,000 | 8/1/2019 | ||||||||
3.19 | Property | Travelodge - 123 Westvaco Road | 3,700,000 | 8/1/2019 | ||||||||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | 4,200,000 | 8/1/2019 | ||||||||
3.21 | Property | Travelodge - 1710 Jefferson Street | 5,200,000 | 8/1/2019 | ||||||||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | 4,300,000 | 8/1/2019 | ||||||||
3.23 | Property | Travelodge - 8233 Airline Highway | 4,200,000 | 8/1/2019 | ||||||||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | 4,000,000 | 8/1/2019 | ||||||||
3.25 | Property | Travelodge - 707 East Webster Street | 3,300,000 | 8/1/2019 | ||||||||
3.26 | Property | Travelodge - 777 West Hwy 21 | 3,400,000 | 8/1/2019 | ||||||||
3.27 | Property | Travelodge - 3522 North Highway 59 | 1,900,000 | 8/1/2019 | ||||||||
3.28 | Property | Travelodge - 108 6th Avenue | 3,100,000 | 8/1/2019 | ||||||||
3.29 | Property | Travelodge - 2200 E South Avenue | 3,700,000 | 8/1/2019 | ||||||||
3.3 | Property | Travelodge - 128 South Willow Road | 2,700,000 | 8/1/2019 | ||||||||
3.31 | Property | Travelodge - 1005 Highway 285 | 2,000,000 | 8/1/2019 | ||||||||
3.32 | Property | Days Inn - 3431 14th Avenue | 2,500,000 | 8/1/2019 | ||||||||
3.33 | Property | Travelodge - 2505 US 69 | 1,000,000 | 8/1/2019 | ||||||||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | 3,800,000 | 8/1/2019 | ||||||||
3.35 | Property | Travelodge - 1706 North Park Drive | 1,400,000 | 8/1/2019 | ||||||||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | 2,700,000 | 8/1/2019 | ||||||||
3.37 | Property | Travelodge - 1177 E 16th Street | 1,000,000 | 8/1/2019 | ||||||||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | 2,200,000 | 8/1/2019 | ||||||||
3.39 | Property | Travelodge - 2407 East Holland Avenue | 2,100,000 | 8/1/2019 | ||||||||
3.4 | Property | Travelodge - 620 Souder Road | 800,000 | 8/1/2019 | ||||||||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | 1,900,000 | 8/1/2019 | ||||||||
3.42 | Property | Travelodge - 109 East Commerce Street | 500,000 | 8/1/2019 | ||||||||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | 400,000 | 8/1/2019 | ||||||||
3.44 | Property | Travelodge - 98 Moffat Avenue | 900,000 | 8/1/2019 | ||||||||
4 | Loan | Phoenix Industrial Portfolio III | LO(24);DEF(90);O(6) | 0 | 0 | 0 | 41,940,000 | Various | 1.82 | 1.70 | 74.2% | 62.7% |
4.01 | Property | Galesburg | 14,500,000 | 10/29/2019 | ||||||||
4.02 | Property | Covington | 13,800,000 | 10/28/2019 | ||||||||
4.03 | Property | Grafton | 13,640,000 | 10/30/2019 | ||||||||
5 | Loan | 3 Columbus Circle | LO(33);DEF(82);O(5) | 0 | 5 | 0 | 1,080,000,000 | 1/1/2019 | 3.11 | 2.91 | 45.4% | 45.4% |
6 | Loan | ILPT Industrial Portfolio | LO(25);DEF/YM1(88);O(7) | 0 | 0 | 0 | 547,000,000 | Various | 5.52 | 5.05 | 39.2% | 39.2% |
6.01 | Property | 1800 Union Airpark Boulevard | 94,500,000 | 7/15/2019 | ||||||||
6.02 | Property | 4237-4255 Anson Boulevard | 73,000,000 | 7/16/2019 | ||||||||
6.03 | Property | 5000 Commerce Way | 69,700,000 | 7/18/2019 | ||||||||
6.04 | Property | 5142 and 5148 North Hanley Road | 61,700,000 | 7/15/2019 | ||||||||
6.05 | Property | 945 Monument Drive | 51,200,000 | 7/16/2019 | ||||||||
6.06 | Property | 5500 SE Delaware Ave | 43,000,000 | 7/16/2019 | ||||||||
6.07 | Property | 2801 Airwest Boulevard | 41,100,000 | 7/15/2019 | ||||||||
6.08 | Property | 20 Logistics Boulevard | 32,500,000 | 7/23/2019 | ||||||||
6.09 | Property | 2150 Stanley Road | 30,200,000 | 7/16/2019 | ||||||||
6.1 | Property | 16101 Queens Court | 29,500,000 | 7/16/2019 | ||||||||
6.11 | Property | 5 Logistics Drive | 20,600,000 | 7/16/2019 | ||||||||
7 | Loan | Orfali Portfolio | LO(24);DEF(89);O(7) | 0 | 0 | 0 | 58,700,000 | 9/17/2019 | 2.76 | 2.71 | 51.1% | 51.1% |
8 | Loan | DoubleTree New York Times Square West Leased Fee | LO(6);YM1(107);O(7) | 0 | 0 | 0 | 132,600,000 | 10/1/2019 | 2.53 | 2.53 | 43.7% | 43.7% |
9 | Loan | United Healthcare Office | LO(26);DEF(30);O(4) | 0 | 0 | 0 | 70,200,000 | 8/23/2019 | 1.58 | 1.56 | 66.7% | 63.7% |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | LO(24);DEF(92);O(4) | 0 | 4 times - 10 days | 0 | 38,500,000 | 10/1/2019 | 3.45 | 3.12 | 61.9% | 61.9% |
11 | Loan | 4041 Central | LO(26);DEF(87);O(7) | 0 | 0 | 0 | 58,000,000 | 9/9/2019 | 1.84 | 1.73 | 73.1% | 57.5% |
12 | Loan | Century Plaza Towers | YM1(25);DEF/YM1(90);O(5) | 0 | 0 (1 grace period of 10 business days every calendar year) | 0 | 2,302,000,000 | 9/24/2019 | 4.41 | 4.08 | 39.1% | 39.1% |
13 | Loan | Westmont Red Roof Inn Portfolio II | LO(26);DEF(90);O(4) | 0 | 0 | 0 | 26,600,000 | Various | 2.44 | 2.06 | 66.3% | 48.5% |
13.01 | Property | Red Roof Inn St. Clairsville | 8,600,000 | 5/1/2019 | ||||||||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | 7,500,000 | 5/13/2019 | ||||||||
13.03 | Property | Red Roof PLUS+ West Springfield | 5,300,000 | 5/8/2019 | ||||||||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | 5,200,000 | 5/3/2019 | ||||||||
14 | Loan | Crimson Retail Portfolio | LO(25);DEF(88);O(7) | 0 | 0 | 0 | 45,700,000 | Various | 1.94 | 1.83 | 72.5% | 61.5% |
14.01 | Property | Little Elm | 30,400,000 | 9/16/2019 | ||||||||
14.02 | Property | South Plaza | 9,200,000 | 9/16/2019 | ||||||||
14.03 | Property | JoAnn Fabrics | 3,150,000 | 9/13/2019 | ||||||||
14.04 | Property | Office Depot | 2,950,000 | 9/13/2019 | ||||||||
15 | Loan | Redwood Technology Center | LO(25);DEF(90);O(5) | 0 | 0 | 0 | 51,000,000 | 10/8/2019 | 1.60 | 1.55 | 71.6% | 65.5% |
16 | Loan | Springhill Suites Raleigh Cary | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 22,500,000 | 10/15/2019 | 2.20 | 1.98 | 65.6% | 52.0% |
17 | Loan | Muskogee Apartments Portfolio | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 20,750,000 | 11/1/2019 | 1.62 | 1.42 | 70.8% | 64.7% |
17.01 | Property | Country Club | 8,000,000 | 11/1/2019 | ||||||||
17.02 | Property | Shady Hollow | 5,700,000 | 11/1/2019 | ||||||||
17.03 | Property | South Point | 3,175,000 | 11/1/2019 | ||||||||
17.04 | Property | Berwick | 2,400,000 | 11/1/2019 | ||||||||
17.05 | Property | Village East | 1,475,000 | 11/1/2019 | ||||||||
18 | Loan | 7105 - 7115 37th Avenue | LO(27);DEF(90);O(3) | 0 | 0 | 0 | 22,900,000 | 11/1/2019 | 1.72 | 1.68 | 63.3% | 63.3% |
19 | Loan | Carnegie Hotel | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 23,200,000 | 9/24/2019 | 2.82 | 2.39 | 62.5% | 49.4% |
20 | Loan | Pinecrest Apartments | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 22,200,000 | 10/22/2019 | 2.63 | 2.45 | 64.0% | 64.0% |
21 | Loan | Shoppes at Parma | LO(36);DEF(80);O(4) | 0 | 0 | 0 | 87,300,000 | 8/29/2019 | 1.89 | 1.74 | 65.4% | 52.3% |
22 | Loan | The Village Apartments | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 22,900,000 | 9/26/2019 | 1.93 | 1.80 | 61.1% | 48.9% |
23 | Loan | Shelbourne Square | LO(12);YM1(101);O(7) | 0 | 0 | 0 | 21,400,000 | 10/21/2019 | 1.76 | 1.62 | 63.3% | 45.5% |
24 | Loan | Mentis Portfolio | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 23,075,000 | 9/27/2019 | 1.75 | 1.74 | 58.0% | 49.3% |
24.01 | Property | Mentis San Antonio | 12,875,000 | 9/27/2019 | ||||||||
24.02 | Property | Mentis Round Rock | 10,200,000 | 9/27/2019 | ||||||||
25 | Loan | Aliso Viejo Plaza | LO(24);DEF(92);O(4) | 5 | 2 times - 5 days | 0 | 28,900,000 | 10/11/2019 | 3.48 | 3.38 | 45.0% | 45.0% |
26 | Loan | Walmart Supercenter Douglasville | LO(24);DEF(92);O(4) | 5 | 0 | 0 | 24,360,000 | 10/14/2019 | 2.95 | 2.77 | 52.1% | 52.1% |
27 | Loan | Medley Portfolio | LO(25);DEF(92);O(3) | 0 | 0 | 0 | 18,000,000 | 9/12/2019 | 2.05 | 1.84 | 66.7% | 56.2% |
27.01 | Property | El Dorado Apartments | 6,600,000 | 9/12/2019 | ||||||||
27.02 | Property | Longview Heights Apartments | 4,800,000 | 9/12/2019 | ||||||||
27.03 | Property | Barron Court Apartments | 3,300,000 | 9/12/2019 | ||||||||
27.04 | Property | Longview Gardens Apartments | 3,300,000 | 9/12/2019 | ||||||||
28 | Loan | Courtyard - Tampa (Citrus Park) | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 23,500,000 | 7/3/2019 | 2.19 | 1.95 | 50.6% | 43.4% |
29 | Loan | 1413 Germantown Avenue | LO(24);DEF(92);O(4) | 7 | 7 | 0 | 17,400,000 | 8/21/2019 | 1.51 | 1.50 | 67.8% | 53.8% |
30 | Loan | Beachwood Village | LO(24);DEF(92);O(4) | 0 | 5 | 0 | 18,200,000 | 10/24/2019 | 2.30 | 2.28 | 60.4% | 60.4% |
31 | Loan | Global Payments, Inc. | LO(25);DEF(91);O(4) | 2 times - 5 days | 0 | 0 | 42,000,000 | 8/29/2019 | 2.23 | 2.23 | 69.4% | 69.4% |
32 | Loan | 2701 Grand Concourse | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 16,000,000 | 10/7/2019 | 1.96 | 1.96 | 61.3% | 61.3% |
33 | Loan | Holiday Inn Express Lincoln CA | LO(59);YM1(57);O(4) | 5 | 0 | 5 | 15,000,000 | 10/1/2020 | 2.35 | 2.09 | 60.0% | 53.9% |
34 | Loan | Apple Inc. Boulder | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 15,500,000 | 11/6/2019 | 2.28 | 2.26 | 57.4% | 57.4% |
35 | Loan | CubeSmart Penn’s Landing | LO(24);DEF(32);O(4) | 0 | 0 | 0 | 12,870,000 | 8/1/2019 | 2.00 | 1.97 | 66.4% | 66.4% |
36 | Loan | Holiday Inn Express Early | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 14,000,000 | 10/22/2019 | 2.14 | 1.96 | 60.0% | 43.4% |
37 | Loan | 105 Van Cortlandt Park | LO(24);DEF(93);O(3) | 0 | 0 | 0 | 12,700,000 | 9/18/2019 | 1.42 | 1.40 | 63.8% | 57.7% |
38 | Loan | The Ponce Hotel | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 13,100,000 | 11/1/2019 | 2.03 | 1.84 | 57.3% | 40.0% |
39 | Loan | 1900 Evans Road | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 12,200,000 | 10/11/2019 | 2.34 | 2.22 | 61.5% | 48.5% |
40 | Loan | Rosedale Tech | LO(24);DEF(91);O(5) | 0 | 0 | 0 | 11,730,000 | 11/6/2019 | 3.32 | 3.05 | 63.9% | 63.9% |
41 | Loan | Walkham Townhomes | LO(24);DEF(93);O(3) | 0 | 0 | 0 | 10,370,000 | 10/3/2019 | 1.94 | 1.91 | 65.0% | 65.0% |
42 | Loan | 530 West 136th Street | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 10,400,000 | 9/13/2019 | 1.50 | 1.47 | 62.7% | 62.7% |
43 | Loan | Raintree Oaks Apartments | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 9,120,000 | 10/15/2019 | 1.62 | 1.57 | 71.3% | 57.5% |
44 | Loan | Six Sentry Office Portfolio | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 8,550,000 | 9/25/2019 | 2.02 | 1.71 | 71.9% | 58.0% |
44.01 | Property | 630 Sentry | 2,900,000 | 9/25/2019 | ||||||||
44.02 | Property | 670 Sentry | 2,000,000 | 9/25/2019 | ||||||||
44.03 | Property | 610 Sentry | 1,900,000 | 9/25/2019 | ||||||||
44.04 | Property | 620 Sentry | 1,750,000 | 9/25/2019 | ||||||||
45 | Loan | BNSF Logistics | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 8,300,000 | 11/3/2019 | 1.81 | 1.78 | 65.0% | 55.5% |
46 | Loan | Airport Square | LO(25);DEF(92);O(3) | 0 | 0 | 0 | 44,400,000 | 8/2/2019 | 1.80 | 1.69 | 67.5% | 54.1% |
47 | Loan | Days Inn by Wyndham - Florence | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 7,400,000 | 10/1/2019 | 2.64 | 2.40 | 63.5% | 46.4% |
48 | Loan | Brickyard Plaza | LO(25);YM1(91);O(4) | 0 | 0 | 0 | 5,150,000 | 9/19/2019 | 2.44 | 2.23 | 62.5% | 62.5% |
49 | Loan | Holiday Inn Express New Albany | LO(24);DEF(93);O(3) | 0 | 0 | 0 | 6,500,000 | 7/1/2019 | 1.99 | 1.75 | 54.6% | 40.6% |
50 | Loan | CVS Brownsburg | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 4,690,000 | 10/2/2019 | 1.57 | 1.52 | 65.0% | 52.2% |
51 | Loan | Orient Drive Mobile Estates | LO(24);DEF/YM1(92);O(4) | 0 | 0 | 0 | 5,400,000 | 9/9/2019 | 1.85 | 1.84 | 50.0% | 45.5% |
52 | Loan | Pomona Park | LO(25);DEF(91);O(4) | 0 | 0 | 0 | 4,625,000 | 9/6/2019 | 1.68 | 1.55 | 57.7% | 35.1% |
53 | Loan | Dollar General Tuckahoe | LO(24);DEF(92);O(4) | 0 | 0 | 0 | 1,925,000 | 10/7/2019 | 1.66 | 1.65 | 62.3% | 51.4% |
54 | Loan | Dollar General Rolla | YM(24);DEF/YM(89);O(7) | 0 | 0 | 0 | 1,320,000 | 8/28/2019 | 1.86 | 1.83 | 70.0% | 70.0% |
55 | Loan | Dollar General Dexter | YM(24);DEF/YM(89);O(7) | 0 | 0 | 0 | 1,230,000 | 5/2/2019 | 1.72 | 1.69 | 70.0% | 70.0% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | U/W NOI Debt Yield | U/W NCF Debt Yield | UW EGI | U/W Expenses | U/W NOI | U/W Replacement | U/W TI/LC | U/W NCF | Occupancy Rate | Occupancy as-of Date |
1 | Loan | 225 Bush | 13.4% | 12.9% | 41,830,321 | 14,566,655 | 27,263,666 | 115,997 | 869,981 | 26,277,688 | 97.8% | 9/30/2019 |
2 | Loan | Chroma Apartments | 7.4% | 7.3% | 5,228,508 | 1,506,335 | 3,722,173 | 62,670 | 22,388 | 3,637,115 | 95.3% | 10/30/2019 |
3 | Loan | Wyndham National Hotel Portfolio | 16.1% | 14.2% | 70,792,181 | 47,422,552 | 23,369,629 | 2,831,687 | 0 | 20,537,942 | 71.7% | 8/31/2019 |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | 2,576,754 | 905,283 | 1,671,471 | 103,070 | 0 | 1,568,401 | 38.9% | 8/31/2019 | ||
3.02 | Property | Travelodge - 2111 Camino Del Llano | 3,134,604 | 1,737,042 | 1,397,562 | 125,384 | 0 | 1,272,178 | 94.7% | 8/31/2019 | ||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | 3,184,671 | 1,825,747 | 1,358,924 | 127,387 | 0 | 1,231,538 | 65.2% | 8/31/2019 | ||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | 3,419,480 | 2,166,575 | 1,252,905 | 136,779 | 0 | 1,116,126 | 92.0% | 8/31/2019 | ||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | 2,886,336 | 1,902,675 | 983,661 | 115,453 | 0 | 868,208 | 74.4% | 8/31/2019 | ||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | 2,134,156 | 1,244,090 | 890,067 | 85,366 | 0 | 804,700 | 74.0% | 8/31/2019 | ||
3.07 | Property | Travelodge - 1127 Pony Express Highway | 2,157,070 | 1,287,376 | 869,694 | 86,283 | 0 | 783,411 | 56.7% | 8/31/2019 | ||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | 1,973,935 | 1,159,160 | 814,775 | 78,957 | 0 | 735,818 | 91.0% | 8/31/2019 | ||
3.09 | Property | Travelodge - 2680 Airport Road | 1,684,365 | 899,216 | 785,149 | 67,375 | 0 | 717,775 | 83.4% | 8/31/2019 | ||
3.1 | Property | Super 8 - 720 Royal Parkway | 2,312,179 | 1,478,257 | 833,923 | 92,487 | 0 | 741,436 | 82.0% | 8/31/2019 | ||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | 2,655,752 | 1,916,510 | 739,242 | 106,230 | 0 | 633,012 | 72.9% | 8/31/2019 | ||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | 1,935,561 | 1,195,081 | 740,480 | 77,422 | 0 | 663,058 | 78.5% | 8/31/2019 | ||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | 1,663,942 | 993,913 | 670,030 | 66,558 | 0 | 603,472 | 66.6% | 8/31/2019 | ||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | 1,694,455 | 1,018,967 | 675,488 | 67,778 | 0 | 607,710 | 78.0% | 8/31/2019 | ||
3.15 | Property | Travelodge - 1110 SE 4th Street | 1,434,177 | 799,926 | 634,250 | 57,367 | 0 | 576,883 | 84.0% | 8/31/2019 | ||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | 1,591,096 | 1,022,254 | 568,842 | 63,644 | 0 | 505,198 | 68.3% | 8/31/2019 | ||
3.17 | Property | Travelodge - 800 W Laramie Street | 1,275,524 | 725,657 | 549,867 | 51,021 | 0 | 498,846 | 85.2% | 8/31/2019 | ||
3.18 | Property | Travelodge - 22 North Frontage Road | 1,492,017 | 881,125 | 610,891 | 59,681 | 0 | 551,211 | 83.7% | 8/31/2019 | ||
3.19 | Property | Travelodge - 123 Westvaco Road | 1,427,550 | 897,156 | 530,394 | 57,102 | 0 | 473,292 | 70.0% | 8/31/2019 | ||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | 1,724,899 | 1,183,207 | 541,693 | 68,996 | 0 | 472,697 | 69.8% | 8/31/2019 | ||
3.21 | Property | Travelodge - 1710 Jefferson Street | 1,354,534 | 868,414 | 486,120 | 54,181 | 0 | 431,939 | 78.5% | 8/31/2019 | ||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | 1,693,665 | 1,212,080 | 481,586 | 67,747 | 0 | 413,839 | 91.7% | 8/31/2019 | ||
3.23 | Property | Travelodge - 8233 Airline Highway | 1,095,931 | 644,896 | 451,035 | 43,837 | 0 | 407,197 | 80.9% | 8/31/2019 | ||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | 1,374,253 | 922,737 | 451,516 | 54,970 | 0 | 396,546 | 74.7% | 8/31/2019 | ||
3.25 | Property | Travelodge - 707 East Webster Street | 1,621,747 | 1,199,931 | 421,816 | 64,870 | 0 | 356,946 | 58.9% | 8/31/2019 | ||
3.26 | Property | Travelodge - 777 West Hwy 21 | 1,369,045 | 980,465 | 388,580 | 54,762 | 0 | 333,818 | 60.6% | 8/31/2019 | ||
3.27 | Property | Travelodge - 3522 North Highway 59 | 1,511,604 | 1,134,073 | 377,531 | 60,464 | 0 | 317,067 | 56.7% | 8/31/2019 | ||
3.28 | Property | Travelodge - 108 6th Avenue | 868,337 | 535,224 | 333,114 | 34,733 | 0 | 298,380 | 73.9% | 8/31/2019 | ||
3.29 | Property | Travelodge - 2200 E South Avenue | 928,821 | 597,643 | 331,179 | 37,153 | 0 | 294,026 | 82.3% | 8/31/2019 | ||
3.3 | Property | Travelodge - 128 South Willow Road | 1,233,371 | 919,361 | 314,010 | 49,335 | 0 | 264,676 | 72.1% | 8/31/2019 | ||
3.31 | Property | Travelodge - 1005 Highway 285 | 1,541,517 | 1,229,846 | 311,670 | 61,661 | 0 | 250,010 | 82.2% | 8/31/2019 | ||
3.32 | Property | Days Inn - 3431 14th Avenue | 1,316,379 | 1,059,044 | 257,335 | 52,655 | 0 | 204,680 | 86.1% | 8/31/2019 | ||
3.33 | Property | Travelodge - 2505 US 69 | 1,032,550 | 801,511 | 231,039 | 41,302 | 0 | 189,737 | 64.9% | 8/31/2019 | ||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | 1,052,736 | 771,797 | 280,938 | 42,109 | 0 | 238,829 | 67.5% | 8/31/2019 | ||
3.35 | Property | Travelodge - 1706 North Park Drive | 1,074,746 | 852,346 | 222,401 | 42,990 | 0 | 179,411 | 96.1% | 8/31/2019 | ||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | 1,371,454 | 1,158,885 | 212,569 | 54,858 | 0 | 157,711 | 55.6% | 8/31/2019 | ||
3.37 | Property | Travelodge - 1177 E 16th Street | 1,314,752 | 1,106,530 | 208,222 | 52,590 | 0 | 155,632 | 31.0% | 8/31/2019 | ||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | 1,324,993 | 1,124,128 | 200,865 | 53,000 | 0 | 147,866 | 67.3% | 8/31/2019 | ||
3.39 | Property | Travelodge - 2407 East Holland Avenue | 1,307,117 | 1,145,170 | 161,947 | 52,285 | 0 | 109,663 | 80.4% | 8/31/2019 | ||
3.4 | Property | Travelodge - 620 Souder Road | 716,540 | 726,389 | -9,849 | 28,662 | 0 | -38,510 | 51.7% | 8/31/2019 | ||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | 1,118,364 | 1,001,686 | 116,679 | 44,735 | 0 | 71,944 | 62.9% | 8/31/2019 | ||
3.42 | Property | Travelodge - 109 East Commerce Street | 758,343 | 828,710 | -70,366 | 30,334 | 0 | -100,700 | 33.0% | 8/31/2019 | ||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | 657,965 | 631,141 | 26,824 | 26,319 | 0 | 505 | 80.1% | 8/31/2019 | ||
3.44 | Property | Travelodge - 98 Moffat Avenue | 794,889 | 731,329 | 63,560 | 31,796 | 0 | 31,765 | 44.1% | 8/31/2019 | ||
4 | Loan | Phoenix Industrial Portfolio III | 10.6% | 9.9% | 4,742,806 | 1,457,626 | 3,285,179 | 83,504 | 129,932 | 3,071,744 | 89.2% | Various |
4.01 | Property | Galesburg | 1,675,561 | 502,066 | 1,173,495 | 34,226 | 61,201 | 1,078,067 | 88.0% | 10/24/2019 | ||
4.02 | Property | Covington | 1,937,208 | 624,987 | 1,312,222 | 14,644 | 53,321 | 1,244,256 | 100.0% | 9/30/2019 | ||
4.03 | Property | Grafton | 1,130,036 | 330,574 | 799,463 | 34,634 | 15,409 | 749,420 | 77.1% | 10/24/2019 | ||
5 | Loan | 3 Columbus Circle | 12.3% | 11.5% | 79,416,007 | 18,918,555 | 60,497,452 | 150,743 | 3,752,630 | 56,594,079 | 97.2% | 1/1/2019 |
6 | Loan | ILPT Industrial Portfolio | 14.8% | 13.6% | 39,822,695 | 7,985,779 | 31,836,916 | 656,723 | 2,038,736 | 29,141,457 | 100.0% | Various |
6.01 | Property | 1800 Union Airpark Boulevard | 8,907,213 | 2,906,244 | 6,000,969 | 143,300 | 452,296 | 5,405,373 | 100.0% | 12/7/2019 | ||
6.02 | Property | 4237-4255 Anson Boulevard | 5,904,323 | 1,536,726 | 4,367,597 | 82,926 | 272,696 | 4,011,976 | 100.0% | 12/7/2019 | ||
6.03 | Property | 5000 Commerce Way | 4,451,482 | 765,972 | 3,685,510 | 81,285 | 241,149 | 3,363,076 | 100.0% | 12/7/2019 | ||
6.04 | Property | 5142 and 5148 North Hanley Road | 3,708,736 | 132,948 | 3,575,789 | 34,479 | 148,969 | 3,392,341 | 100.0% | 12/7/2019 | ||
6.05 | Property | 945 Monument Drive | 3,386,613 | 482,738 | 2,903,875 | 77,000 | 206,930 | 2,619,946 | 100.0% | 12/7/2019 | ||
6.06 | Property | 5500 SE Delaware Ave | 2,914,156 | 104,426 | 2,809,731 | 51,528 | 155,235 | 2,602,967 | 100.0% | 12/7/2019 | ||
6.07 | Property | 2801 Airwest Boulevard | 2,491,915 | 117,071 | 2,374,844 | 64,367 | 164,469 | 2,146,008 | 100.0% | 12/7/2019 | ||
6.08 | Property | 20 Logistics Boulevard | 2,864,407 | 630,409 | 2,233,998 | 48,287 | 148,895 | 2,036,817 | 100.0% | 12/7/2019 | ||
6.09 | Property | 2150 Stanley Road | 2,301,168 | 665,285 | 1,635,883 | 39,480 | 120,692 | 1,475,711 | 100.0% | 9/1/2019 | ||
6.1 | Property | 16101 Queens Court | 1,675,398 | 380,692 | 1,294,706 | 17,664 | 70,559 | 1,206,483 | 100.0% | 12/7/2019 | ||
6.11 | Property | 5 Logistics Drive | 1,217,283 | 263,268 | 954,015 | 16,407 | 56,849 | 880,759 | 100.0% | 12/7/2019 | ||
7 | Loan | Orfali Portfolio | 9.7% | 9.5% | 4,451,425 | 1,534,166 | 2,917,259 | 60,562 | 0 | 2,856,697 | 95.7% | 9/24/2019 |
8 | Loan | DoubleTree New York Times Square West Leased Fee | 9.4% | 9.4% | 5,454,725 | 0 | 5,454,725 | 0 | 0 | 5,454,725 | 92.1% | 9/30/2019 |
9 | Loan | United Healthcare Office | 10.2% | 10.0% | 4,934,863 | 168,521 | 4,766,342 | 30,618 | 39,427 | 4,696,297 | 100.0% | 12/6/2019 |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | 13.3% | 12.0% | 7,737,944 | 4,576,600 | 3,161,344 | 309,518 | 0 | 2,851,826 | 85.9% | 9/30/2019 |
11 | Loan | 4041 Central | 10.1% | 9.5% | 6,984,424 | 2,684,938 | 4,299,487 | 73,162 | 181,453 | 4,044,872 | 68.1% | 10/1/2019 |
12 | Loan | Century Plaza Towers | 13.5% | 12.5% | 158,615,968 | 37,470,212 | 121,145,756 | 480,328 | 8,415,062 | 112,250,366 | 92.9% | 10/1/2019 |
13 | Loan | Westmont Red Roof Inn Portfolio II | 16.1% | 13.6% | 8,771,031 | 5,938,665 | 2,832,366 | 438,552 | N/A | 2,393,814 | 77.9% | 6/30/2019 |
13.01 | Property | Red Roof Inn St. Clairsville | 2,165,000 | 1,350,541 | 814,459 | 108,250 | N/A | 706,209 | 88.8% | 6/30/2019 | ||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | 2,348,735 | 1,540,435 | 808,300 | 117,437 | N/A | 690,863 | 76.9% | 6/30/2019 | ||
13.03 | Property | Red Roof PLUS+ West Springfield | 2,305,670 | 1,634,595 | 671,075 | 115,284 | N/A | 555,792 | 73.9% | 6/30/2019 | ||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | 1,951,626 | 1,413,094 | 538,532 | 97,581 | N/A | 440,951 | 72.8% | 6/30/2019 | ||
14 | Loan | Crimson Retail Portfolio | 10.8% | 10.2% | 5,117,182 | 1,524,685 | 3,592,496 | 47,757 | 163,838 | 3,380,901 | 95.5% | Various |
14.01 | Property | Little Elm | 3,299,259 | 1,075,565 | 2,223,695 | 22,448 | 89,142 | 2,112,105 | 94.7% | 9/1/2019 | ||
14.02 | Property | South Plaza | 1,224,262 | 292,906 | 931,357 | 19,084 | 56,383 | 855,890 | 95.0% | 9/1/2019 | ||
14.03 | Property | JoAnn Fabrics | 295,091 | 82,975 | 212,116 | 3,225 | 8,816 | 200,075 | 100.0% | 12/6/2019 | ||
14.04 | Property | Office Depot | 298,569 | 73,240 | 225,329 | 3,000 | 9,498 | 212,831 | 100.0% | 12/6/2019 | ||
15 | Loan | Redwood Technology Center | 9.7% | 9.4% | 4,837,710 | 1,281,963 | 3,555,746 | 23,192 | 89,320 | 3,443,234 | 94.1% | 7/31/2019 |
16 | Loan | Springhill Suites Raleigh Cary | 12.5% | 11.3% | 4,542,609 | 2,696,406 | 1,846,203 | 181,704 | 0 | 1,664,499 | 76.8% | 9/30/2019 |
17 | Loan | Muskogee Apartments Portfolio | 9.7% | 8.6% | 3,313,276 | 1,884,505 | 1,428,770 | 171,868 | 0 | 1,256,903 | 89.4% | 11/13/2019 |
17.01 | Property | Country Club | 1,428,322 | 795,716 | 632,606 | 78,720 | 0 | 553,886 | 92.9% | 11/13/2019 | ||
17.02 | Property | Shady Hollow | 799,472 | 465,957 | 333,515 | 36,700 | 0 | 296,815 | 89.9% | 11/13/2019 | ||
17.03 | Property | South Point | 459,233 | 262,295 | 196,937 | 26,784 | 0 | 170,153 | 88.2% | 11/13/2019 | ||
17.04 | Property | Berwick | 396,630 | 217,787 | 178,843 | 17,712 | 0 | 161,131 | 88.9% | 11/13/2019 | ||
17.05 | Property | Village East | 229,618 | 142,750 | 86,869 | 11,952 | 0 | 74,917 | 72.9% | 11/13/2019 | ||
18 | Loan | 7105 - 7115 37th Avenue | 8.0% | 7.9% | 1,939,352 | 774,446 | 1,164,906 | 26,500 | N/A | 1,138,406 | 100.0% | 7/18/2019 |
19 | Loan | Carnegie Hotel | 15.9% | 13.5% | 8,779,607 | 6,471,962 | 2,307,645 | 351,184 | 0 | 1,956,461 | 72.2% | 9/30/2019 |
20 | Loan | Pinecrest Apartments | 9.6% | 9.0% | 2,629,736 | 1,260,901 | 1,368,835 | 93,900 | 0 | 1,274,935 | 96.2% | 10/09/2019 |
21 | Loan | Shoppes at Parma | 11.1% | 10.2% | 9,956,513 | 3,633,806 | 6,322,706 | 145,255 | 363,138 | 5,814,314 | 93.2% | 10/3/2019 |
22 | Loan | The Village Apartments | 11.3% | 10.6% | 2,990,553 | 1,402,105 | 1,588,447 | 111,250 | 0 | 1,477,197 | 88.8% | 11/5/2019 |
23 | Loan | Shelbourne Square | 11.1% | 10.2% | 2,275,638 | 771,299 | 1,504,339 | 39,375 | 77,622 | 1,387,342 | 85.5% | 10/31/2019 |
24 | Loan | Mentis Portfolio | 10.4% | 10.3% | 1,440,406 | 51,401 | 1,389,005 | 6,895 | 0 | 1,382,110 | 100.0% | 12/1/2019 |
24.01 | Property | Mentis San Antonio | 798,125 | 28,505 | 769,620 | 3,867 | 0 | 765,754 | 100.0% | 12/1/2019 | ||
24.02 | Property | Mentis Round Rock | 642,281 | 22,896 | 619,384 | 3,028 | 0 | 616,357 | 100.0% | 12/1/2019 | ||
25 | Loan | Aliso Viejo Plaza | 11.6% | 11.3% | 2,264,605 | 753,236 | 1,511,369 | 8,950 | 35,800 | 1,466,619 | 96.4% | 11/1/2019 |
26 | Loan | Walmart Supercenter Douglasville | 10.0% | 9.4% | 1,333,806 | 59,390 | 1,274,416 | 22,251 | 55,628 | 1,196,537 | 100.0% | 12/1/2019 |
27 | Loan | Medley Portfolio | 11.8% | 10.6% | 2,899,937 | 1,483,317 | 1,416,620 | 147,950 | 0 | 1,268,670 | 89.6% | 9/17/2019 |
27.01 | Property | El Dorado Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
27.02 | Property | Longview Heights Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
27.03 | Property | Barron Court Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
27.04 | Property | Longview Gardens Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||
28 | Loan | Courtyard - Tampa (Citrus Park) | 13.5% | 12.0% | 4,430,946 | 2,822,260 | 1,608,686 | 177,238 | 0 | 1,431,448 | 69.8% | 10/31/2019 |
29 | Loan | 1413 Germantown Avenue | 8.7% | 8.5% | 1,216,200 | 195,389 | 1,020,811 | 12,500 | 0 | 1,008,311 | 94.0% | 11/7/2019 |
30 | Loan | Beachwood Village | 8.3% | 8.3% | 1,455,189 | 540,896 | 914,293 | 5,475 | 0 | 908,818 | 93.7% | 10/31/2019 |
31 | Loan | Global Payments, Inc. | 8.7% | 8.7% | 2,619,544 | 78,586 | 2,540,957 | 0 | 0 | 2,540,957 | 100.0% | 12/1/2019 |
32 | Loan | 2701 Grand Concourse | 7.9% | 7.9% | 1,173,492 | 397,389 | 776,103 | 0 | 0 | 776,103 | 96.9% | 10/2/2019 |
33 | Loan | Holiday Inn Express Lincoln CA | 14.5% | 12.9% | 3,638,123 | 2,332,591 | 1,305,532 | 145,525 | 0 | 1,160,007 | 86.6% | 09/04/2019 |
34 | Loan | Apple Inc. Boulder | 9.3% | 9.2% | 853,542 | 25,606 | 827,936 | 5,739 | 0 | 822,197 | 100.0% | 12/6/2019 |
35 | Loan | CubeSmart Penn’s Landing | 9.4% | 9.3% | 1,353,988 | 546,543 | 807,446 | 9,954 | 0 | 797,492 | 92.9% | 9/30/2019 |
36 | Loan | Holiday Inn Express Early | 13.8% | 12.6% | 2,500,417 | 1,344,171 | 1,156,246 | 100,017 | 0 | 1,056,229 | 74.3% | 11/12/2019 |
37 | Loan | 105 Van Cortlandt Park | 7.9% | 7.8% | 842,479 | 199,891 | 642,588 | 12,250 | 0 | 630,338 | 100.0% | 11/14/2019 |
38 | Loan | The Ponce Hotel | 15.2% | 13.8% | 2,635,708 | 1,499,015 | 1,136,693 | 105,428 | 0 | 1,031,265 | 70.6% | 9/30/2019 |
39 | Loan | 1900 Evans Road | 13.1% | 12.4% | 1,368,312 | 382,393 | 985,918 | 14,865 | 37,445 | 933,608 | 100.0% | 11/1/2019 |
40 | Loan | Rosedale Tech | 12.5% | 11.6% | 970,205 | 29,106 | 941,099 | 27,589 | 47,189 | 866,322 | 100.0% | 12/6/2019 |
41 | Loan | Walkham Townhomes | 7.7% | 7.6% | 818,447 | 298,174 | 520,272 | 6,777 | 0 | 513,495 | 100.0% | 11/1/2019 |
42 | Loan | 530 West 136th Street | 7.2% | 7.0% | 779,864 | 311,943 | 467,921 | 9,500 | 0 | 458,421 | 97.8% | 9/30/2019 |
43 | Loan | Raintree Oaks Apartments | 9.8% | 9.5% | 1,151,263 | 516,184 | 635,079 | 20,384 | 0 | 614,695 | 99.1% | 10/23/2019 |
44 | Loan | Six Sentry Office Portfolio | 12.2% | 10.3% | 1,394,976 | 644,821 | 750,155 | 23,805 | 93,026 | 633,324 | 88.3% | 11/1/2019 |
44.01 | Property | 630 Sentry | N/A | N/A | N/A | N/A | N/A | N/A | 100.0% | 11/1/2019 | ||
44.02 | Property | 670 Sentry | N/A | N/A | N/A | N/A | N/A | N/A | 81.6% | 11/1/2019 | ||
44.03 | Property | 610 Sentry | N/A | N/A | N/A | N/A | N/A | N/A | 97.1% | 11/1/2019 | ||
44.04 | Property | 620 Sentry | N/A | N/A | N/A | N/A | N/A | N/A | 67.4% | 11/1/2019 | ||
45 | Loan | BNSF Logistics | 9.7% | 9.6% | 541,038 | 16,231 | 524,807 | 4,120 | 4,718 | 515,969 | 100.0% | 12/6/2019 |
46 | Loan | Airport Square | 10.6% | 9.9% | 4,423,098 | 1,261,504 | 3,161,595 | 34,940 | 151,408 | 2,975,246 | 85.6% | 10/28/2019 |
47 | Loan | Days Inn by Wyndham - Florence | 17.4% | 15.8% | 1,847,896 | 1,032,229 | 815,667 | 73,916 | 0 | 741,751 | 65.6% | 9/30/2019 |
48 | Loan | Brickyard Plaza | 9.8% | 8.9% | 570,449 | 178,597 | 391,852 | 12,884 | 21,085 | 357,884 | 100.0% | 9/25/2019 |
49 | Loan | Holiday Inn Express New Albany | 13.8% | 12.1% | 1,496,682 | 1,008,436 | 488,246 | 59,867 | 0 | 428,379 | 60.6% | 10/31/2019 |
50 | Loan | CVS Brownsburg | 9.3% | 9.0% | 327,471 | 44,565 | 282,906 | 1,519 | 7,594 | 273,794 | 100.0% | 12/1/2019 |
51 | Loan | Orient Drive Mobile Estates | 10.8% | 10.7% | 378,188 | 86,611 | 291,576 | 2,550 | 0 | 289,026 | 100.0% | 9/25/2019 |
52 | Loan | Pomona Park | 12.4% | 11.4% | 428,089 | 97,924 | 330,165 | 8,207 | 17,358 | 304,600 | 96.8% | 10/2/2019 |
53 | Loan | Dollar General Tuckahoe | 9.8% | 9.7% | 132,719 | 15,714 | 117,004 | 1,123 | 0 | 115,881 | 100.0% | 12/1/2019 |
54 | Loan | Dollar General Rolla | 9.0% | 8.8% | 85,621 | 2,569 | 83,052 | 1,354 | 0 | 81,698 | 100.0% | 6/23/2019 |
55 | Loan | Dollar General Dexter | 9.1% | 8.9% | 80,418 | 2,413 | 78,005 | 1,350 | 0 | 76,655 | 100.0% | 6/1/2019 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Most Recent Operating Statement Date | Most Recent EGI | Most Recent Expenses | Most Recent NOI | Second Most Recent Operating Statement Date | Second Most Recent EGI | Second Most Recent Expenses | Second Most Recent NOI | Third Most Recent Operating Statement Date | Third Most Recent EGI | Third Most Recent Expenses | Third Most Recent NOI |
1 | Loan | 225 Bush | TTM 8/31/2019 | 36,531,101 | 12,018,844 | 24,512,257 | 12/31/2018 | 36,782,955 | 11,108,481 | 25,674,474 | 12/31/2017 | 35,806,940 | 11,018,547 | 24,788,393 |
2 | Loan | Chroma Apartments | TTM 9/30/2019 | 3,001,813 | 1,450,803 | 1,551,010 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3 | Loan | Wyndham National Hotel Portfolio | TTM 8/31/2019 | 70,792,181 | 47,757,359 | 23,034,823 | 12/31/2018 | 70,046,868 | 45,576,295 | 24,470,573 | 12/31/2017 | 66,288,699 | 42,904,643 | 23,384,056 |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | TTM 8/31/2019 | 2,576,754 | 898,669 | 1,678,085 | 12/31/2018 | 2,546,220 | 859,155 | 1,687,065 | 12/31/2017 | 3,367,424 | 905,317 | 2,462,107 |
3.02 | Property | Travelodge - 2111 Camino Del Llano | TTM 8/31/2019 | 3,134,604 | 1,731,677 | 1,402,927 | 12/31/2018 | 3,248,610 | 1,696,163 | 1,552,447 | 12/31/2017 | 3,199,075 | 1,696,578 | 1,502,497 |
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | TTM 8/31/2019 | 3,184,671 | 1,834,259 | 1,350,413 | 12/31/2018 | 3,249,379 | 1,833,435 | 1,415,944 | 12/31/2017 | 3,281,370 | 1,908,147 | 1,373,223 |
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | TTM 8/31/2019 | 3,419,480 | 2,185,682 | 1,233,799 | 12/31/2018 | 3,384,566 | 2,096,589 | 1,287,977 | 12/31/2017 | 3,206,460 | 1,926,911 | 1,279,549 |
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | TTM 8/31/2019 | 2,886,336 | 1,935,139 | 951,197 | 12/31/2018 | 2,873,821 | 1,872,345 | 1,001,476 | 12/31/2017 | 2,793,809 | 1,840,485 | 953,324 |
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | TTM 8/31/2019 | 2,134,156 | 1,262,981 | 871,175 | 12/31/2018 | 2,063,943 | 1,158,694 | 905,249 | 12/31/2017 | 1,882,340 | 1,157,257 | 725,083 |
3.07 | Property | Travelodge - 1127 Pony Express Highway | TTM 8/31/2019 | 2,157,070 | 1,292,838 | 864,233 | 12/31/2018 | 2,475,241 | 1,306,332 | 1,168,909 | 12/31/2017 | 2,709,357 | 1,254,087 | 1,455,270 |
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | TTM 8/31/2019 | 1,973,935 | 964,193 | 1,009,742 | 12/31/2018 | 2,046,798 | 995,117 | 1,051,681 | 12/31/2017 | 1,835,529 | 1,044,114 | 791,415 |
3.09 | Property | Travelodge - 2680 Airport Road | TTM 8/31/2019 | 1,684,365 | 907,047 | 777,319 | 12/31/2018 | 1,725,591 | 912,244 | 813,347 | 12/31/2017 | 1,749,957 | 913,075 | 836,882 |
3.1 | Property | Super 8 - 720 Royal Parkway | TTM 8/31/2019 | 2,312,179 | 1,516,297 | 795,883 | 12/31/2018 | 2,135,588 | 1,268,351 | 867,237 | 12/31/2017 | 1,934,152 | 1,414,428 | 519,724 |
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | TTM 8/31/2019 | 2,655,752 | 1,912,753 | 742,999 | 12/31/2018 | 2,838,276 | 1,786,541 | 1,051,735 | 12/31/2017 | 2,520,797 | 1,584,921 | 935,876 |
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | TTM 8/31/2019 | 1,935,561 | 1,271,388 | 664,173 | 12/31/2018 | 1,826,201 | 1,210,201 | 616,000 | 12/31/2017 | 1,529,383 | 1,102,150 | 427,233 |
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | TTM 8/31/2019 | 1,663,942 | 1,017,530 | 646,412 | 12/31/2018 | 1,581,030 | 938,957 | 642,073 | 12/31/2017 | 1,616,473 | 935,019 | 681,454 |
3.14 | Property | Super 8 - 2545 Cornhusker Highway | TTM 8/31/2019 | 1,694,455 | 1,063,055 | 631,400 | 12/31/2018 | 1,669,959 | 1,077,133 | 592,827 | 12/31/2017 | 1,540,661 | 1,024,964 | 515,697 |
3.15 | Property | Travelodge - 1110 SE 4th Street | TTM 8/31/2019 | 1,434,177 | 816,943 | 617,234 | 12/31/2018 | 1,384,723 | 707,597 | 677,126 | 12/31/2017 | 1,382,408 | 712,332 | 670,076 |
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | TTM 8/31/2019 | 1,591,096 | 1,034,220 | 556,877 | 12/31/2018 | 1,433,216 | 980,238 | 452,978 | 12/31/2017 | 1,378,101 | 943,759 | 434,342 |
3.17 | Property | Travelodge - 800 W Laramie Street | TTM 8/31/2019 | 1,275,524 | 731,418 | 544,106 | 12/31/2018 | 1,274,749 | 678,959 | 595,790 | 12/31/2017 | 1,258,037 | 674,197 | 583,840 |
3.18 | Property | Travelodge - 22 North Frontage Road | TTM 8/31/2019 | 1,492,017 | 844,513 | 647,503 | 12/31/2018 | 1,449,153 | 772,210 | 676,943 | 12/31/2017 | 1,455,637 | 755,180 | 700,457 |
3.19 | Property | Travelodge - 123 Westvaco Road | TTM 8/31/2019 | 1,427,550 | 913,979 | 513,571 | 12/31/2018 | 1,408,947 | 930,303 | 478,644 | 12/31/2017 | 1,440,955 | 920,109 | 520,846 |
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | TTM 8/31/2019 | 1,724,899 | 1,211,842 | 513,058 | 12/31/2018 | 1,559,864 | 1,182,160 | 377,704 | 12/31/2017 | 1,551,595 | 1,170,187 | 381,408 |
3.21 | Property | Travelodge - 1710 Jefferson Street | TTM 8/31/2019 | 1,354,534 | 894,952 | 459,583 | 12/31/2018 | 1,262,694 | 758,791 | 503,903 | 12/31/2017 | 1,273,909 | 723,038 | 550,871 |
3.22 | Property | Travelodge - 1625 Stillwater Avenue | TTM 8/31/2019 | 1,693,665 | 1,220,031 | 473,634 | 12/31/2018 | 1,686,301 | 1,216,783 | 469,518 | 12/31/2017 | 1,728,133 | 1,246,712 | 481,421 |
3.23 | Property | Travelodge - 8233 Airline Highway | TTM 8/31/2019 | 1,095,931 | 654,444 | 441,487 | 12/31/2018 | 1,082,757 | 632,725 | 450,032 | 12/31/2017 | 1,132,390 | 581,844 | 550,546 |
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | TTM 8/31/2019 | 1,374,253 | 952,962 | 421,292 | 12/31/2018 | 1,199,513 | 836,892 | 362,621 | 12/31/2017 | 148,000 | 102,865 | 45,135 |
3.25 | Property | Travelodge - 707 East Webster Street | TTM 8/31/2019 | 1,621,747 | 1,217,049 | 404,697 | 12/31/2018 | 1,575,474 | 1,167,184 | 408,290 | 12/31/2017 | 1,551,350 | 1,157,200 | 394,150 |
3.26 | Property | Travelodge - 777 West Hwy 21 | TTM 8/31/2019 | 1,369,045 | 993,511 | 375,534 | 12/31/2018 | 1,358,059 | 952,037 | 406,022 | 12/31/2017 | 1,078,845 | 876,424 | 202,421 |
3.27 | Property | Travelodge - 3522 North Highway 59 | TTM 8/31/2019 | 1,511,604 | 1,141,779 | 369,825 | 12/31/2018 | 1,269,419 | 1,001,162 | 268,257 | 12/31/2017 | 1,098,442 | 926,257 | 172,185 |
3.28 | Property | Travelodge - 108 6th Avenue | TTM 8/31/2019 | 868,337 | 509,073 | 359,264 | 12/31/2018 | 849,784 | 509,616 | 340,168 | 12/31/2017 | 822,404 | 450,227 | 372,177 |
3.29 | Property | Travelodge - 2200 E South Avenue | TTM 8/31/2019 | 928,821 | 611,022 | 317,800 | 12/31/2018 | 818,512 | 572,299 | 246,213 | 12/31/2017 | 836,310 | 546,862 | 289,448 |
3.3 | Property | Travelodge - 128 South Willow Road | TTM 8/31/2019 | 1,233,371 | 948,787 | 284,584 | 12/31/2018 | 1,242,633 | 948,080 | 294,553 | 12/31/2017 | 1,169,614 | 943,843 | 225,771 |
3.31 | Property | Travelodge - 1005 Highway 285 | TTM 8/31/2019 | 1,541,517 | 1,227,874 | 313,642 | 12/31/2018 | 1,495,138 | 1,104,245 | 390,893 | 12/31/2017 | 1,481,030 | 1,057,719 | 423,311 |
3.32 | Property | Days Inn - 3431 14th Avenue | TTM 8/31/2019 | 1,316,379 | 1,068,638 | 247,741 | 12/31/2018 | 1,361,693 | 1,096,109 | 265,584 | 12/31/2017 | 191,891 | 187,634 | 4,257 |
3.33 | Property | Travelodge - 2505 US 69 | TTM 8/31/2019 | 1,032,550 | 818,639 | 213,911 | 12/31/2018 | 885,556 | 756,080 | 129,476 | 12/31/2017 | 751,250 | 691,841 | 59,409 |
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | TTM 8/31/2019 | 1,052,736 | 780,643 | 272,093 | 12/31/2018 | 1,228,663 | 752,839 | 475,824 | 12/31/2017 | 1,241,735 | 673,215 | 568,520 |
3.35 | Property | Travelodge - 1706 North Park Drive | TTM 8/31/2019 | 1,074,746 | 879,486 | 195,261 | 12/31/2018 | 1,098,877 | 868,821 | 230,056 | 12/31/2017 | 1,074,091 | 816,876 | 257,215 |
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | TTM 8/31/2019 | 1,371,454 | 1,171,946 | 199,508 | 12/31/2018 | 1,444,580 | 1,157,180 | 287,400 | 12/31/2017 | 1,499,397 | 1,260,038 | 239,359 |
3.37 | Property | Travelodge - 1177 E 16th Street | TTM 8/31/2019 | 1,314,752 | 1,043,846 | 270,906 | 12/31/2018 | 1,386,619 | 1,030,728 | 355,891 | 12/31/2017 | 1,143,172 | 969,177 | 173,995 |
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | TTM 8/31/2019 | 1,324,993 | 1,140,434 | 184,559 | 12/31/2018 | 1,306,712 | 1,057,816 | 248,896 | 12/31/2017 | 1,223,615 | 1,059,766 | 163,849 |
3.39 | Property | Travelodge - 2407 East Holland Avenue | TTM 8/31/2019 | 1,307,117 | 1,143,301 | 163,816 | 12/31/2018 | 1,346,454 | 1,111,810 | 234,644 | 12/31/2017 | 1,230,835 | 952,246 | 278,589 |
3.4 | Property | Travelodge - 620 Souder Road | TTM 8/31/2019 | 716,540 | 738,271 | -21,730 | 12/31/2018 | 750,504 | 743,062 | 7,442 | 12/31/2017 | 755,137 | 770,893 | -15,756 |
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | TTM 8/31/2019 | 1,118,364 | 1,013,676 | 104,689 | 12/31/2018 | 1,091,801 | 888,763 | 203,038 | 12/31/2017 | 1,113,192 | 824,746 | 288,446 |
3.42 | Property | Travelodge - 109 East Commerce Street | TTM 8/31/2019 | 758,343 | 843,682 | -85,339 | 12/31/2018 | 747,777 | 842,334 | -94,557 | 12/31/2017 | 732,310 | 833,313 | -101,003 |
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | TTM 8/31/2019 | 657,965 | 648,803 | 9,161 | 12/31/2018 | 655,218 | 636,622 | 18,596 | 12/31/2017 | 657,391 | 651,158 | 6,233 |
3.44 | Property | Travelodge - 98 Moffat Avenue | TTM 8/31/2019 | 794,889 | 748,087 | 46,801 | 12/31/2018 | 726,255 | 671,595 | 54,660 | 12/31/2017 | 720,736 | 717,535 | 3,201 |
4 | Loan | Phoenix Industrial Portfolio III | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.01 | Property | Galesburg | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.02 | Property | Covington | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4.03 | Property | Grafton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
5 | Loan | 3 Columbus Circle | 12/31/2018 | 57,324,235 | 17,233,200 | 40,091,035 | 12/31/2017 | 50,952,874 | 16,254,125 | 34,698,749 | 12/31/2016 | 50,161,202 | 14,968,652 | 35,192,550 |
6 | Loan | ILPT Industrial Portfolio | 12/31/2018 | 35,335,764 | 6,445,614 | 28,890,150 | 12/31/2017 | 33,628,469 | 6,368,613 | 27,259,856 | 12/31/2016 | 20,837,420 | 4,518,161 | 16,319,258 |
6.01 | Property | 1800 Union Airpark Boulevard | 12/31/2018 | 8,660,170 | 2,537,067 | 6,123,103 | 12/31/2017 | 8,551,118 | 2,509,169 | 6,041,949 | 12/31/2016 | 8,475,748 | 2,515,626 | 5,960,121 |
6.02 | Property | 4237-4255 Anson Boulevard | 12/31/2018 | 6,124,114 | 1,318,374 | 4,805,740 | 12/31/2017 | 5,881,285 | 1,170,316 | 4,710,969 | 12/31/2016 | 2,869,718 | 479,795 | 2,389,923 |
6.03 | Property | 5000 Commerce Way | 12/31/2018 | 4,308,405 | 679,662 | 3,628,743 | 12/31/2017 | 4,229,039 | 641,092 | 3,587,947 | 12/31/2016 | 3,975,143 | 635,141 | 3,340,001 |
6.04 | Property | 5142 and 5148 North Hanley Road | 12/31/2018 | 2,699,991 | 20,556 | 2,679,435 | 12/31/2017 | 2,655,862 | 21,608 | 2,634,254 | 12/31/2016 | 1,802,705 | 10,208 | 1,792,497 |
6.05 | Property | 945 Monument Drive | 12/31/2018 | 3,312,029 | 430,464 | 2,881,565 | 12/31/2017 | 3,252,155 | 375,988 | 2,876,167 | 12/31/2016 | 3,367,805 | 423,501 | 2,944,304 |
6.06 | Property | 5500 SE Delaware Ave | 12/31/2018 | 1,580,595 | 83,456 | 1,497,139 | 12/31/2017 | 1,561,038 | 80,313 | 1,480,725 | 12/31/2016 | 0 | 0 | 0 |
6.07 | Property | 2801 Airwest Boulevard | 12/31/2018 | 2,455,992 | 44,468 | 2,411,524 | 12/31/2017 | 2,439,453 | 67,612 | 2,371,841 | 12/31/2016 | 115,844 | 8,728 | 107,116 |
6.08 | Property | 20 Logistics Boulevard | 12/31/2018 | 2,824,454 | 484,545 | 2,339,909 | 12/31/2017 | 2,772,757 | 459,102 | 2,313,655 | 12/31/2016 | 121,898 | 16,750 | 105,148 |
6.09 | Property | 2150 Stanley Road | 12/31/2018 | 2,297,895 | 553,914 | 1,743,981 | 12/31/2017 | 2,242,367 | 541,787 | 1,700,580 | 12/31/2016 | 108,559 | 22,546 | 86,013 |
6.1 | Property | 16101 Queens Court | 12/31/2018 | 430,850 | 133,165 | 297,684 | 12/31/2017 | 0 | 292,769 | -292,769 | 12/31/2016 | 0 | 388,523 | -388,523 |
6.11 | Property | 5 Logistics Drive | 12/31/2018 | 641,270 | 159,943 | 481,327 | 12/31/2017 | 43,395 | 208,857 | -165,462 | 12/31/2016 | 0 | 17,343 | -17,343 |
7 | Loan | Orfali Portfolio | TTM 9/30/2019 | 3,947,630 | 1,383,046 | 2,564,584 | 12/31/2018 | 3,854,190 | 1,420,800 | 2,433,390 | 12/31/2017 | 4,060,278 | 1,379,084 | 2,681,194 |
8 | Loan | DoubleTree New York Times Square West Leased Fee | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9 | Loan | United Healthcare Office | TTM 7/31/2019 | 4,445,335 | 20,475 | 4,424,860 | 12/31/2018 | 4,369,003 | 24,465 | 4,344,538 | 12/31/2017 | 4,227,683 | 5,601 | 4,222,082 |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | TTM 9/30/2019 | 7,737,944 | 4,530,622 | 3,207,322 | 12/31/2018 | 6,755,673 | 4,019,512 | 2,736,161 | 12/31/2017 | 7,167,962 | 4,212,170 | 2,955,791 |
11 | Loan | 4041 Central | TTM 9/30/2019 | 6,746,409 | 2,783,632 | 3,962,776 | 12/31/2018 | 5,669,535 | 2,829,055 | 2,840,480 | 12/31/2017 | 5,392,094 | 2,936,666 | 2,455,428 |
12 | Loan | Century Plaza Towers | TTM 9/30/2019 | 120,890,660 | 37,547,742 | 83,342,918 | 12/31/2018 | 125,317,446 | 36,292,891 | 89,024,555 | 12/31/2017 | 117,379,087 | 34,178,955 | 83,200,132 |
13 | Loan | Westmont Red Roof Inn Portfolio II | TTM 06/30/2019 | 8,806,957 | 5,943,740 | 2,863,217 | 12/31/2018 | 9,010,478 | 5,942,362 | 3,068,116 | 12/31/2017 | 8,337,804 | 5,585,359 | 2,752,445 |
13.01 | Property | Red Roof Inn St. Clairsville | TTM 06/30/2019 | 2,200,926 | 1,328,379 | 872,547 | 12/31/2018 | 2,187,820 | 1,326,707 | 861,113 | 12/31/2017 | 1,844,492 | 1,200,633 | 643,859 |
13.02 | Property | Red Roof PLUS+ Phoenix Airport | TTM 06/30/2019 | 2,348,735 | 1,549,538 | 799,197 | 12/31/2018 | 2,332,974 | 1,553,693 | 779,281 | 12/31/2017 | 2,095,437 | 1,489,389 | 606,048 |
13.03 | Property | Red Roof PLUS+ West Springfield | TTM 06/30/2019 | 2,305,670 | 1,645,689 | 659,981 | 12/31/2018 | 2,603,313 | 1,669,730 | 933,583 | 12/31/2017 | 2,455,147 | 1,543,371 | 911,776 |
13.04 | Property | Red Roof PLUS+ Chicago Naperville | TTM 06/30/2019 | 1,951,626 | 1,420,134 | 531,492 | 12/31/2018 | 1,886,371 | 1,392,232 | 494,139 | 12/31/2017 | 1,942,728 | 1,351,966 | 590,762 |
14 | Loan | Crimson Retail Portfolio | TTM 3/31/2019 | 4,210,947 | 1,228,634 | 2,982,313 | 12/31/2018 | 4,174,445 | 1,273,548 | 2,900,897 | 12/31/2017 | 3,862,238 | 1,368,640 | 2,493,598 |
14.01 | Property | Little Elm | TTM 3/31/2019 | 3,099,526 | 998,778 | 2,100,748 | 12/31/2018 | 3,044,850 | 1,003,066 | 2,041,784 | 12/31/2017 | 2,809,187 | 1,045,525 | 1,763,661 |
14.02 | Property | South Plaza | T-7 Annualized 7/31/2019 | 1,111,421 | 229,856 | 881,565 | 12/31/2018 | 1,129,595 | 270,481 | 859,113 | 12/31/2017 | 1,053,051 | 323,114 | 729,937 |
14.03 | Property | JoAnn Fabrics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
14.04 | Property | Office Depot | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
15 | Loan | Redwood Technology Center | TTM 8/31/2019 | 4,557,575 | 1,208,566 | 3,349,009 | 12/31/2018 | 4,528,549 | 1,206,915 | 3,321,634 | 12/31/2017 | 4,291,833 | 1,190,512 | 3,101,321 |
16 | Loan | Springhill Suites Raleigh Cary | TTM 9/30/2019 | 4,506,112 | 2,620,643 | 1,885,469 | Actual 2018 | 4,397,937 | 2,481,971 | 1,915,966 | Actual 2017 | 4,300,721 | 2,420,167 | 1,880,554 |
17 | Loan | Muskogee Apartments Portfolio | TTM 9/30/2019 | 3,236,223 | 1,831,108 | 1,405,115 | 12/31/2018 | 3,021,900 | 1,912,333 | 1,109,568 | N/A | N/A | N/A | N/A |
17.01 | Property | Country Club | TTM 9/30/2019 | 1,350,825 | 772,858 | 577,967 | 12/31/2018 | 1,169,904 | 732,584 | 437,320 | N/A | N/A | N/A | N/A |
17.02 | Property | Shady Hollow | TTM 9/30/2019 | 838,305 | 436,187 | 402,117 | 12/31/2018 | 827,158 | 460,503 | 366,654 | N/A | N/A | N/A | N/A |
17.03 | Property | South Point | TTM 9/30/2019 | 406,094 | 254,068 | 152,026 | 12/31/2018 | 409,403 | 285,452 | 123,951 | N/A | N/A | N/A | N/A |
17.04 | Property | Berwick | TTM 9/30/2019 | 380,876 | 205,181 | 175,695 | 12/31/2018 | 368,173 | 248,456 | 119,717 | N/A | N/A | N/A | N/A |
17.05 | Property | Village East | TTM 9/30/2019 | 260,123 | 162,813 | 97,309 | 12/31/2018 | 247,263 | 185,337 | 61,925 | N/A | N/A | N/A | N/A |
18 | Loan | 7105 - 7115 37th Avenue | TTM 06/30/2019 | 2,036,705 | 377,024 | 1,659,681 | 12/31/2018 | 2,019,930 | 625,019 | 1,394,911 | N/A | N/A | N/A | N/A |
19 | Loan | Carnegie Hotel | TTM 9/30/2019 | 8,779,607 | 6,702,811 | 2,076,796 | 12/31/2018 | 8,423,142 | 6,430,980 | 1,992,162 | 12/31/2017 | 8,136,256 | 6,269,483 | 1,866,773 |
20 | Loan | Pinecrest Apartments | TTM 10/31/2019 | 2,629,736 | 1,309,900 | 1,319,836 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
21 | Loan | Shoppes at Parma | T-12 9/30/2019 | 8,009,611 | 3,153,863 | 4,855,749 | 12/31/2018 | 6,884,652 | 3,169,192 | 3,715,460 | 12/31/2017 | 6,331,731 | 2,666,119 | 3,665,611 |
22 | Loan | The Village Apartments | TTM 10/31/2019 | 2,134,258 | 956,695 | 1,177,563 | 12/31/2018 | 1,304,798 | 854,326 | 450,472 | N/A | N/A | N/A | N/A |
23 | Loan | Shelbourne Square | TTM 9/30/2019 | 2,369,087 | 836,718 | 1,532,369 | 12/31/2018 | 2,308,157 | 844,169 | 1,463,988 | 12/31/2017 | 2,136,565 | 832,252 | 1,304,313 |
24 | Loan | Mentis Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
24.01 | Property | Mentis San Antonio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
24.02 | Property | Mentis Round Rock | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
25 | Loan | Aliso Viejo Plaza | TTM 8/31/2019 | 2,102,434 | 772,141 | 1,330,293 | 12/31/2018 | 2,197,729 | 707,999 | 1,489,730 | 12/31/2017 | 2,049,723 | 612,966 | 1,436,757 |
26 | Loan | Walmart Supercenter Douglasville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27 | Loan | Medley Portfolio | T-12 7/31/2019 | 2,619,172 | 1,449,708 | 1,169,465 | 12/31/2018 | 2,523,910 | 1,461,470 | 1,062,440 | N/A | N/A | N/A | N/A |
27.01 | Property | El Dorado Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.02 | Property | Longview Heights Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.03 | Property | Barron Court Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.04 | Property | Longview Gardens Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
28 | Loan | Courtyard - Tampa (Citrus Park) | TTM 10/31/2019 | 4,430,946 | 2,739,478 | 1,691,468 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
29 | Loan | 1413 Germantown Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | Beachwood Village | TTM 9/30/2019 | 1,475,080 | 544,749 | 930,331 | 12/31/2018 | 1,396,415 | 581,658 | 814,757 | 12/31/2017 | 1,326,667 | 526,050 | 800,617 |
31 | Loan | Global Payments, Inc. | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
32 | Loan | 2701 Grand Concourse | TTM 9/30/2019 | 1,199,229 | 368,811 | 830,418 | 12/31/2018 | 1,122,836 | 351,309 | 771,527 | 12/31/2017 | 1,069,091 | 345,445 | 723,646 |
33 | Loan | Holiday Inn Express Lincoln CA | TTM 9/30/2019 | 3,638,123 | 2,312,664 | 1,325,458 | 12/1/2018 | 3,389,361 | 2,149,684 | 1,239,677 | 12/1/2017 | 3,092,641 | 2,039,071 | 1,053,570 |
34 | Loan | Apple Inc. Boulder | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
35 | Loan | CubeSmart Penn’s Landing | TTM 9/30/2019 | 1,224,451 | 434,432 | 790,019 | 12/31/2018 | 1,166,401 | 437,061 | 729,340 | 12/31/2017 | 1,074,666 | 424,282 | 650,384 |
36 | Loan | Holiday Inn Express Early | TTM 9/30/2019 | 2,500,550 | 1,340,483 | 1,160,067 | 12/31/2018 | 1,879,059 | 1,098,430 | 780,629 | N/A | N/A | N/A | N/A |
37 | Loan | 105 Van Cortlandt Park | TTM 8/31/2019 | 833,208 | 199,581 | 633,627 | 12/31/2018 | 771,991 | 234,769 | 537,222 | N/A | N/A | N/A | N/A |
38 | Loan | The Ponce Hotel | TTM 9/30/2019 | 2,563,814 | 1,466,779 | 1,097,035 | 12/31/2018 | 2,516,270 | 1,302,133 | 1,214,137 | 12/31/2017 | 1,879,703 | 1,194,274 | 685,429 |
39 | Loan | 1900 Evans Road | TTM 10/31/2019 | 1,511,403 | 372,445 | 1,138,958 | 12/31/2018 | 1,382,660 | 354,457 | 1,028,204 | 12/31/2017 | 1,186,194 | 376,141 | 810,053 |
40 | Loan | Rosedale Tech | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
41 | Loan | Walkham Townhomes | TTM 10/31/2019 | 813,795 | 250,587 | 563,208 | 12/31/2018 | 925,861 | 225,536 | 700,326 | 12/31/2017 | 408,026 | 340,232 | 67,794 |
42 | Loan | 530 West 136th Street | T-6 Annualized 8/31/2019 | 682,482 | 328,623 | 353,859 | T-12 8/31/2019 | 657,137 | 305,307 | 351,830 | 12/31/2018 | 694,096 | 327,179 | 366,917 |
43 | Loan | Raintree Oaks Apartments | TTM 9/30/2019 | 1,101,120 | 433,242 | 667,878 | 12/31/2018 | 1,079,251 | 596,342 | 482,909 | 12/31/2017 | 958,085 | 457,192 | 500,893 |
44 | Loan | Six Sentry Office Portfolio | TTM 8/31/2019 | 1,256,444 | 617,557 | 638,887 | 12/31/2018 | 889,379 | 563,275 | 326,103 | N/A | N/A | N/A | N/A |
44.01 | Property | 630 Sentry | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44.02 | Property | 670 Sentry | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44.03 | Property | 610 Sentry | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44.04 | Property | 620 Sentry | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
45 | Loan | BNSF Logistics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
46 | Loan | Airport Square | T-5 Annualized 9/30/2019 | 4,181,185 | 1,110,767 | 3,070,419 | 12/31/2018 | 2,740,078 | 1,192,525 | 1,547,552 | N/A | N/A | N/A | N/A |
47 | Loan | Days Inn by Wyndham - Florence | TTM 9/30/2019 | 1,847,896 | 1,010,329 | 837,568 | 12/31/2018 | 1,858,498 | 1,033,713 | 824,785 | 12/31/2017 | 2,016,582 | 1,158,637 | 857,945 |
48 | Loan | Brickyard Plaza | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
49 | Loan | Holiday Inn Express New Albany | TTM 10/31/2019 | 1,496,682 | 983,607 | 513,075 | 12/31/2018 | 1,421,956 | 901,937 | 520,019 | 12/31/2017 | 1,358,730 | 858,919 | 499,811 |
50 | Loan | CVS Brownsburg | TTM 9/30/2019 | 293,035 | 0 | 293,035 | 12/31/2018 | 293,035 | 0 | 293,035 | N/A | N/A | N/A | N/A |
51 | Loan | Orient Drive Mobile Estates | TTM 8/31/2019 | 370,779 | 105,990 | 264,789 | 12/31/2018 | 354,461 | 92,953 | 261,508 | 12/31/2017 | 338,217 | 93,319 | 244,898 |
52 | Loan | Pomona Park | TTM 8/31/2019 | 429,826 | 105,622 | 324,204 | 12/31/2018 | 437,045 | 97,260 | 339,785 | 12/31/2017 | 373,519 | 96,693 | 276,826 |
53 | Loan | Dollar General Tuckahoe | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
54 | Loan | Dollar General Rolla | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
55 | Loan | Dollar General Dexter | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Largest Tenant Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | Second Largest Tenant Name |
1 | Loan | 225 Bush | Twitch Interactive | 84,035 | 14.5% | 8/18/2021 | LiveRamp, Inc |
2 | Loan | Chroma Apartments | N/A | N/A | N/A | N/A | N/A |
3 | Loan | Wyndham National Hotel Portfolio | N/A | N/A | N/A | N/A | N/A |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | N/A | N/A | N/A | N/A | N/A |
3.02 | Property | Travelodge - 2111 Camino Del Llano | N/A | N/A | N/A | N/A | N/A |
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | N/A | N/A | N/A | N/A | N/A |
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | N/A | N/A | N/A | N/A | N/A |
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | N/A | N/A | N/A | N/A | N/A |
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | N/A | N/A | N/A | N/A | N/A |
3.07 | Property | Travelodge - 1127 Pony Express Highway | N/A | N/A | N/A | N/A | N/A |
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | N/A | N/A | N/A | N/A | N/A |
3.09 | Property | Travelodge - 2680 Airport Road | N/A | N/A | N/A | N/A | N/A |
3.1 | Property | Super 8 - 720 Royal Parkway | N/A | N/A | N/A | N/A | N/A |
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | N/A | N/A | N/A | N/A | N/A |
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | N/A | N/A | N/A | N/A | N/A |
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | N/A | N/A | N/A | N/A | N/A |
3.14 | Property | Super 8 - 2545 Cornhusker Highway | N/A | N/A | N/A | N/A | N/A |
3.15 | Property | Travelodge - 1110 SE 4th Street | N/A | N/A | N/A | N/A | N/A |
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | N/A | N/A | N/A | N/A | N/A |
3.17 | Property | Travelodge - 800 W Laramie Street | N/A | N/A | N/A | N/A | N/A |
3.18 | Property | Travelodge - 22 North Frontage Road | N/A | N/A | N/A | N/A | N/A |
3.19 | Property | Travelodge - 123 Westvaco Road | N/A | N/A | N/A | N/A | N/A |
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | N/A | N/A | N/A | N/A | N/A |
3.21 | Property | Travelodge - 1710 Jefferson Street | N/A | N/A | N/A | N/A | N/A |
3.22 | Property | Travelodge - 1625 Stillwater Avenue | N/A | N/A | N/A | N/A | N/A |
3.23 | Property | Travelodge - 8233 Airline Highway | N/A | N/A | N/A | N/A | N/A |
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | N/A | N/A | N/A | N/A | N/A |
3.25 | Property | Travelodge - 707 East Webster Street | N/A | N/A | N/A | N/A | N/A |
3.26 | Property | Travelodge - 777 West Hwy 21 | N/A | N/A | N/A | N/A | N/A |
3.27 | Property | Travelodge - 3522 North Highway 59 | N/A | N/A | N/A | N/A | N/A |
3.28 | Property | Travelodge - 108 6th Avenue | N/A | N/A | N/A | N/A | N/A |
3.29 | Property | Travelodge - 2200 E South Avenue | N/A | N/A | N/A | N/A | N/A |
3.3 | Property | Travelodge - 128 South Willow Road | N/A | N/A | N/A | N/A | N/A |
3.31 | Property | Travelodge - 1005 Highway 285 | N/A | N/A | N/A | N/A | N/A |
3.32 | Property | Days Inn - 3431 14th Avenue | N/A | N/A | N/A | N/A | N/A |
3.33 | Property | Travelodge - 2505 US 69 | N/A | N/A | N/A | N/A | N/A |
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | N/A | N/A | N/A | N/A | N/A |
3.35 | Property | Travelodge - 1706 North Park Drive | N/A | N/A | N/A | N/A | N/A |
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | N/A | N/A | N/A | N/A | N/A |
3.37 | Property | Travelodge - 1177 E 16th Street | N/A | N/A | N/A | N/A | N/A |
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | N/A | N/A | N/A | N/A | N/A |
3.39 | Property | Travelodge - 2407 East Holland Avenue | N/A | N/A | N/A | N/A | N/A |
3.4 | Property | Travelodge - 620 Souder Road | N/A | N/A | N/A | N/A | N/A |
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | N/A | N/A | N/A | N/A | N/A |
3.42 | Property | Travelodge - 109 East Commerce Street | N/A | N/A | N/A | N/A | N/A |
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | N/A | N/A | N/A | N/A | N/A |
3.44 | Property | Travelodge - 98 Moffat Avenue | N/A | N/A | N/A | N/A | N/A |
4 | Loan | Phoenix Industrial Portfolio III | Various | Various | N/A | Various | Various |
4.01 | Property | Galesburg | Blick Art Materials, LLC | 653,091 | 76.3% | 12/31/2034 | Olson Packaging Services, Inc. |
4.02 | Property | Covington | VF Imagewear, Inc. | 292,261 | 59.9% | 10/31/2029 | CSC Sugar |
4.03 | Property | Grafton | Guy & O’Neil, LLC | 167,699 | 48.4% | 7/31/2024 | Midwest Assembly Warehouse & Distribution, LLC |
5 | Loan | 3 Columbus Circle | Young & Rubicam, Inc. | 375,236 | 49.8% | 7/31/2033 | Emerge 212 3CC LLC |
6 | Loan | ILPT Industrial Portfolio | Various | Various | N/A | Various | Various |
6.01 | Property | 1800 Union Airpark Boulevard | Procter & Gamble | 1,791,246 | 100.0% | 10/31/2024 | N/A |
6.02 | Property | 4237-4255 Anson Boulevard | Amazon.com, Inc. | 1,036,573 | 100.0% | 4/30/2021 | N/A |
6.03 | Property | 5000 Commerce Way | Amazon.com, Inc. | 1,016,065 | 100.0% | 9/30/2027 | N/A |
6.04 | Property | 5142 and 5148 North Hanley Road | SKF USA | 430,986 | 100.0% | 10/31/2038 | N/A |
6.05 | Property | 945 Monument Drive | Subaru of America Distribution | 962,500 | 100.0% | 5/31/2024 | N/A |
6.06 | Property | 5500 SE Delaware Ave | The Toro Company | 644,104 | 100.0% | 10/31/2034 | N/A |
6.07 | Property | 2801 Airwest Boulevard | Whirlpool Corporation | 804,586 | 100.0% | 1/31/2024 | N/A |
6.08 | Property | 20 Logistics Boulevard | Cummins, Inc. | 603,586 | 100.0% | 10/31/2021 | N/A |
6.09 | Property | 2150 Stanley Road | Siemens Corporation | 320,070 | 64.9% | 9/30/2028 | M D Logistics, Inc. |
6.1 | Property | 16101 Queens Court | La-Z-Boy Incorporated | 220,800 | 100.0% | 1/31/2031 | N/A |
6.11 | Property | 5 Logistics Drive | Transamerica Auto Parts | 205,090 | 100.0% | 3/31/2025 | N/A |
7 | Loan | Orfali Portfolio | John & Tony Pizza Corp | 1,900 | 25.2% | 6/30/2023 | Ming’s Clean & Fresh Inc |
8 | Loan | DoubleTree New York Times Square West Leased Fee | N/A | N/A | N/A | N/A | N/A |
9 | Loan | United Healthcare Office | United HealthCare Services, Inc. | 204,123 | 100.0% | 12/31/2025 | N/A |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | N/A | N/A | N/A | N/A | N/A |
11 | Loan | 4041 Central | U.S. Government (IRS) | 116,507 | 28.7% | 6/11/2029 | Maricopa County Dept of Public Health |
12 | Loan | Century Plaza Towers | Bank of America & Merrill Lynch | 149,508 | 6.2% | 24,785 SF (6/30/2022); 17,833 SF (9/30/2024); 106,890 SF (9/30/2029) | Manatt Phelps |
13 | Loan | Westmont Red Roof Inn Portfolio II | N/A | N/A | N/A | N/A | N/A |
13.01 | Property | Red Roof Inn St. Clairsville | N/A | N/A | N/A | N/A | N/A |
13.02 | Property | Red Roof PLUS+ Phoenix Airport | N/A | N/A | N/A | N/A | N/A |
13.03 | Property | Red Roof PLUS+ West Springfield | N/A | N/A | N/A | N/A | N/A |
13.04 | Property | Red Roof PLUS+ Chicago Naperville | N/A | N/A | N/A | N/A | N/A |
14 | Loan | Crimson Retail Portfolio | Various | Various | N/A | Various | Various |
14.01 | Property | Little Elm | Hobby Lobby | 55,405 | 37.0% | 4/30/2023 | 24 Hour Fitness |
14.02 | Property | South Plaza | Winn Dixie | 51,700 | 40.6% | 9/9/2029 | Bealls Outlet |
14.03 | Property | JoAnn Fabrics | JoAnn Fabrics | 21,500 | 100.0% | 1/31/2030 | N/A |
14.04 | Property | Office Depot | Office Depot | 20,000 | 100.0% | 2/29/2024 | N/A |
15 | Loan | Redwood Technology Center | Ciena Corporation | 57,673 | 37.3% | 1/31/2025 | Santa Rosa Memorial Hospital |
16 | Loan | Springhill Suites Raleigh Cary | N/A | N/A | N/A | N/A | N/A |
17 | Loan | Muskogee Apartments Portfolio | N/A | N/A | N/A | N/A | N/A |
17.01 | Property | Country Club | N/A | N/A | N/A | N/A | N/A |
17.02 | Property | Shady Hollow | N/A | N/A | N/A | N/A | N/A |
17.03 | Property | South Point | N/A | N/A | N/A | N/A | N/A |
17.04 | Property | Berwick | N/A | N/A | N/A | N/A | N/A |
17.05 | Property | Village East | N/A | N/A | N/A | N/A | N/A |
18 | Loan | 7105 - 7115 37th Avenue | N/A | N/A | N/A | N/A | N/A |
19 | Loan | Carnegie Hotel | N/A | N/A | N/A | N/A | N/A |
20 | Loan | Pinecrest Apartments | N/A | N/A | N/A | N/A | N/A |
21 | Loan | Shoppes at Parma | Wal-Mart | 179,982 | 24.8% | 2/28/2031 | J.C. Penney |
22 | Loan | The Village Apartments | N/A | N/A | N/A | N/A | N/A |
23 | Loan | Shelbourne Square | Home Depot UA, Inc. | 108,928 | 41.5% | 9/20/2023 | Redner’s Markets, Inc. |
24 | Loan | Mentis Portfolio | Various | Various | N/A | Various | N/A |
24.01 | Property | Mentis San Antonio | Mentis Neuro San Antonio, LLC | 19,334 | 100.0% | 12/31/2033 | N/A |
24.02 | Property | Mentis Round Rock | E&J Healthcare, LLC | 15,139 | 100.0% | 5/31/2033 | N/A |
25 | Loan | Aliso Viejo Plaza | Storm Fitness | 3,900 | 10.9% | 3/31/2020 | Nellie Gail Dental |
26 | Loan | Walmart Supercenter Douglasville | Walmart Real Estate Business Trust | 222,511 | 100.0% | 10/26/2031 | N/A |
27 | Loan | Medley Portfolio | N/A | N/A | N/A | N/A | N/A |
27.01 | Property | El Dorado Apartments | N/A | N/A | N/A | N/A | N/A |
27.02 | Property | Longview Heights Apartments | N/A | N/A | N/A | N/A | N/A |
27.03 | Property | Barron Court Apartments | N/A | N/A | N/A | N/A | N/A |
27.04 | Property | Longview Gardens Apartments | N/A | N/A | N/A | N/A | N/A |
28 | Loan | Courtyard - Tampa (Citrus Park) | N/A | N/A | N/A | N/A | N/A |
29 | Loan | 1413 Germantown Avenue | N/A | N/A | N/A | N/A | N/A |
30 | Loan | Beachwood Village | N/A | N/A | N/A | N/A | N/A |
31 | Loan | Global Payments, Inc. | Global Payments, Inc. | 226,304 | 100.0% | 5/31/2037 | N/A |
32 | Loan | 2701 Grand Concourse | N/A | N/A | N/A | N/A | N/A |
33 | Loan | Holiday Inn Express Lincoln CA | N/A | N/A | N/A | N/A | N/A |
34 | Loan | Apple Inc. Boulder | Apple | 38,263 | 100.0% | 6/30/2026 | N/A |
35 | Loan | CubeSmart Penn’s Landing | N/A | N/A | N/A | N/A | N/A |
36 | Loan | Holiday Inn Express Early | N/A | N/A | N/A | N/A | N/A |
37 | Loan | 105 Van Cortlandt Park | N/A | N/A | N/A | N/A | N/A |
38 | Loan | The Ponce Hotel | N/A | N/A | N/A | N/A | N/A |
39 | Loan | 1900 Evans Road | Best Buy Electronics | 45,000 | 41.6% | 1/31/2025 | Ross Dress for Less, Inc. |
40 | Loan | Rosedale Tech | Rosedale Technical College | 153,270 | 100.0% | 11/30/2039 | N/A |
41 | Loan | Walkham Townhomes | N/A | N/A | N/A | N/A | N/A |
42 | Loan | 530 West 136th Street | N/A | N/A | N/A | N/A | N/A |
43 | Loan | Raintree Oaks Apartments | N/A | N/A | N/A | N/A | N/A |
44 | Loan | Six Sentry Office Portfolio | Various | Various | N/A | Various | Various |
44.01 | Property | 630 Sentry | Goldenberg Mgmt, Inc. | 14,038 | 54.5% | 11/30/2022 | Bassman Laserow & Co, PC |
44.02 | Property | 670 Sentry | Friends Svcs for the Aging | 4,221 | 24.6% | 8/31/2021 | Revolutionary Security, LLC |
44.03 | Property | 610 Sentry | Law Office of Brian Dietrich | 3,983 | 25.0% | 8/31/2023 | Pangea Brands, LLC |
44.04 | Property | 620 Sentry | Axion of PA, LLC | 5,708 | 36.6% | 12/31/2022 | Southeastern Home Health |
45 | Loan | BNSF Logistics | BNSF Logistics | 27,465 | 100.0% | 10/31/2029 | N/A |
46 | Loan | Airport Square | Northrop Grumman Systems | 113,168 | 48.6% | 5/31/2023 (56,584 SF); 12/31/2023 (56,584 SF) | State of Maryland - MD Think |
47 | Loan | Days Inn by Wyndham - Florence | N/A | N/A | N/A | N/A | N/A |
48 | Loan | Brickyard Plaza | Planet Fitness | 22,950 | 48.1% | 11/30/2029 | O’Reilly Auto |
49 | Loan | Holiday Inn Express New Albany | N/A | N/A | N/A | N/A | N/A |
50 | Loan | CVS Brownsburg | CVS | 10,125 | 100.0% | 9/30/2029 | N/A |
51 | Loan | Orient Drive Mobile Estates | N/A | N/A | N/A | N/A | N/A |
52 | Loan | Pomona Park | Mosaic Tile Company of Virginia | 15,000 | 27.4% | 11/30/2020 | BioRx, LLC |
53 | Loan | Dollar General Tuckahoe | Dollar General | 7,489 | 100.0% | 6/30/2033 | N/A |
54 | Loan | Dollar General Rolla | Dollar General | 9,026 | 100.0% | 7/31/2034 | N/A |
55 | Loan | Dollar General Dexter | Dollar General | 9,002 | 100.0% | 4/27/2034 | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Second Largest Tenant Sq. Ft. | Second Largest Tenant % of NRA | Second Largest Tenant Exp. Date | Third Largest Tenant Name | Third Largest Tenant Sq. Ft. | Third Largest Tenant % of NRA | Third Largest Tenant Exp. Date | Fourth Largest Tenant Name |
1 | Loan | 225 Bush | 76,724 | 13.2% | 5/4/2022 | Benefit Cosmetics, LLC | 61,917 | 10.7% | 8/31/2020 | Handshake |
2 | Loan | Chroma Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3 | Loan | Wyndham National Hotel Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.02 | Property | Travelodge - 2111 Camino Del Llano | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.07 | Property | Travelodge - 1127 Pony Express Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.09 | Property | Travelodge - 2680 Airport Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.1 | Property | Super 8 - 720 Royal Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.14 | Property | Super 8 - 2545 Cornhusker Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.15 | Property | Travelodge - 1110 SE 4th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.17 | Property | Travelodge - 800 W Laramie Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.18 | Property | Travelodge - 22 North Frontage Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.19 | Property | Travelodge - 123 Westvaco Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.21 | Property | Travelodge - 1710 Jefferson Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.22 | Property | Travelodge - 1625 Stillwater Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.23 | Property | Travelodge - 8233 Airline Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.25 | Property | Travelodge - 707 East Webster Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.26 | Property | Travelodge - 777 West Hwy 21 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.27 | Property | Travelodge - 3522 North Highway 59 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.28 | Property | Travelodge - 108 6th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.29 | Property | Travelodge - 2200 E South Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.3 | Property | Travelodge - 128 South Willow Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.31 | Property | Travelodge - 1005 Highway 285 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.32 | Property | Days Inn - 3431 14th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.33 | Property | Travelodge - 2505 US 69 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.35 | Property | Travelodge - 1706 North Park Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.37 | Property | Travelodge - 1177 E 16th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.39 | Property | Travelodge - 2407 East Holland Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.4 | Property | Travelodge - 620 Souder Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.42 | Property | Travelodge - 109 East Commerce Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
3.44 | Property | Travelodge - 98 Moffat Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
4 | Loan | Phoenix Industrial Portfolio III | Various | N/A | Various | Various | Various | N/A | Various | N/A |
4.01 | Property | Galesburg | 100,000 | 11.7% | 4/30/2020 | N/A | N/A | N/A | N/A | N/A |
4.02 | Property | Covington | 195,869 | 40.1% | 6/30/2026 | N/A | N/A | N/A | N/A | N/A |
4.03 | Property | Grafton | 70,766 | 20.4% | 2/28/2022 | RJK Investments, Inc. | 28,466 | 8.2% | 6/30/2024 | N/A |
5 | Loan | 3 Columbus Circle | 57,359 | 7.6% | 11/30/2027 | Nordstrom | 46,991 | 6.2% | 10/31/2039 | Jazz at Lincoln Center, Inc. |
6 | Loan | ILPT Industrial Portfolio | Various | N/A | Various | N/A | N/A | N/A | N/A | N/A |
6.01 | Property | 1800 Union Airpark Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.02 | Property | 4237-4255 Anson Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.03 | Property | 5000 Commerce Way | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.04 | Property | 5142 and 5148 North Hanley Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.05 | Property | 945 Monument Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.06 | Property | 5500 SE Delaware Ave | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.07 | Property | 2801 Airwest Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.08 | Property | 20 Logistics Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.09 | Property | 2150 Stanley Road | 173,430 | 35.1% | 6/30/2027 | N/A | N/A | N/A | N/A | N/A |
6.1 | Property | 16101 Queens Court | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
6.11 | Property | 5 Logistics Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
7 | Loan | Orfali Portfolio | 1,449 | 19.2% | 3/31/2022 | Phaya Cuisine Inc | 865 | 11.5% | 12/31/2023 | Legacy Brands Isa Llc Dba Dunkin |
8 | Loan | DoubleTree New York Times Square West Leased Fee | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
9 | Loan | United Healthcare Office | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
11 | Loan | 4041 Central | 50,810 | 12.5% | 6/30/2023 | U.S. Government GSA | 36,523 | 9.0% | 9/30/2028 | Native American Community Health Center |
12 | Loan | Century Plaza Towers | 116,366 | 4.8% | 4/30/2035 | JP Morgan | 97,726 | 4.1% | 8/31/2021 | Kirkland & Ellis |
13 | Loan | Westmont Red Roof Inn Portfolio II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.01 | Property | Red Roof Inn St. Clairsville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.02 | Property | Red Roof PLUS+ Phoenix Airport | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.03 | Property | Red Roof PLUS+ West Springfield | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
13.04 | Property | Red Roof PLUS+ Chicago Naperville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
14 | Loan | Crimson Retail Portfolio | Various | N/A | Various | Various | Various | N/A | Various | Various |
14.01 | Property | Little Elm | 31,175 | 20.8% | 6/30/2023 | Dollar Tree | 10,000 | 6.7% | 4/30/2023 | The Draft House |
14.02 | Property | South Plaza | 21,910 | 17.2% | 4/30/2022 | Focus Fit | 10,800 | 8.5% | 8/31/2028 | Autozone |
14.03 | Property | JoAnn Fabrics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
14.04 | Property | Office Depot | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
15 | Loan | Redwood Technology Center | 41,000 | 26.5% | 12/31/2030 | Friedmans Home Improvement | 17,287 | 11.2% | 4/30/2022 | Sutter West Bay Medical |
16 | Loan | Springhill Suites Raleigh Cary | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17 | Loan | Muskogee Apartments Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.01 | Property | Country Club | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.02 | Property | Shady Hollow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.03 | Property | South Point | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.04 | Property | Berwick | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
17.05 | Property | Village East | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
18 | Loan | 7105 - 7115 37th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
19 | Loan | Carnegie Hotel | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
20 | Loan | Pinecrest Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
21 | Loan | Shoppes at Parma | 160,961 | 22.2% | 11/30/2023 | Dick’s Sporting Goods, Inc. | 50,000 | 6.9% | 1/31/2026 | Marc’s |
22 | Loan | The Village Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
23 | Loan | Shelbourne Square | 47,900 | 18.2% | 6/30/2040 | Planet Fitness | 22,500 | 8.6% | 5/31/2026 | Dollar Tree Stores, Inc. |
24 | Loan | Mentis Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
24.01 | Property | Mentis San Antonio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
24.02 | Property | Mentis Round Rock | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
25 | Loan | Aliso Viejo Plaza | 3,687 | 10.3% | 3/30/2027 | Massage Envy | 3,000 | 8.4% | 1/31/2022 | Top Nails |
26 | Loan | Walmart Supercenter Douglasville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27 | Loan | Medley Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.01 | Property | El Dorado Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.02 | Property | Longview Heights Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.03 | Property | Barron Court Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
27.04 | Property | Longview Gardens Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
28 | Loan | Courtyard - Tampa (Citrus Park) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
29 | Loan | 1413 Germantown Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
30 | Loan | Beachwood Village | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
31 | Loan | Global Payments, Inc. | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
32 | Loan | 2701 Grand Concourse | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
33 | Loan | Holiday Inn Express Lincoln CA | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
34 | Loan | Apple Inc. Boulder | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
35 | Loan | CubeSmart Penn’s Landing | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
36 | Loan | Holiday Inn Express Early | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
37 | Loan | 105 Van Cortlandt Park | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
38 | Loan | The Ponce Hotel | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
39 | Loan | 1900 Evans Road | 28,611 | 26.4% | 1/31/2026 | Petsmart | 25,488 | 23.6% | 7/31/2024 | Gold Coast Holdings / TGI Fridays |
40 | Loan | Rosedale Tech | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
41 | Loan | Walkham Townhomes | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
42 | Loan | 530 West 136th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
43 | Loan | Raintree Oaks Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
44 | Loan | Six Sentry Office Portfolio | Various | N/A | Various | Various | Various | N/A | Various | Various |
44.01 | Property | 630 Sentry | 6,487 | 25.2% | 10/31/2021 | Colden Corporation | 2,855 | 11.1% | 11/30/2022 | Speech Pathology |
44.02 | Property | 670 Sentry | 3,536 | 20.6% | 1/31/2022 | Intertek Testing | 2,202 | 12.8% | 2/28/2021 | Thrive Wealth Management |
44.03 | Property | 610 Sentry | 3,000 | 18.9% | 5/31/2023 | Johns Eastern Co. Inc. | 2,143 | 13.5% | 3/31/2024 | Borer Denton & Associates |
44.04 | Property | 620 Sentry | 2,730 | 17.5% | 3/31/2020 | KT Administrators | 2,063 | 13.2% | 9/30/2020 | N/A |
45 | Loan | BNSF Logistics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
46 | Loan | Airport Square | 27,954 | 12.0% | 4/30/2023 (15,990 SF); 4/15/2023 (11,964 SF) | USA ACoE | 23,266 | 10.0% | 8/31/2020 | USA - GSA |
47 | Loan | Days Inn by Wyndham - Florence | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
48 | Loan | Brickyard Plaza | 13,588 | 28.5% | 7/31/2025 | Crossfit (UTE Fitness) | 6,680 | 14.0% | 1/31/2030 | Ejo Korean Restaurant |
49 | Loan | Holiday Inn Express New Albany | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
50 | Loan | CVS Brownsburg | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
51 | Loan | Orient Drive Mobile Estates | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
52 | Loan | Pomona Park | 7,000 | 12.8% | 7/31/2024 | Fitness 1 Studios, LLC | 5,334 | 9.7% | 6/30/2023 | ALC Controls Of North Carolina, Inc. |
53 | Loan | Dollar General Tuckahoe | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
54 | Loan | Dollar General Rolla | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
55 | Loan | Dollar General Dexter | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Fourth Largest Tenant Sq. Ft. | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Exp. Date | Fifth Largest Tenant Name | Fifth Largest Tenant Sq. Ft. | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) |
1 | Loan | 225 Bush | 52,735 | 9.1% | 7/30/2027 | SunRun | 43,850 | 7.6% | 5/31/2024 | 8/12/2019 | 8/15/2019 | N/A |
2 | Loan | Chroma Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 8/29/2019 | 9/12/2019 | N/A |
3 | Loan | Wyndham National Hotel Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Various | Various | N/A |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/9/2019 | N/A |
3.02 | Property | Travelodge - 2111 Camino Del Llano | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/5/2019 | 4/3/2019 | N/A |
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/4/2019 | 4/3/2019 | N/A |
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/2/2019 | 4/3/2019 | N/A |
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/22/2019 | 4/10/2019 | N/A |
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/5/2019 | 4/5/2019 | N/A |
3.07 | Property | Travelodge - 1127 Pony Express Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/10/2019 | N/A |
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/18/2019 | 4/5/2019 | N/A |
3.09 | Property | Travelodge - 2680 Airport Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/10/2019 | 4/9/2019 | N/A |
3.1 | Property | Super 8 - 720 Royal Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/22/2019 | 4/12/2019 | N/A |
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/18/2019 | 4/5/2019 | N/A |
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/5/2019 | 4/4/2019 | N/A |
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/23/2019 | 4/22/2019 | N/A |
3.14 | Property | Super 8 - 2545 Cornhusker Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/22/2019 | 4/12/2019 | N/A |
3.15 | Property | Travelodge - 1110 SE 4th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/22/2019 | 4/11/2019 | N/A |
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/2/2019 | 4/4/2019 | N/A |
3.17 | Property | Travelodge - 800 W Laramie Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/9/2019 | 4/9/2019 | N/A |
3.18 | Property | Travelodge - 22 North Frontage Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/23/2019 | 4/11/2019 | N/A |
3.19 | Property | Travelodge - 123 Westvaco Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/22/2019 | 4/10/2019 | N/A |
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/4/2019 | 4/10/2019 | N/A |
3.21 | Property | Travelodge - 1710 Jefferson Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/9/2019 | N/A |
3.22 | Property | Travelodge - 1625 Stillwater Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/18/2019 | 4/8/2019 | N/A |
3.23 | Property | Travelodge - 8233 Airline Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/9/2019 | 4/8/2019 | N/A |
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/22/2019 | 4/22/2019 | N/A |
3.25 | Property | Travelodge - 707 East Webster Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/11/2019 | N/A |
3.26 | Property | Travelodge - 777 West Hwy 21 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/10/2019 | N/A |
3.27 | Property | Travelodge - 3522 North Highway 59 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/18/2019 | 4/9/2019 | N/A |
3.28 | Property | Travelodge - 108 6th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/5/2019 | 4/9/2019 | N/A |
3.29 | Property | Travelodge - 2200 E South Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/10/2019 | N/A |
3.3 | Property | Travelodge - 128 South Willow Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/11/2019 | N/A |
3.31 | Property | Travelodge - 1005 Highway 285 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/11/2019 | N/A |
3.32 | Property | Days Inn - 3431 14th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/22/2019 | 4/12/2019 | N/A |
3.33 | Property | Travelodge - 2505 US 69 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/9/2019 | N/A |
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/11/2019 | 4/15/2019 | N/A |
3.35 | Property | Travelodge - 1706 North Park Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/5/2019 | N/A |
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/18/2019 | 4/5/2019 | N/A |
3.37 | Property | Travelodge - 1177 E 16th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/11/2019 | N/A |
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/8/2019 | 4/8/2019 | N/A |
3.39 | Property | Travelodge - 2407 East Holland Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/5/2019 | 4/5/2019 | N/A |
3.4 | Property | Travelodge - 620 Souder Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/11/2019 | 4/8/2019 | N/A |
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/18/2019 | 4/5/2019 | N/A |
3.42 | Property | Travelodge - 109 East Commerce Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/19/2019 | 4/10/2019 | N/A |
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/8/2019 | 4/22/2019 | N/A |
3.44 | Property | Travelodge - 98 Moffat Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4/22/2019 | 4/11/2019 | N/A |
4 | Loan | Phoenix Industrial Portfolio III | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Various | Various | N/A |
4.01 | Property | Galesburg | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/5/2019 | 11/5/2019 | N/A |
4.02 | Property | Covington | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/5/2019 | 11/1/2019 | N/A |
4.03 | Property | Grafton | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/4/2019 | 11/5/2019 | N/A |
5 | Loan | 3 Columbus Circle | 30,653 | 4.1% | 4/30/2028 | Josephson | 22,742 | 3.0% | 12/31/2032 | 1/22/2019 | 1/22/2019 | N/A |
6 | Loan | ILPT Industrial Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Various | Various | N/A |
6.01 | Property | 1800 Union Airpark Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/23/2019 | 7/23/2019 | N/A |
6.02 | Property | 4237-4255 Anson Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/23/2019 | 7/23/2019 | N/A |
6.03 | Property | 5000 Commerce Way | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/26/2019 | 7/26/2019 | N/A |
6.04 | Property | 5142 and 5148 North Hanley Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/23/2019 | 7/23/2019 | N/A |
6.05 | Property | 945 Monument Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/23/2019 | 7/23/2019 | N/A |
6.06 | Property | 5500 SE Delaware Ave | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/30/2019 | 7/30/2019 | N/A |
6.07 | Property | 2801 Airwest Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/23/2019 | 7/23/2019 | N/A |
6.08 | Property | 20 Logistics Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/23/2019 | 7/23/2019 | N/A |
6.09 | Property | 2150 Stanley Road | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/23/2019 | 7/23/2019 | N/A |
6.1 | Property | 16101 Queens Court | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/23/2019 | 7/23/2019 | N/A |
6.11 | Property | 5 Logistics Drive | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/23/2019 | 7/23/2019 | N/A |
7 | Loan | Orfali Portfolio | 865 | 11.5% | 12/31/2022 | Quantum Leap Natural Restaurant | 848 | 11.3% | 7/31/2028 | 9/20/2019 | 10/23/2019 | N/A |
8 | Loan | DoubleTree New York Times Square West Leased Fee | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/11/2019 | 10/30/2019 | N/A |
9 | Loan | United Healthcare Office | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/4/2019 | 9/4/2019 | N/A |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/8/2019 | 10/9/2019 | N/A |
11 | Loan | 4041 Central | 34,023 | 8.4% | 10/31/2024 | Maricopa County (SOS) | 32,610 | 8.0% | 6/30/2023 | 9/23/2019 | 9/23/2019 | N/A |
12 | Loan | Century Plaza Towers | 85,664 | 3.6% | 12/31/2034 | Greenberg Glusker | 83,199 | 3.5% | 2/28/2035 | 10/11/2019 | 10/15/2019 | N/A |
13 | Loan | Westmont Red Roof Inn Portfolio II | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/15/2019 | 5/15/2019 | N/A |
13.01 | Property | Red Roof Inn St. Clairsville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/15/2019 | 5/15/2019 | N/A |
13.02 | Property | Red Roof PLUS+ Phoenix Airport | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/15/2019 | 5/15/2019 | N/A |
13.03 | Property | Red Roof PLUS+ West Springfield | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/15/2019 | 5/15/2019 | N/A |
13.04 | Property | Red Roof PLUS+ Chicago Naperville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/15/2019 | 5/15/2019 | N/A |
14 | Loan | Crimson Retail Portfolio | Various | N/A | Various | Various | Various | N/A | Various | 9/24/2019 | 9/24/2019 | N/A |
14.01 | Property | Little Elm | 5,057 | 3.4% | 11/30/2024 | Hibbett Sporting Goods | 5,000 | 3.3% | 5/31/2023 | 9/24/2019 | 9/24/2019 | N/A |
14.02 | Property | South Plaza | 7,910 | 6.2% | 7/31/2023 | Brookesville Natural Foods | 5,400 | 4.2% | 10/31/2022 | 9/24/2019 | 9/24/2019 | N/A |
14.03 | Property | JoAnn Fabrics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/24/2019 | 9/24/2019 | N/A |
14.04 | Property | Office Depot | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/24/2019 | 9/24/2019 | N/A |
15 | Loan | Redwood Technology Center | 7,198 | 4.7% | 11/30/2025 | Keller Williams Realty | 7,016 | 4.5% | 4/30/2020 | 10/9/2019 | 10/9/2019 | N/A |
16 | Loan | Springhill Suites Raleigh Cary | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/29/2019 | 10/29/2019 | N/A |
17 | Loan | Muskogee Apartments Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Various | Various | N/A |
17.01 | Property | Country Club | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/12/2019 | 11/11/2019 | N/A |
17.02 | Property | Shady Hollow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/11/2019 | 11/11/2019 | N/A |
17.03 | Property | South Point | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/13/2019 | 11/12/2019 | N/A |
17.04 | Property | Berwick | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/11/2019 | 11/11/2019 | N/A |
17.05 | Property | Village East | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/12/2019 | 11/12/2019 | N/A |
18 | Loan | 7105 - 7115 37th Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2/21/2019 | 2/28/2019 | N/A |
19 | Loan | Carnegie Hotel | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/3/2019 | 10/3/2019 | N/A |
20 | Loan | Pinecrest Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/23/2019 | 10/23/2019 | N/A |
21 | Loan | Shoppes at Parma | 48,688 | 6.7% | 12/31/2027 | Burlington Coat Factory | 45,079 | 6.2% | 2/28/2030 | 11/6/2019 | 9/6/2019 | N/A |
22 | Loan | The Village Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/10/2019 | 10/2/2019 | N/A |
23 | Loan | Shelbourne Square | 11,934 | 4.5% | 10/31/2020 | T.D. Amusements, Inc. | 5,500 | 2.1% | 2/28/2021 | 10/30/2019 | 10/30/2019 | N/A |
24 | Loan | Mentis Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/2/2019 | 10/2/2019 | N/A |
24.01 | Property | Mentis San Antonio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/2/2019 | 10/2/2019 | N/A |
24.02 | Property | Mentis Round Rock | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/2/2019 | 10/2/2019 | N/A |
25 | Loan | Aliso Viejo Plaza | 2,060 | 5.8% | 9/30/2024 | Starbucks #567 | 2,050 | 5.7% | 8/14/2028 | 10/11/2019 | 11/1/2019 | N/A |
26 | Loan | Walmart Supercenter Douglasville | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/18/2019 | 11/14/2019 | N/A |
27 | Loan | Medley Portfolio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | Various | Various | N/A |
27.01 | Property | El Dorado Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/23/2019 | 9/18/2019 | N/A |
27.02 | Property | Longview Heights Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/20/2019 | 9/18/2019 | N/A |
27.03 | Property | Barron Court Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/19/2019 | 9/19/2019 | N/A |
27.04 | Property | Longview Gardens Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/18/2019 | 9/18/2019 | N/A |
28 | Loan | Courtyard - Tampa (Citrus Park) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 7/19/2019 | 7/18/2019 | N/A |
29 | Loan | 1413 Germantown Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 8/27/2019 | 8/27/2019 | N/A |
30 | Loan | Beachwood Village | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/30/2019 | 10/31/2019 | N/A |
31 | Loan | Global Payments, Inc. | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/9/2019 | 9/10/2019 | N/A |
32 | Loan | 2701 Grand Concourse | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/10/2019 | 10/29/2019 | N/A |
33 | Loan | Holiday Inn Express Lincoln CA | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/18/2019 | 10/18/2019 | N/A |
34 | Loan | Apple Inc. Boulder | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/30/2019 | 9/25/2019 | N/A |
35 | Loan | CubeSmart Penn’s Landing | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 8/6/2019 | 8/6/2019; 9/20/2019 | N/A |
36 | Loan | Holiday Inn Express Early | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/29/2019 | 10/30/2019 | N/A |
37 | Loan | 105 Van Cortlandt Park | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/25/2019 | 9/25/2019 | N/A |
38 | Loan | The Ponce Hotel | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/17/2019 | 9/17/2019 | N/A |
39 | Loan | 1900 Evans Road | 9,100 | 8.4% | 8/31/2024 | N/A | N/A | N/A | N/A | 10/16/2019 | 10/16/2019 | N/A |
40 | Loan | Rosedale Tech | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/20/2019 | 9/30/2019 | N/A |
41 | Loan | Walkham Townhomes | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/18/2019 | 10/17/2019 | N/A |
42 | Loan | 530 West 136th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/23/2019 | 9/20/2019 | N/A |
43 | Loan | Raintree Oaks Apartments | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/21/2019 | 10/21/2019 | N/A |
44 | Loan | Six Sentry Office Portfolio | Various | N/A | Various | Various | Various | N/A | Various | 10/4/2019 | 11/6/2019 | N/A |
44.01 | Property | 630 Sentry | 1,366 | 5.3% | 4/30/2022 | Rudolph Clarke LLC | 1,003 | 3.9% | 4/30/2022 | 10/4/2019 | 11/6/2019 | N/A |
44.02 | Property | 670 Sentry | 1,537 | 9.0% | 9/30/2024 | SAGE Insights | 1,426 | 8.3% | 10/1/2019 | 10/4/2019 | 11/6/2019 | N/A |
44.03 | Property | 610 Sentry | 2,066 | 13.0% | 1/31/2021 | CTN Solutions, Inc. | 1,538 | 9.7% | 7/31/2021 | 10/4/2019 | 11/6/2019 | N/A |
44.04 | Property | 620 Sentry | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/4/2019 | 11/6/2019 | N/A |
45 | Loan | BNSF Logistics | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/8/2019 | 11/8/2019 | N/A |
46 | Loan | Airport Square | 17,639 | 7.6% | 9/30/2021 | State of Maryland - MMCC | 10,900 | 4.7% | 1/31/2028 | 8/19/2019 | 8/16/2019 | N/A |
47 | Loan | Days Inn by Wyndham - Florence | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/29/2019 | 10/29/2019 | N/A |
48 | Loan | Brickyard Plaza | 4,500 | 9.4% | 5/31/2027 | N/A | N/A | N/A | N/A | 9/19/2019 | 9/19/2019 | N/A |
49 | Loan | Holiday Inn Express New Albany | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/19/2019 | 11/19/2019 | N/A |
50 | Loan | CVS Brownsburg | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 10/8/2019 | 10/8/2019 | N/A |
51 | Loan | Orient Drive Mobile Estates | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/19/2019 | N/A | N/A |
52 | Loan | Pomona Park | 5,040 | 9.2% | 4/30/2021 | Guilford Education Alliance | 3,430 | 6.3% | 2/28/2022 | 9/12/2019 | 9/12/2019 | N/A |
53 | Loan | Dollar General Tuckahoe | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11/15/2019 | 10/8/2019 | N/A |
54 | Loan | Dollar General Rolla | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 9/19/2019 | 9/19/2019 | N/A |
55 | Loan | Dollar General Dexter | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 5/15/2019 | 5/13/2019 | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Seismic Report Date | Seismic PML % | Loan Purpose | Engineering Reserve / Deferred Maintenance | Initial Tax Reserve | Monthly Tax Reserve | Initial Insurance Reserve | Monthly Insurance Reserve | Initial Replacement Reserve |
1 | Loan | 225 Bush | 8/13/2019 | 19.0% | Refinance | 3,012,292 | 376,536 | 838,031 | 119,719 | ||
2 | Loan | Chroma Apartments | N/A | N/A | Refinance | 16,800 | 3,360 | ||||
3 | Loan | Wyndham National Hotel Portfolio | Various | Various | Acquisition | 2,014,340 | 436,502 | 160,955 | 790,391 | 116,681 | |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | N/A | N/A | |||||||
3.02 | Property | Travelodge - 2111 Camino Del Llano | N/A | N/A | |||||||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | N/A | N/A | |||||||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | 11/26/2019 | 5.0% | |||||||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | N/A | N/A | |||||||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | 11/26/2019 | 9.0% | |||||||
3.07 | Property | Travelodge - 1127 Pony Express Highway | N/A | N/A | |||||||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | N/A | N/A | |||||||
3.09 | Property | Travelodge - 2680 Airport Road | N/A | N/A | |||||||
3.1 | Property | Super 8 - 720 Royal Parkway | N/A | N/A | |||||||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | N/A | N/A | |||||||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | N/A | N/A | |||||||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | N/A | N/A | |||||||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | N/A | N/A | |||||||
3.15 | Property | Travelodge - 1110 SE 4th Street | N/A | N/A | |||||||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | N/A | N/A | |||||||
3.17 | Property | Travelodge - 800 W Laramie Street | N/A | N/A | |||||||
3.18 | Property | Travelodge - 22 North Frontage Road | N/A | N/A | |||||||
3.19 | Property | Travelodge - 123 Westvaco Road | N/A | N/A | |||||||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | N/A | N/A | |||||||
3.21 | Property | Travelodge - 1710 Jefferson Street | N/A | N/A | |||||||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | N/A | N/A | |||||||
3.23 | Property | Travelodge - 8233 Airline Highway | N/A | N/A | |||||||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | 11/26/2019 | 7.0% | |||||||
3.25 | Property | Travelodge - 707 East Webster Street | N/A | N/A | |||||||
3.26 | Property | Travelodge - 777 West Hwy 21 | N/A | N/A | |||||||
3.27 | Property | Travelodge - 3522 North Highway 59 | N/A | N/A | |||||||
3.28 | Property | Travelodge - 108 6th Avenue | N/A | N/A | |||||||
3.29 | Property | Travelodge - 2200 E South Avenue | N/A | N/A | |||||||
3.3 | Property | Travelodge - 128 South Willow Road | N/A | N/A | |||||||
3.31 | Property | Travelodge - 1005 Highway 285 | N/A | N/A | |||||||
3.32 | Property | Days Inn - 3431 14th Avenue | N/A | N/A | |||||||
3.33 | Property | Travelodge - 2505 US 69 | N/A | N/A | |||||||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | N/A | N/A | |||||||
3.35 | Property | Travelodge - 1706 North Park Drive | N/A | N/A | |||||||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | N/A | N/A | |||||||
3.37 | Property | Travelodge - 1177 E 16th Street | N/A | N/A | |||||||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | 10/8/2019 | 8.0% | |||||||
3.39 | Property | Travelodge - 2407 East Holland Avenue | N/A | N/A | |||||||
3.4 | Property | Travelodge - 620 Souder Road | N/A | N/A | |||||||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | N/A | N/A | |||||||
3.42 | Property | Travelodge - 109 East Commerce Street | N/A | N/A | |||||||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | N/A | N/A | |||||||
3.44 | Property | Travelodge - 98 Moffat Avenue | N/A | N/A | |||||||
4 | Loan | Phoenix Industrial Portfolio III | N/A | N/A | Refinance | 142,250 | 175,008 | 20,663 | 102,657 | 12,830 | |
4.01 | Property | Galesburg | N/A | N/A | |||||||
4.02 | Property | Covington | N/A | N/A | |||||||
4.03 | Property | Grafton | N/A | N/A | |||||||
5 | Loan | 3 Columbus Circle | N/A | N/A | Refinance | ||||||
6 | Loan | ILPT Industrial Portfolio | N/A | N/A | Recapitalization | ||||||
6.01 | Property | 1800 Union Airpark Boulevard | N/A | N/A | |||||||
6.02 | Property | 4237-4255 Anson Boulevard | N/A | N/A | |||||||
6.03 | Property | 5000 Commerce Way | N/A | N/A | |||||||
6.04 | Property | 5142 and 5148 North Hanley Road | N/A | N/A | |||||||
6.05 | Property | 945 Monument Drive | N/A | N/A | |||||||
6.06 | Property | 5500 SE Delaware Ave | N/A | N/A | |||||||
6.07 | Property | 2801 Airwest Boulevard | N/A | N/A | |||||||
6.08 | Property | 20 Logistics Boulevard | N/A | N/A | |||||||
6.09 | Property | 2150 Stanley Road | N/A | N/A | |||||||
6.1 | Property | 16101 Queens Court | N/A | N/A | |||||||
6.11 | Property | 5 Logistics Drive | N/A | N/A | |||||||
7 | Loan | Orfali Portfolio | N/A | N/A | Refinance | 69,625 | |||||
8 | Loan | DoubleTree New York Times Square West Leased Fee | N/A | N/A | Refinance | ||||||
9 | Loan | United Healthcare Office | N/A | N/A | Refinance | ||||||
10 | Loan | AVR Atlanta Airport SpringHill Gateway | N/A | N/A | Refinance | 2,188 | |||||
11 | Loan | 4041 Central | N/A | N/A | Refinance | 68,387 | 68,387 | 219,773 | 19,979 | ||
12 | Loan | Century Plaza Towers | 10/11/2019 | 18.0% | Refinance | ||||||
13 | Loan | Westmont Red Roof Inn Portfolio II | N/A | N/A | Acquisition | 20,625 | 80,168 | 28,551 | 35,804 | 8,951 | 1,745,322 |
13.01 | Property | Red Roof Inn St. Clairsville | N/A | N/A | |||||||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | N/A | N/A | |||||||
13.03 | Property | Red Roof PLUS+ West Springfield | N/A | N/A | |||||||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | N/A | N/A | |||||||
14 | Loan | Crimson Retail Portfolio | N/A | N/A | Refinance/Acquisition | 233,219 | 94,740 | 66,968 | 24,585 | 10,976 | |
14.01 | Property | Little Elm | N/A | N/A | |||||||
14.02 | Property | South Plaza | N/A | N/A | |||||||
14.03 | Property | JoAnn Fabrics | N/A | N/A | |||||||
14.04 | Property | Office Depot | N/A | N/A | |||||||
15 | Loan | Redwood Technology Center | 10/9/2019 | 10.0% | Refinance | 17,459 | 8,730 | 26,719 | 3,107 | ||
16 | Loan | Springhill Suites Raleigh Cary | N/A | N/A | Refinance | 10,500 | 19,333 | 1,933 | |||
17 | Loan | Muskogee Apartments Portfolio | N/A | N/A | Acquisition | 176,625 | 205,495 | 17,125 | 119,787 | 23,957 | |
17.01 | Property | Country Club | N/A | N/A | |||||||
17.02 | Property | Shady Hollow | N/A | N/A | |||||||
17.03 | Property | South Point | N/A | N/A | |||||||
17.04 | Property | Berwick | N/A | N/A | |||||||
17.05 | Property | Village East | N/A | N/A | |||||||
18 | Loan | 7105 - 7115 37th Avenue | N/A | N/A | Refinance | 42,178 | 110,250 | 36,750 | 29,862 | 4,977 | |
19 | Loan | Carnegie Hotel | N/A | N/A | Refinance | 55,495 | 11,906 | 11,906 | 55,962 | 6,218 | |
20 | Loan | Pinecrest Apartments | N/A | N/A | Refinance | 17,266 | 70,076 | 23,359 | 13,888 | 6,944 | |
21 | Loan | Shoppes at Parma | N/A | N/A | Acquisition | 30,000 | 1,005,412 | 143,630 | 33,183 | 11,061 | |
22 | Loan | The Village Apartments | N/A | N/A | Refinance | 95,319 | 9,277 | 5,798 | 73,677 | 9,330 | |
23 | Loan | Shelbourne Square | N/A | N/A | Refinance | 264,970 | 40,073 | 24,655 | 3,244 | ||
24 | Loan | Mentis Portfolio | N/A | N/A | Acquisition | 1,875 | 5,800 | 725 | |||
24.01 | Property | Mentis San Antonio | N/A | N/A | |||||||
24.02 | Property | Mentis Round Rock | N/A | N/A | |||||||
25 | Loan | Aliso Viejo Plaza | 10/11/2019 | 7.0% | Refinance | ||||||
26 | Loan | Walmart Supercenter Douglasville | N/A | N/A | Acquisition | ||||||
27 | Loan | Medley Portfolio | N/A | N/A | Refinance | 174,904 | 27,180 | 13,590 | 100,000 | 12,500 | |
27.01 | Property | El Dorado Apartments | N/A | N/A | |||||||
27.02 | Property | Longview Heights Apartments | N/A | N/A | |||||||
27.03 | Property | Barron Court Apartments | N/A | N/A | |||||||
27.04 | Property | Longview Gardens Apartments | N/A | N/A | |||||||
28 | Loan | Courtyard - Tampa (Citrus Park) | N/A | N/A | Acquisition | 6,250 | 47,417 | 23,708 | 39,082 | 6,979 | |
29 | Loan | 1413 Germantown Avenue | N/A | N/A | Refinance | 5,724 | 1,145 | 27,248 | 2,725 | ||
30 | Loan | Beachwood Village | 10/30/2019 | 7.0% | Refinance | 30,909 | 10,303 | 4,226 | 2,113 | ||
31 | Loan | Global Payments, Inc. | N/A | N/A | Acquisition | ||||||
32 | Loan | 2701 Grand Concourse | N/A | N/A | Refinance | 95,188 | 8,012 | 8,012 | 18,039 | 5,723 | |
33 | Loan | Holiday Inn Express Lincoln CA | 10/18/2019 | 3.0% | Refinance | 27,903 | 9,301 | 18,203 | 2,275 | ||
34 | Loan | Apple Inc. Boulder | N/A | N/A | Acquisition | 4,565 | 75,951 | 8,831 | 5,139 | 1,977 | |
35 | Loan | CubeSmart Penn’s Landing | N/A | N/A | Refinance | 158,019 | 17,558 | ||||
36 | Loan | Holiday Inn Express Early | N/A | N/A | Refinance | 9,456 | 32,980 | 2,998 | |||
37 | Loan | 105 Van Cortlandt Park | N/A | N/A | Refinance | 26,388 | 3,362 | 3,362 | 26,801 | 2,536 | |
38 | Loan | The Ponce Hotel | N/A | N/A | Refinance | 6,974 | 6,974 | 5,639 | 2,819 | ||
39 | Loan | 1900 Evans Road | N/A | N/A | Refinance | 14,375 | 33,523 | 16,762 | 17,047 | 3,706 | |
40 | Loan | Rosedale Tech | N/A | N/A | Acquisition | 264,960 | 6,038 | 2,322 | |||
41 | Loan | Walkham Townhomes | 10/18/2019 | 9.0% | Refinance | 19,375 | 18,750 | 3,750 | 2,150 | 1,075 | |
42 | Loan | 530 West 136th Street | N/A | N/A | Refinance | 30,750 | 8,715 | 7,946 | 2,649 | 87,500 | |
43 | Loan | Raintree Oaks Apartments | N/A | N/A | Refinance | 17,169 | 6,604 | 54,879 | |||
44 | Loan | Six Sentry Office Portfolio | N/A | N/A | Refinance | 11,737 | 11,737 | 12,450 | 2,075 | ||
44.01 | Property | 630 Sentry | N/A | N/A | |||||||
44.02 | Property | 670 Sentry | N/A | N/A | |||||||
44.03 | Property | 610 Sentry | N/A | N/A | |||||||
44.04 | Property | 620 Sentry | N/A | N/A | |||||||
45 | Loan | BNSF Logistics | N/A | N/A | Acquisition | 9,484 | 2,634 | 6,264 | 728 | ||
46 | Loan | Airport Square | N/A | N/A | Refinance | 19,080 | 78,500 | 26,167 | 5,940 | 2,970 | |
47 | Loan | Days Inn by Wyndham - Florence | N/A | N/A | Refinance | 3,750 | 7,161 | 2,754 | 24,416 | 4,360 | |
48 | Loan | Brickyard Plaza | 9/19/2019 | 10.0% | Refinance | 5,497 | 5,497 | ||||
49 | Loan | Holiday Inn Express New Albany | N/A | N/A | Refinance | 53,000 | 4,293 | 22,000 | 1,739 | ||
50 | Loan | CVS Brownsburg | N/A | N/A | Refinance | 11,673 | 27,000 | ||||
51 | Loan | Orient Drive Mobile Estates | 9/19/2019 | 10.0% | Refinance | 4,112 | 2,056 | ||||
52 | Loan | Pomona Park | N/A | N/A | Refinance | 102,178 | 3,305 | 3,305 | 739 | 739 | |
53 | Loan | Dollar General Tuckahoe | N/A | N/A | Acquisition | 4,571 | 1,143 | ||||
54 | Loan | Dollar General Rolla | N/A | N/A | Acquisition | 4,000 | |||||
55 | Loan | Dollar General Dexter | N/A | N/A | Acquisition | 4,000 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Monthly Replacement Reserve | Replacement Reserve Cap | Initial TI/LC Reserve | Monthly TI/LC Reserve | TI/LC Reserve Cap |
1 | Loan | 225 Bush | 9,666 | 231,995 | 4,097,106 | 96,665 | 3,479,922 |
2 | Loan | Chroma Apartments | 4,243 | 101,844 | 2,451 | 58,827 | |
3 | Loan | Wyndham National Hotel Portfolio | 235,965 | N/A | |||
3.01 | Property | Travelodge - 2307 Wyoming Avenue | |||||
3.02 | Property | Travelodge - 2111 Camino Del Llano | |||||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | |||||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | |||||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | |||||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | |||||
3.07 | Property | Travelodge - 1127 Pony Express Highway | |||||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | |||||
3.09 | Property | Travelodge - 2680 Airport Road | |||||
3.1 | Property | Super 8 - 720 Royal Parkway | |||||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | |||||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | |||||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | |||||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | |||||
3.15 | Property | Travelodge - 1110 SE 4th Street | |||||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | |||||
3.17 | Property | Travelodge - 800 W Laramie Street | |||||
3.18 | Property | Travelodge - 22 North Frontage Road | |||||
3.19 | Property | Travelodge - 123 Westvaco Road | |||||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | |||||
3.21 | Property | Travelodge - 1710 Jefferson Street | |||||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | |||||
3.23 | Property | Travelodge - 8233 Airline Highway | |||||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | |||||
3.25 | Property | Travelodge - 707 East Webster Street | |||||
3.26 | Property | Travelodge - 777 West Hwy 21 | |||||
3.27 | Property | Travelodge - 3522 North Highway 59 | |||||
3.28 | Property | Travelodge - 108 6th Avenue | |||||
3.29 | Property | Travelodge - 2200 E South Avenue | |||||
3.3 | Property | Travelodge - 128 South Willow Road | |||||
3.31 | Property | Travelodge - 1005 Highway 285 | |||||
3.32 | Property | Days Inn - 3431 14th Avenue | |||||
3.33 | Property | Travelodge - 2505 US 69 | |||||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | |||||
3.35 | Property | Travelodge - 1706 North Park Drive | |||||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | |||||
3.37 | Property | Travelodge - 1177 E 16th Street | |||||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | |||||
3.39 | Property | Travelodge - 2407 East Holland Avenue | |||||
3.4 | Property | Travelodge - 620 Souder Road | |||||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | |||||
3.42 | Property | Travelodge - 109 East Commerce Street | |||||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | |||||
3.44 | Property | Travelodge - 98 Moffat Avenue | |||||
4 | Loan | Phoenix Industrial Portfolio III | 14,068 | 337,578 | 500,000 | 500,000 | |
4.01 | Property | Galesburg | |||||
4.02 | Property | Covington | |||||
4.03 | Property | Grafton | |||||
5 | Loan | 3 Columbus Circle | 1,000,000 | 5,000,000 | |||
6 | Loan | ILPT Industrial Portfolio | N/A | N/A | |||
6.01 | Property | 1800 Union Airpark Boulevard | |||||
6.02 | Property | 4237-4255 Anson Boulevard | |||||
6.03 | Property | 5000 Commerce Way | |||||
6.04 | Property | 5142 and 5148 North Hanley Road | |||||
6.05 | Property | 945 Monument Drive | |||||
6.06 | Property | 5500 SE Delaware Ave | |||||
6.07 | Property | 2801 Airwest Boulevard | |||||
6.08 | Property | 20 Logistics Boulevard | |||||
6.09 | Property | 2150 Stanley Road | |||||
6.1 | Property | 16101 Queens Court | |||||
6.11 | Property | 5 Logistics Drive | |||||
7 | Loan | Orfali Portfolio | N/A | N/A | |||
8 | Loan | DoubleTree New York Times Square West Leased Fee | N/A | N/A | |||
9 | Loan | United Healthcare Office | 3,402 | N/A | 29,768 | N/A | |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | N/A | N/A | |||
11 | Loan | 4041 Central | 6,774 | 243,864 | 2,250,000 | 33,817 | 4,000,000 |
12 | Loan | Century Plaza Towers | N/A | N/A | |||
13 | Loan | Westmont Red Roof Inn Portfolio II | 5% of actual Rents for the second prior month | N/A | N/A | ||
13.01 | Property | Red Roof Inn St. Clairsville | |||||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | |||||
13.03 | Property | Red Roof PLUS+ West Springfield | |||||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | |||||
14 | Loan | Crimson Retail Portfolio | 3,980 | 334,397 | 215,000 | 15,919 | 1,146,161 |
14.01 | Property | Little Elm | |||||
14.02 | Property | South Plaza | |||||
14.03 | Property | JoAnn Fabrics | |||||
14.04 | Property | Office Depot | |||||
15 | Loan | Redwood Technology Center | 2,577 | 77,306 | 750,000 | 19,327 | N/A |
16 | Loan | Springhill Suites Raleigh Cary | 15,196 | N/A | N/A | ||
17 | Loan | Muskogee Apartments Portfolio | 14,324 | N/A | N/A | ||
17.01 | Property | Country Club | |||||
17.02 | Property | Shady Hollow | |||||
17.03 | Property | South Point | |||||
17.04 | Property | Berwick | |||||
17.05 | Property | Village East | |||||
18 | Loan | 7105 - 7115 37th Avenue | 2,208 | N/A | N/A | ||
19 | Loan | Carnegie Hotel | 29,280 | N/A | N/A | ||
20 | Loan | Pinecrest Apartments | 7,825 | N/A | N/A | ||
21 | Loan | Shoppes at Parma | 12,105 | N/A | 30,261 | 1,500,000 | |
22 | Loan | The Village Apartments | 9,271 | N/A | N/A | ||
23 | Loan | Shelbourne Square | 3,281 | N/A | 10,937 | 100,000 | |
24 | Loan | Mentis Portfolio | N/A | 700,000 | N/A | ||
24.01 | Property | Mentis San Antonio | |||||
24.02 | Property | Mentis Round Rock | |||||
25 | Loan | Aliso Viejo Plaza | N/A | N/A | |||
26 | Loan | Walmart Supercenter Douglasville | N/A | N/A | |||
27 | Loan | Medley Portfolio | 12,329 | N/A | N/A | ||
27.01 | Property | El Dorado Apartments | |||||
27.02 | Property | Longview Heights Apartments | |||||
27.03 | Property | Barron Court Apartments | |||||
27.04 | Property | Longview Gardens Apartments | |||||
28 | Loan | Courtyard - Tampa (Citrus Park) | 18,462 | N/A | N/A | ||
29 | Loan | 1413 Germantown Avenue | 1,042 | N/A | N/A | ||
30 | Loan | Beachwood Village | 456 | N/A | N/A | ||
31 | Loan | Global Payments, Inc. | N/A | N/A | |||
32 | Loan | 2701 Grand Concourse | 1,473 | N/A | N/A | ||
33 | Loan | Holiday Inn Express Lincoln CA | Year 1: 1/12th of 0% of the annual operating income of the property, Year 2: 1/12th of 3% of the annual operating income of the property, Thereafter: 1/12th of 4% of the annual operating income of the property. | N/A | N/A | ||
34 | Loan | Apple Inc. Boulder | 479 | N/A | 3,189 | N/A | |
35 | Loan | CubeSmart Penn’s Landing | 836 | N/A | N/A | ||
36 | Loan | Holiday Inn Express Early | 8,335 | N/A | N/A | ||
37 | Loan | 105 Van Cortlandt Park | 1,021 | N/A | N/A | ||
38 | Loan | The Ponce Hotel | 8,786 | N/A | N/A | ||
39 | Loan | 1900 Evans Road | 1,352 | N/A | 4,959 | N/A | |
40 | Loan | Rosedale Tech | N/A | N/A | |||
41 | Loan | Walkham Townhomes | 565 | 20,331 | N/A | ||
42 | Loan | 530 West 136th Street | 792 | N/A | N/A | ||
43 | Loan | Raintree Oaks Apartments | 2,271 | N/A | N/A | ||
44 | Loan | Six Sentry Office Portfolio | 1,984 | N/A | 250,000 | 3,100 | N/A |
44.01 | Property | 630 Sentry | |||||
44.02 | Property | 670 Sentry | |||||
44.03 | Property | 610 Sentry | |||||
44.04 | Property | 620 Sentry | |||||
45 | Loan | BNSF Logistics | 343 | N/A | 220,000 | N/A | |
46 | Loan | Airport Square | 2,912 | 174,702 | 500,000 | 19,411 | N/A |
47 | Loan | Days Inn by Wyndham - Florence | 6,160 | N/A | N/A | ||
48 | Loan | Brickyard Plaza | 1,074 | N/A | 2,982 | N/A | |
49 | Loan | Holiday Inn Express New Albany | 4,989 | N/A | N/A | ||
50 | Loan | CVS Brownsburg | 127 | N/A | 633 | N/A | |
51 | Loan | Orient Drive Mobile Estates | N/A | N/A | |||
52 | Loan | Pomona Park | 456 | 16,415 | 100,000 | 1,263 | 100,000 |
53 | Loan | Dollar General Tuckahoe | N/A | N/A | |||
54 | Loan | Dollar General Rolla | N/A | N/A | |||
55 | Loan | Dollar General Dexter | N/A | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Other Reserve Reserve Description | Initial Other Reserve | Monthly Other Reserve |
1 | Loan | 225 Bush | Rent Concession Reserve | 886,122 | |
2 | Loan | Chroma Apartments | Rent Concession Reserve ($70,382); Outstanding TI/LC Reserve ($564,659); Gap Rent Reserve ($22,368) | 657,409 | |
3 | Loan | Wyndham National Hotel Portfolio | PIP Funds ($7,417,247); Railroad Contract Renewal Funds ($7,000,000); Post-Closing Obligation Funds (500,000) | 14,917,247 | |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | |||
3.02 | Property | Travelodge - 2111 Camino Del Llano | |||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | |||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | |||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | |||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | |||
3.07 | Property | Travelodge - 1127 Pony Express Highway | |||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | |||
3.09 | Property | Travelodge - 2680 Airport Road | |||
3.1 | Property | Super 8 - 720 Royal Parkway | |||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | |||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | |||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | |||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | |||
3.15 | Property | Travelodge - 1110 SE 4th Street | |||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | |||
3.17 | Property | Travelodge - 800 W Laramie Street | |||
3.18 | Property | Travelodge - 22 North Frontage Road | |||
3.19 | Property | Travelodge - 123 Westvaco Road | |||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | |||
3.21 | Property | Travelodge - 1710 Jefferson Street | |||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | |||
3.23 | Property | Travelodge - 8233 Airline Highway | |||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | |||
3.25 | Property | Travelodge - 707 East Webster Street | |||
3.26 | Property | Travelodge - 777 West Hwy 21 | |||
3.27 | Property | Travelodge - 3522 North Highway 59 | |||
3.28 | Property | Travelodge - 108 6th Avenue | |||
3.29 | Property | Travelodge - 2200 E South Avenue | |||
3.3 | Property | Travelodge - 128 South Willow Road | |||
3.31 | Property | Travelodge - 1005 Highway 285 | |||
3.32 | Property | Days Inn - 3431 14th Avenue | |||
3.33 | Property | Travelodge - 2505 US 69 | |||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | |||
3.35 | Property | Travelodge - 1706 North Park Drive | |||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | |||
3.37 | Property | Travelodge - 1177 E 16th Street | |||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | |||
3.39 | Property | Travelodge - 2407 East Holland Avenue | |||
3.4 | Property | Travelodge - 620 Souder Road | |||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | |||
3.42 | Property | Travelodge - 109 East Commerce Street | |||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | |||
3.44 | Property | Travelodge - 98 Moffat Avenue | |||
4 | Loan | Phoenix Industrial Portfolio III | Blick Art Work Reserve ($500,000); VFI Abatement Funds ($1,000,000) | 1,500,000 | |
4.01 | Property | Galesburg | |||
4.02 | Property | Covington | |||
4.03 | Property | Grafton | |||
5 | Loan | 3 Columbus Circle | Free Rent Reserve; Outstanding TI/LC Reserve | 847,793.62 Free Rent Reserve; 1,820,891.36 Outstanding TI/LC Reserve | Springing |
6 | Loan | ILPT Industrial Portfolio | Toro Expansion Reserve | 6,134,904 | |
6.01 | Property | 1800 Union Airpark Boulevard | |||
6.02 | Property | 4237-4255 Anson Boulevard | |||
6.03 | Property | 5000 Commerce Way | |||
6.04 | Property | 5142 and 5148 North Hanley Road | |||
6.05 | Property | 945 Monument Drive | |||
6.06 | Property | 5500 SE Delaware Ave | |||
6.07 | Property | 2801 Airwest Boulevard | |||
6.08 | Property | 20 Logistics Boulevard | |||
6.09 | Property | 2150 Stanley Road | |||
6.1 | Property | 16101 Queens Court | |||
6.11 | Property | 5 Logistics Drive | |||
7 | Loan | Orfali Portfolio | N/A | ||
8 | Loan | DoubleTree New York Times Square West Leased Fee | N/A | ||
9 | Loan | United Healthcare Office | Material Tenant Rollover | 1,000,000 | |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | N/A | ||
11 | Loan | 4041 Central | Common Area Reserve | 250,000 | |
12 | Loan | Century Plaza Towers | Rollover Funds ($71,223,945.39); Free Rent Funds ($29,545,734.88) | 100,769,680 | |
13 | Loan | Westmont Red Roof Inn Portfolio II | N/A | ||
13.01 | Property | Red Roof Inn St. Clairsville | |||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | |||
13.03 | Property | Red Roof PLUS+ West Springfield | |||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | |||
14 | Loan | Crimson Retail Portfolio | Rent Concessions Reserve ($23,688); TATILC Reserve Funds ($545,000) | 568,688 | 125 |
14.01 | Property | Little Elm | |||
14.02 | Property | South Plaza | |||
14.03 | Property | JoAnn Fabrics | |||
14.04 | Property | Office Depot | |||
15 | Loan | Redwood Technology Center | Rent Concession Funds | ||
16 | Loan | Springhill Suites Raleigh Cary | N/A | ||
17 | Loan | Muskogee Apartments Portfolio | N/A | ||
17.01 | Property | Country Club | |||
17.02 | Property | Shady Hollow | |||
17.03 | Property | South Point | |||
17.04 | Property | Berwick | |||
17.05 | Property | Village East | |||
18 | Loan | 7105 - 7115 37th Avenue | Violations Collateral Reserve | 100,000 | |
19 | Loan | Carnegie Hotel | N/A | ||
20 | Loan | Pinecrest Apartments | N/A | ||
21 | Loan | Shoppes at Parma | Chick Fil A Reserve ($772,692); JCP Roof Reserve ($250,000) | 1,022,692 | |
22 | Loan | The Village Apartments | N/A | ||
23 | Loan | Shelbourne Square | N/A | ||
24 | Loan | Mentis Portfolio | N/A | ||
24.01 | Property | Mentis San Antonio | |||
24.02 | Property | Mentis Round Rock | |||
25 | Loan | Aliso Viejo Plaza | N/A | ||
26 | Loan | Walmart Supercenter Douglasville | N/A | ||
27 | Loan | Medley Portfolio | N/A | ||
27.01 | Property | El Dorado Apartments | |||
27.02 | Property | Longview Heights Apartments | |||
27.03 | Property | Barron Court Apartments | |||
27.04 | Property | Longview Gardens Apartments | |||
28 | Loan | Courtyard - Tampa (Citrus Park) | Replacement Comfort Letter Reserve ($2,500); Seasonality Reserve ($50,000); Working Capital Reserve ($350,000) | 402,500 | Seasonality Reserve (On each Payment Date occurring in a Seasonality Funds Deposit Month, the Monthly Seasonality Deposit); PIP Reserve (Springing Excess Cash Flow) |
29 | Loan | 1413 Germantown Avenue | N/A | ||
30 | Loan | Beachwood Village | N/A | ||
31 | Loan | Global Payments, Inc. | Lease Sweep Reserve | ||
32 | Loan | 2701 Grand Concourse | N/A | ||
33 | Loan | Holiday Inn Express Lincoln CA | PIP Reserve | 1,234,375 | |
34 | Loan | Apple Inc. Boulder | Rent Concession Reserve ($129,285); TATILC Reserve ($1,315,368) | 1,444,653 | |
35 | Loan | CubeSmart Penn’s Landing | N/A | ||
36 | Loan | Holiday Inn Express Early | N/A | ||
37 | Loan | 105 Van Cortlandt Park | N/A | ||
38 | Loan | The Ponce Hotel | N/A | Springing | |
39 | Loan | 1900 Evans Road | Estoppel Reserve | 400,000 | |
40 | Loan | Rosedale Tech | Rosedale Tech LOC Transfer Funds | 5,000 | |
41 | Loan | Walkham Townhomes | N/A | ||
42 | Loan | 530 West 136th Street | N/A | ||
43 | Loan | Raintree Oaks Apartments | Condominium Common Charges Reserve | 35,264 | Springing |
44 | Loan | Six Sentry Office Portfolio | Rent Concession Funds Reserve ($63,576); Condominium Common Charges Reserve ($12,015) | 75,591 | 6,008 |
44.01 | Property | 630 Sentry | |||
44.02 | Property | 670 Sentry | |||
44.03 | Property | 610 Sentry | |||
44.04 | Property | 620 Sentry | |||
45 | Loan | BNSF Logistics | N/A | ||
46 | Loan | Airport Square | Outstanding TI/LC Reserves | 2,822,830 | |
47 | Loan | Days Inn by Wyndham - Florence | Seasonality Reserve | 35,000 | Seasonality Reserve (On each Payment Date occurring in a Seasonality Funds Deposit Month, the Monthly Seasonality Deposit); PIP Reserve (Springing Excess Cash Flow) |
48 | Loan | Brickyard Plaza | Rent Concession Reserve ($25,094); Existing TI/LC Reserve ($578,691); Major Tenant Reserve (Springing) | 603,785 | |
49 | Loan | Holiday Inn Express New Albany | PIP Reserve | 900,000 | Seasonality Reserve |
50 | Loan | CVS Brownsburg | N/A | ||
51 | Loan | Orient Drive Mobile Estates | N/A | ||
52 | Loan | Pomona Park | N/A | ||
53 | Loan | Dollar General Tuckahoe | N/A | ||
54 | Loan | Dollar General Rolla | N/A | ||
55 | Loan | Dollar General Dexter | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Other Reserve Cap | Ownership Interest | Ground Lease Initial Expiration Date | Ground Lease Extension Options | Lockbox | Cash Management | Cut-off Date Pari Passu Mortgage Debt Balance | Cut-off Date Subord. Mortgage Debt Balance | Total Mortgage Debt Cut-off Date LTV Ratio | Total Mortgage Debt UW NCF DSCR |
1 | Loan | 225 Bush | N/A | Fee Simple | N/A | N/A | Hard | Springing | 168,600,000 | 146,400,000 | 59% | 2.24 |
2 | Loan | Chroma Apartments | N/A | Fee Simple | N/A | N/A | Hard | Springing | 15,000,000 | N/A | N/A | N/A |
3 | Loan | Wyndham National Hotel Portfolio | N/A | Various | Various | Various | Hard | Springing | 110,000,000 | N/A | N/A | N/A |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | Fee Simple/Leasehold | 1/30/2028 | N/A | |||||||
3.02 | Property | Travelodge - 2111 Camino Del Llano | Fee Simple | N/A | N/A | |||||||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | Fee Simple | N/A | N/A | |||||||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | Fee Simple | N/A | N/A | |||||||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | Fee Simple | N/A | N/A | |||||||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | Fee Simple | N/A | N/A | |||||||
3.07 | Property | Travelodge - 1127 Pony Express Highway | Fee Simple | N/A | N/A | |||||||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | Fee Simple | N/A | N/A | |||||||
3.09 | Property | Travelodge - 2680 Airport Road | Fee Simple | N/A | N/A | |||||||
3.1 | Property | Super 8 - 720 Royal Parkway | Fee Simple | N/A | N/A | |||||||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | Fee Simple | N/A | N/A | |||||||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | Fee Simple | N/A | N/A | |||||||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | Fee Simple | N/A | N/A | |||||||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | Fee Simple | N/A | N/A | |||||||
3.15 | Property | Travelodge - 1110 SE 4th Street | Fee Simple | N/A | N/A | |||||||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | Fee Simple | N/A | N/A | |||||||
3.17 | Property | Travelodge - 800 W Laramie Street | Fee Simple | N/A | N/A | |||||||
3.18 | Property | Travelodge - 22 North Frontage Road | Fee Simple | N/A | N/A | |||||||
3.19 | Property | Travelodge - 123 Westvaco Road | Fee Simple | N/A | N/A | |||||||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | Fee Simple | N/A | N/A | |||||||
3.21 | Property | Travelodge - 1710 Jefferson Street | Fee Simple | N/A | N/A | |||||||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | Fee Simple | N/A | N/A | |||||||
3.23 | Property | Travelodge - 8233 Airline Highway | Fee Simple | N/A | N/A | |||||||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | Fee Simple | N/A | N/A | |||||||
3.25 | Property | Travelodge - 707 East Webster Street | Fee Simple | N/A | N/A | |||||||
3.26 | Property | Travelodge - 777 West Hwy 21 | Fee Simple | N/A | N/A | |||||||
3.27 | Property | Travelodge - 3522 North Highway 59 | Fee Simple | N/A | N/A | |||||||
3.28 | Property | Travelodge - 108 6th Avenue | Fee Simple | N/A | N/A | |||||||
3.29 | Property | Travelodge - 2200 E South Avenue | Fee Simple | N/A | N/A | |||||||
3.3 | Property | Travelodge - 128 South Willow Road | Fee Simple | N/A | N/A | |||||||
3.31 | Property | Travelodge - 1005 Highway 285 | Fee Simple | N/A | N/A | |||||||
3.32 | Property | Days Inn - 3431 14th Avenue | Fee Simple | N/A | N/A | |||||||
3.33 | Property | Travelodge - 2505 US 69 | Fee Simple | N/A | N/A | |||||||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | Fee Simple | N/A | N/A | |||||||
3.35 | Property | Travelodge - 1706 North Park Drive | Fee Simple | N/A | N/A | |||||||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | Fee Simple | N/A | N/A | |||||||
3.37 | Property | Travelodge - 1177 E 16th Street | Fee Simple | N/A | N/A | |||||||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | Fee Simple | N/A | N/A | |||||||
3.39 | Property | Travelodge - 2407 East Holland Avenue | Fee Simple | N/A | N/A | |||||||
3.4 | Property | Travelodge - 620 Souder Road | Fee Simple | N/A | N/A | |||||||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | Fee Simple | N/A | N/A | |||||||
3.42 | Property | Travelodge - 109 East Commerce Street | Fee Simple | N/A | N/A | |||||||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | Fee Simple | N/A | N/A | |||||||
3.44 | Property | Travelodge - 98 Moffat Avenue | Fee Simple | N/A | N/A | |||||||
4 | Loan | Phoenix Industrial Portfolio III | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
4.01 | Property | Galesburg | Fee Simple | N/A | N/A | |||||||
4.02 | Property | Covington | Fee Simple | N/A | N/A | |||||||
4.03 | Property | Grafton | Fee Simple | N/A | N/A | |||||||
5 | Loan | 3 Columbus Circle | 40,000,000 Young & Rubicam Reserve | Fee Simple | N/A | N/A | Hard | In Place | 460,000,000 | 105,000,000 | 55% | 2.40 |
6 | Loan | ILPT Industrial Portfolio | N/A | Fee Simple | N/A | N/A | Hard | Springing | 184,400,000 | 135,600,000 | 64% | 2.47 |
6.01 | Property | 1800 Union Airpark Boulevard | Fee Simple | N/A | N/A | |||||||
6.02 | Property | 4237-4255 Anson Boulevard | Fee Simple | N/A | N/A | |||||||
6.03 | Property | 5000 Commerce Way | Fee Simple | N/A | N/A | |||||||
6.04 | Property | 5142 and 5148 North Hanley Road | Fee Simple | N/A | N/A | |||||||
6.05 | Property | 945 Monument Drive | Fee Simple | N/A | N/A | |||||||
6.06 | Property | 5500 SE Delaware Ave | Fee Simple | N/A | N/A | |||||||
6.07 | Property | 2801 Airwest Boulevard | Fee Simple | N/A | N/A | |||||||
6.08 | Property | 20 Logistics Boulevard | Fee Simple | N/A | N/A | |||||||
6.09 | Property | 2150 Stanley Road | Fee Simple | N/A | N/A | |||||||
6.1 | Property | 16101 Queens Court | Fee Simple | N/A | N/A | |||||||
6.11 | Property | 5 Logistics Drive | Fee Simple | N/A | N/A | |||||||
7 | Loan | Orfali Portfolio | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
8 | Loan | DoubleTree New York Times Square West Leased Fee | N/A | Fee Simple | N/A | N/A | None | None | 30,000,000 | 32,000,000 | 68% | 1.59 |
9 | Loan | United Healthcare Office | N/A | Fee Simple | N/A | N/A | Hard | Springing | 20,000,000 | N/A | N/A | N/A |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
11 | Loan | 4041 Central | N/A | Fee Simple | N/A | N/A | Hard | In Place | 19,442,218 | N/A | N/A | N/A |
12 | Loan | Century Plaza Towers | N/A | Fee Simple | N/A | N/A | Hard | Springing | 880,000,000 | 300,000,000 | 52% | 3.06x |
13 | Loan | Westmont Red Roof Inn Portfolio II | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
13.01 | Property | Red Roof Inn St. Clairsville | Fee Simple | N/A | N/A | |||||||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | Fee Simple | N/A | N/A | |||||||
13.03 | Property | Red Roof PLUS+ West Springfield | Fee Simple | N/A | N/A | |||||||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | Fee Simple | N/A | N/A | |||||||
14 | Loan | Crimson Retail Portfolio | $500,000 Material Tenant Rollover | Fee Simple | N/A | N/A | Hard | Springing | 16,556,250 | N/A | N/A | N/A |
14.01 | Property | Little Elm | Fee Simple | N/A | N/A | |||||||
14.02 | Property | South Plaza | Fee Simple | N/A | N/A | |||||||
14.03 | Property | JoAnn Fabrics | Fee Simple | N/A | N/A | |||||||
14.04 | Property | Office Depot | Fee Simple | N/A | N/A | |||||||
15 | Loan | Redwood Technology Center | N/A | Fee Simple | N/A | N/A | Springing | Springing | 20,000,000 | N/A | N/A | N/A |
16 | Loan | Springhill Suites Raleigh Cary | N/A | Fee Simple | NAP | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
17 | Loan | Muskogee Apartments Portfolio | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
17.01 | Property | Country Club | Fee Simple | N/A | N/A | |||||||
17.02 | Property | Shady Hollow | Fee Simple | N/A | N/A | |||||||
17.03 | Property | South Point | Fee Simple | N/A | N/A | |||||||
17.04 | Property | Berwick | Fee Simple | N/A | N/A | |||||||
17.05 | Property | Village East | Fee Simple | N/A | N/A | |||||||
18 | Loan | 7105 - 7115 37th Avenue | N/A | Fee Simple | N/A | N/A | Soft | Springing | N/A | 2,000,000 | 72% | 1.48 |
19 | Loan | Carnegie Hotel | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
20 | Loan | Pinecrest Apartments | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
21 | Loan | Shoppes at Parma | N/A | Fee Simple | N/A | N/A | Soft (Residential); Hard (Commercial) | Springing | 43,075,000 | N/A | N/A | N/A |
22 | Loan | The Village Apartments | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
23 | Loan | Shelbourne Square | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
24 | Loan | Mentis Portfolio | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
24.01 | Property | Mentis San Antonio | Fee Simple | N/A | N/A | |||||||
24.02 | Property | Mentis Round Rock | Fee Simple | N/A | N/A | |||||||
25 | Loan | Aliso Viejo Plaza | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
26 | Loan | Walmart Supercenter Douglasville | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
27 | Loan | Medley Portfolio | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
27.01 | Property | El Dorado Apartments | Fee Simple | N/A | N/A | |||||||
27.02 | Property | Longview Heights Apartments | Fee Simple | N/A | N/A | |||||||
27.03 | Property | Barron Court Apartments | Fee Simple | N/A | N/A | |||||||
27.04 | Property | Longview Gardens Apartments | Fee Simple | N/A | N/A | |||||||
28 | Loan | Courtyard - Tampa (Citrus Park) | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
29 | Loan | 1413 Germantown Avenue | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
30 | Loan | Beachwood Village | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
31 | Loan | Global Payments, Inc. | 2,704,764 | Fee Simple | N/A | N/A | Springing | Springing | 19,167,000 | N/A | N/A | N/A |
32 | Loan | 2701 Grand Concourse | N/A | Fee Simple | N/A | N/A | Soft | Springing | N/A | N/A | N/A | N/A |
33 | Loan | Holiday Inn Express Lincoln CA | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
34 | Loan | Apple Inc. Boulder | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
35 | Loan | CubeSmart Penn’s Landing | N/A | Fee Simple | N/A | N/A | None | None | N/A | N/A | N/A | N/A |
36 | Loan | Holiday Inn Express Early | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
37 | Loan | 105 Van Cortlandt Park | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
38 | Loan | The Ponce Hotel | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
39 | Loan | 1900 Evans Road | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
40 | Loan | Rosedale Tech | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
41 | Loan | Walkham Townhomes | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
42 | Loan | 530 West 136th Street | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
43 | Loan | Raintree Oaks Apartments | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
44 | Loan | Six Sentry Office Portfolio | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
44.01 | Property | 630 Sentry | Fee Simple | N/A | N/A | |||||||
44.02 | Property | 670 Sentry | Fee Simple | N/A | N/A | |||||||
44.03 | Property | 610 Sentry | Fee Simple | N/A | N/A | |||||||
44.04 | Property | 620 Sentry | Fee Simple | N/A | N/A | |||||||
45 | Loan | BNSF Logistics | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
46 | Loan | Airport Square | N/A | Fee Simple | N/A | N/A | Hard | In Place | 24,965,246 | N/A | N/A | N/A |
47 | Loan | Days Inn by Wyndham - Florence | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
48 | Loan | Brickyard Plaza | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
49 | Loan | Holiday Inn Express New Albany | N/A | Fee Simple | N/A | N/A | Hard | Springing | N/A | N/A | N/A | N/A |
50 | Loan | CVS Brownsburg | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
51 | Loan | Orient Drive Mobile Estates | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
52 | Loan | Pomona Park | N/A | Fee Simple | N/A | N/A | None | None | N/A | N/A | N/A | N/A |
53 | Loan | Dollar General Tuckahoe | N/A | Fee Simple | N/A | N/A | Springing | Springing | N/A | N/A | N/A | N/A |
54 | Loan | Dollar General Rolla | N/A | Fee Simple | N/A | N/A | Hard | In Place | N/A | N/A | N/A | N/A |
55 | Loan | Dollar General Dexter | N/A | Fee Simple | N/A | N/A | Hard | In Place | N/A | N/A | N/A | N/A |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Total Mortgage Debt UW NOI Debt Yield | Cut-off Date Mezzanine Debt Balance | Total Debt Cut-off Date LTV Ratio | Total Debt UW NCF DSCR | Total Debt UW NOI Debt Yield | Future Secured Subordinate Debt (Y/N) | Conditions for Future Secured Subordinate Debt | Lender Consent Required for Future Secured Subordinate Debt (Y/N) | Future Mezzanine Debt Permitted (Y/N) |
1 | Loan | 225 Bush | 7.8% | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
2 | Loan | Chroma Apartments | N/A | 10,100,000 | 82.3% | 1.20x | 6.2% | No | N/A | N/A | No |
3 | Loan | Wyndham National Hotel Portfolio | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | |||||||||
3.02 | Property | Travelodge - 2111 Camino Del Llano | |||||||||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | |||||||||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | |||||||||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | |||||||||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | |||||||||
3.07 | Property | Travelodge - 1127 Pony Express Highway | |||||||||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | |||||||||
3.09 | Property | Travelodge - 2680 Airport Road | |||||||||
3.1 | Property | Super 8 - 720 Royal Parkway | |||||||||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | |||||||||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | |||||||||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | |||||||||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | |||||||||
3.15 | Property | Travelodge - 1110 SE 4th Street | |||||||||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | |||||||||
3.17 | Property | Travelodge - 800 W Laramie Street | |||||||||
3.18 | Property | Travelodge - 22 North Frontage Road | |||||||||
3.19 | Property | Travelodge - 123 Westvaco Road | |||||||||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | |||||||||
3.21 | Property | Travelodge - 1710 Jefferson Street | |||||||||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | |||||||||
3.23 | Property | Travelodge - 8233 Airline Highway | |||||||||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | |||||||||
3.25 | Property | Travelodge - 707 East Webster Street | |||||||||
3.26 | Property | Travelodge - 777 West Hwy 21 | |||||||||
3.27 | Property | Travelodge - 3522 North Highway 59 | |||||||||
3.28 | Property | Travelodge - 108 6th Avenue | |||||||||
3.29 | Property | Travelodge - 2200 E South Avenue | |||||||||
3.3 | Property | Travelodge - 128 South Willow Road | |||||||||
3.31 | Property | Travelodge - 1005 Highway 285 | |||||||||
3.32 | Property | Days Inn - 3431 14th Avenue | |||||||||
3.33 | Property | Travelodge - 2505 US 69 | |||||||||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | |||||||||
3.35 | Property | Travelodge - 1706 North Park Drive | |||||||||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | |||||||||
3.37 | Property | Travelodge - 1177 E 16th Street | |||||||||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | |||||||||
3.39 | Property | Travelodge - 2407 East Holland Avenue | |||||||||
3.4 | Property | Travelodge - 620 Souder Road | |||||||||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | |||||||||
3.42 | Property | Travelodge - 109 East Commerce Street | |||||||||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | �� | ||||||||
3.44 | Property | Travelodge - 98 Moffat Avenue | |||||||||
4 | Loan | Phoenix Industrial Portfolio III | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
4.01 | Property | Galesburg | |||||||||
4.02 | Property | Covington | |||||||||
4.03 | Property | Grafton | |||||||||
5 | Loan | 3 Columbus Circle | 10.2% | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
6 | Loan | ILPT Industrial Portfolio | 9.1% | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
6.01 | Property | 1800 Union Airpark Boulevard | |||||||||
6.02 | Property | 4237-4255 Anson Boulevard | |||||||||
6.03 | Property | 5000 Commerce Way | |||||||||
6.04 | Property | 5142 and 5148 North Hanley Road | |||||||||
6.05 | Property | 945 Monument Drive | |||||||||
6.06 | Property | 5500 SE Delaware Ave | |||||||||
6.07 | Property | 2801 Airwest Boulevard | |||||||||
6.08 | Property | 20 Logistics Boulevard | |||||||||
6.09 | Property | 2150 Stanley Road | |||||||||
6.1 | Property | 16101 Queens Court | |||||||||
6.11 | Property | 5 Logistics Drive | |||||||||
7 | Loan | Orfali Portfolio | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | Yes |
8 | Loan | DoubleTree New York Times Square West Leased Fee | 6.1% | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
9 | Loan | United Healthcare Office | N/A | 6,000,000 | 75.2% | 1.30 | 9.0% | No | N/A | N/A | No |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
11 | Loan | 4041 Central | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
12 | Loan | Century Plaza Towers | 10.1% | N/A | N/A | N/A | N/A | No | N/A | N/A | Yes |
13 | Loan | Westmont Red Roof Inn Portfolio II | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
13.01 | Property | Red Roof Inn St. Clairsville | |||||||||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | |||||||||
13.03 | Property | Red Roof PLUS+ West Springfield | |||||||||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | |||||||||
14 | Loan | Crimson Retail Portfolio | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
14.01 | Property | Little Elm | |||||||||
14.02 | Property | South Plaza | |||||||||
14.03 | Property | JoAnn Fabrics | |||||||||
14.04 | Property | Office Depot | |||||||||
15 | Loan | Redwood Technology Center | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
16 | Loan | Springhill Suites Raleigh Cary | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
17 | Loan | Muskogee Apartments Portfolio | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
17.01 | Property | Country Club | |||||||||
17.02 | Property | Shady Hollow | |||||||||
17.03 | Property | South Point | |||||||||
17.04 | Property | Berwick | |||||||||
17.05 | Property | Village East | |||||||||
18 | Loan | 7105 - 7115 37th Avenue | 7.1% | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
19 | Loan | Carnegie Hotel | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
20 | Loan | Pinecrest Apartments | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
21 | Loan | Shoppes at Parma | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
22 | Loan | The Village Apartments | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
23 | Loan | Shelbourne Square | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
24 | Loan | Mentis Portfolio | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
24.01 | Property | Mentis San Antonio | |||||||||
24.02 | Property | Mentis Round Rock | |||||||||
25 | Loan | Aliso Viejo Plaza | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
26 | Loan | Walmart Supercenter Douglasville | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
27 | Loan | Medley Portfolio | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
27.01 | Property | El Dorado Apartments | |||||||||
27.02 | Property | Longview Heights Apartments | |||||||||
27.03 | Property | Barron Court Apartments | |||||||||
27.04 | Property | Longview Gardens Apartments | |||||||||
28 | Loan | Courtyard - Tampa (Citrus Park) | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
29 | Loan | 1413 Germantown Avenue | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
30 | Loan | Beachwood Village | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
31 | Loan | Global Payments, Inc. | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | Yes |
32 | Loan | 2701 Grand Concourse | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
33 | Loan | Holiday Inn Express Lincoln CA | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
34 | Loan | Apple Inc. Boulder | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
35 | Loan | CubeSmart Penn’s Landing | N/A | $6,120,000 (Principal); $2,733,049 (Outstanding Accrued Interest) | N/A | N/A | N/A | No | N/A | N/A | No |
36 | Loan | Holiday Inn Express Early | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
37 | Loan | 105 Van Cortlandt Park | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | Yes |
38 | Loan | The Ponce Hotel | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
39 | Loan | 1900 Evans Road | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
40 | Loan | Rosedale Tech | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
41 | Loan | Walkham Townhomes | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
42 | Loan | 530 West 136th Street | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
43 | Loan | Raintree Oaks Apartments | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
44 | Loan | Six Sentry Office Portfolio | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
44.01 | Property | 630 Sentry | |||||||||
44.02 | Property | 670 Sentry | |||||||||
44.03 | Property | 610 Sentry | |||||||||
44.04 | Property | 620 Sentry | |||||||||
45 | Loan | BNSF Logistics | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
46 | Loan | Airport Square | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
47 | Loan | Days Inn by Wyndham - Florence | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
48 | Loan | Brickyard Plaza | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
49 | Loan | Holiday Inn Express New Albany | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
50 | Loan | CVS Brownsburg | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
51 | Loan | Orient Drive Mobile Estates | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
52 | Loan | Pomona Park | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
53 | Loan | Dollar General Tuckahoe | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | No |
54 | Loan | Dollar General Rolla | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | Yes |
55 | Loan | Dollar General Dexter | N/A | N/A | N/A | N/A | N/A | No | N/A | N/A | Yes |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Conditions for Future Mezzanine Debt | Lender Consent Required for Future Mezzanine Debt (Y/N) | Future Unsecured Debt Permitted (Y/N) |
1 | Loan | 225 Bush | N/A | N/A | No |
2 | Loan | Chroma Apartments | N/A | N/A | No |
3 | Loan | Wyndham National Hotel Portfolio | N/A | N/A | No |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | |||
3.02 | Property | Travelodge - 2111 Camino Del Llano | |||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | |||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | |||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | |||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | |||
3.07 | Property | Travelodge - 1127 Pony Express Highway | |||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | |||
3.09 | Property | Travelodge - 2680 Airport Road | |||
3.1 | Property | Super 8 - 720 Royal Parkway | |||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | |||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | |||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | |||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | |||
3.15 | Property | Travelodge - 1110 SE 4th Street | |||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | |||
3.17 | Property | Travelodge - 800 W Laramie Street | |||
3.18 | Property | Travelodge - 22 North Frontage Road | |||
3.19 | Property | Travelodge - 123 Westvaco Road | |||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | |||
3.21 | Property | Travelodge - 1710 Jefferson Street | |||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | |||
3.23 | Property | Travelodge - 8233 Airline Highway | |||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | |||
3.25 | Property | Travelodge - 707 East Webster Street | |||
3.26 | Property | Travelodge - 777 West Hwy 21 | |||
3.27 | Property | Travelodge - 3522 North Highway 59 | |||
3.28 | Property | Travelodge - 108 6th Avenue | |||
3.29 | Property | Travelodge - 2200 E South Avenue | |||
3.3 | Property | Travelodge - 128 South Willow Road | |||
3.31 | Property | Travelodge - 1005 Highway 285 | |||
3.32 | Property | Days Inn - 3431 14th Avenue | |||
3.33 | Property | Travelodge - 2505 US 69 | |||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | |||
3.35 | Property | Travelodge - 1706 North Park Drive | |||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | |||
3.37 | Property | Travelodge - 1177 E 16th Street | |||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | |||
3.39 | Property | Travelodge - 2407 East Holland Avenue | |||
3.4 | Property | Travelodge - 620 Souder Road | |||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | |||
3.42 | Property | Travelodge - 109 East Commerce Street | |||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | |||
3.44 | Property | Travelodge - 98 Moffat Avenue | |||
4 | Loan | Phoenix Industrial Portfolio III | N/A | N/A | No |
4.01 | Property | Galesburg | |||
4.02 | Property | Covington | |||
4.03 | Property | Grafton | |||
5 | Loan | 3 Columbus Circle | N/A | N/A | Yes |
6 | Loan | ILPT Industrial Portfolio | N/A | N/A | No |
6.01 | Property | 1800 Union Airpark Boulevard | |||
6.02 | Property | 4237-4255 Anson Boulevard | |||
6.03 | Property | 5000 Commerce Way | |||
6.04 | Property | 5142 and 5148 North Hanley Road | |||
6.05 | Property | 945 Monument Drive | |||
6.06 | Property | 5500 SE Delaware Ave | |||
6.07 | Property | 2801 Airwest Boulevard | |||
6.08 | Property | 20 Logistics Boulevard | |||
6.09 | Property | 2150 Stanley Road | |||
6.1 | Property | 16101 Queens Court | |||
6.11 | Property | 5 Logistics Drive | |||
7 | Loan | Orfali Portfolio | (i) LTV <= 51.1%; (ii) DSCR >=2.43x | Yes | No |
8 | Loan | DoubleTree New York Times Square West Leased Fee | N/A | N/A | No |
9 | Loan | United Healthcare Office | N/A | N/A | No |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | N/A | N/A | No |
11 | Loan | 4041 Central | N/A | N/A | No |
12 | Loan | Century Plaza Towers | Borrower shall have a one-time right to obtain a mezzanine loan, provided, among other conditions: (i) the Combined LTV is equal to or less than the closing date LTV or if a partial prepayment of the loan has occurred in connection with a conversion, 51.5%, (ii) the Aggregate DSCR is equal to or greater than 3.12x or if a partial prepayment of the loan has occurred in connection with a conversion, 3.18x, (iii) the Aggregate Debt Yield is equal to or greater than 9.5% or if a partial prepayment of the loan has occurred in connection with a conversion, 9.7%, (iv) the mezzanine loan shall be coterminous with the mortgage loan and (v) an intercreditor agreement is required. | No | No |
13 | Loan | Westmont Red Roof Inn Portfolio II | N/A | N/A | No |
13.01 | Property | Red Roof Inn St. Clairsville | |||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | |||
13.03 | Property | Red Roof PLUS+ West Springfield | |||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | |||
14 | Loan | Crimson Retail Portfolio | N/A | N/A | No |
14.01 | Property | Little Elm | |||
14.02 | Property | South Plaza | |||
14.03 | Property | JoAnn Fabrics | |||
14.04 | Property | Office Depot | |||
15 | Loan | Redwood Technology Center | N/A | N/A | No |
16 | Loan | Springhill Suites Raleigh Cary | N/A | N/A | No |
17 | Loan | Muskogee Apartments Portfolio | N/A | N/A | No |
17.01 | Property | Country Club | |||
17.02 | Property | Shady Hollow | |||
17.03 | Property | South Point | |||
17.04 | Property | Berwick | |||
17.05 | Property | Village East | |||
18 | Loan | 7105 - 7115 37th Avenue | N/A | N/A | No |
19 | Loan | Carnegie Hotel | N/A | N/A | No |
20 | Loan | Pinecrest Apartments | N/A | N/A | No |
21 | Loan | Shoppes at Parma | N/A | N/A | No |
22 | Loan | The Village Apartments | N/A | N/A | No |
23 | Loan | Shelbourne Square | N/A | N/A | No |
24 | Loan | Mentis Portfolio | N/A | N/A | No |
24.01 | Property | Mentis San Antonio | |||
24.02 | Property | Mentis Round Rock | |||
25 | Loan | Aliso Viejo Plaza | N/A | N/A | No |
26 | Loan | Walmart Supercenter Douglasville | N/A | N/A | No |
27 | Loan | Medley Portfolio | N/A | N/A | No |
27.01 | Property | El Dorado Apartments | |||
27.02 | Property | Longview Heights Apartments | |||
27.03 | Property | Barron Court Apartments | |||
27.04 | Property | Longview Gardens Apartments | |||
28 | Loan | Courtyard - Tampa (Citrus Park) | N/A | N/A | No |
29 | Loan | 1413 Germantown Avenue | N/A | N/A | No |
30 | Loan | Beachwood Village | N/A | N/A | No |
31 | Loan | Global Payments, Inc. | (i) LTV<=85%; (ii) DSCR>=1.15x | Yes | No |
32 | Loan | 2701 Grand Concourse | N/A | N/A | No |
33 | Loan | Holiday Inn Express Lincoln CA | N/A | N/A | No |
34 | Loan | Apple Inc. Boulder | N/A | N/A | No |
35 | Loan | CubeSmart Penn’s Landing | N/A | N/A | No |
36 | Loan | Holiday Inn Express Early | N/A | N/A | No |
37 | Loan | 105 Van Cortlandt Park | (i) DSCR>=1.55x; (ii) LTV<=63.5% | Yes | No |
38 | Loan | The Ponce Hotel | N/A | N/A | No |
39 | Loan | 1900 Evans Road | N/A | N/A | No |
40 | Loan | Rosedale Tech | N/A | N/A | No |
41 | Loan | Walkham Townhomes | N/A | N/A | No |
42 | Loan | 530 West 136th Street | N/A | N/A | No |
43 | Loan | Raintree Oaks Apartments | N/A | N/A | No |
44 | Loan | Six Sentry Office Portfolio | N/A | N/A | No |
44.01 | Property | 630 Sentry | |||
44.02 | Property | 670 Sentry | |||
44.03 | Property | 610 Sentry | |||
44.04 | Property | 620 Sentry | |||
45 | Loan | BNSF Logistics | N/A | N/A | No |
46 | Loan | Airport Square | N/A | N/A | No |
47 | Loan | Days Inn by Wyndham - Florence | N/A | N/A | No |
48 | Loan | Brickyard Plaza | N/A | N/A | No |
49 | Loan | Holiday Inn Express New Albany | N/A | N/A | No |
50 | Loan | CVS Brownsburg | N/A | N/A | No |
51 | Loan | Orient Drive Mobile Estates | N/A | N/A | No |
52 | Loan | Pomona Park | N/A | N/A | No |
53 | Loan | Dollar General Tuckahoe | N/A | N/A | No |
54 | Loan | Dollar General Rolla | Mezz (Min DSCR of 1.20x, Max LTV of 85.0%); Intercreditor Agreement is required | Yes | No |
55 | Loan | Dollar General Dexter | Mezz (Min DSCR of 1.20x, Max LTV of 85.0%); Intercreditor Agreement is required | Yes | No |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Conditions for Future Unsecured Debt | Lender Consent Required for Future Unsecured Debt (Y/N) | Sponsor |
1 | Loan | 225 Bush | N/A | N/A | Kylli Inc. |
2 | Loan | Chroma Apartments | N/A | N/A | Philip G. Hulse; Philip G. Hulse Revocable Trust; Kevin Morrell; Kevin J. Morrell Revocable Trust; Howard J. Smith; Howard J. Smith Revocable Trust |
3 | Loan | Wyndham National Hotel Portfolio | N/A | N/A | Tom Vukota; Vukota Capital Management Ltd. |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | |||
3.02 | Property | Travelodge - 2111 Camino Del Llano | |||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | |||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | |||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | |||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | |||
3.07 | Property | Travelodge - 1127 Pony Express Highway | |||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | |||
3.09 | Property | Travelodge - 2680 Airport Road | |||
3.1 | Property | Super 8 - 720 Royal Parkway | |||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | |||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | |||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | |||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | |||
3.15 | Property | Travelodge - 1110 SE 4th Street | |||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | |||
3.17 | Property | Travelodge - 800 W Laramie Street | |||
3.18 | Property | Travelodge - 22 North Frontage Road | |||
3.19 | Property | Travelodge - 123 Westvaco Road | |||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | |||
3.21 | Property | Travelodge - 1710 Jefferson Street | |||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | |||
3.23 | Property | Travelodge - 8233 Airline Highway | |||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | |||
3.25 | Property | Travelodge - 707 East Webster Street | |||
3.26 | Property | Travelodge - 777 West Hwy 21 | |||
3.27 | Property | Travelodge - 3522 North Highway 59 | |||
3.28 | Property | Travelodge - 108 6th Avenue | |||
3.29 | Property | Travelodge - 2200 E South Avenue | |||
3.3 | Property | Travelodge - 128 South Willow Road | |||
3.31 | Property | Travelodge - 1005 Highway 285 | |||
3.32 | Property | Days Inn - 3431 14th Avenue | |||
3.33 | Property | Travelodge - 2505 US 69 | |||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | |||
3.35 | Property | Travelodge - 1706 North Park Drive | |||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | |||
3.37 | Property | Travelodge - 1177 E 16th Street | |||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | |||
3.39 | Property | Travelodge - 2407 East Holland Avenue | |||
3.4 | Property | Travelodge - 620 Souder Road | |||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | |||
3.42 | Property | Travelodge - 109 East Commerce Street | |||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | |||
3.44 | Property | Travelodge - 98 Moffat Avenue | |||
4 | Loan | Phoenix Industrial Portfolio III | N/A | N/A | Phoenix Investors |
4.01 | Property | Galesburg | |||
4.02 | Property | Covington | |||
4.03 | Property | Grafton | |||
5 | Loan | 3 Columbus Circle | Subordinate loans made by one Series Borrower to the other Series Borrower pursuant to the term of the TIC Agreement Upon: (i) such subordinate loan shall be unsecured and shall not create a lien; (ii) payment under or with respect to any such subordinate loan will be made only from excess cash flow from the property distributed to Borrower’s operating account in accordance with the terms of the cash management agreement; (iii) the subordinate loan is non-recourse to the Series Borrower making such loan, and its assets, other than excess cash flow from the property distributed to Borrower’s operating account in accordance with the terms of the cash management agreement and does not constitute a claim against the Series Borrower making such loan if such excess cash flow is insufficient to pay the subordinate loan in full; (iv) the maturity date of such subordinate loan shall be no earlier than the maturity date of this loan | Yes | Joseph Moinian |
6 | Loan | ILPT Industrial Portfolio | N/A | N/A | Industrial Logistics Properties Trust |
6.01 | Property | 1800 Union Airpark Boulevard | |||
6.02 | Property | 4237-4255 Anson Boulevard | |||
6.03 | Property | 5000 Commerce Way | |||
6.04 | Property | 5142 and 5148 North Hanley Road | |||
6.05 | Property | 945 Monument Drive | |||
6.06 | Property | 5500 SE Delaware Ave | |||
6.07 | Property | 2801 Airwest Boulevard | |||
6.08 | Property | 20 Logistics Boulevard | |||
6.09 | Property | 2150 Stanley Road | |||
6.1 | Property | 16101 Queens Court | |||
6.11 | Property | 5 Logistics Drive | |||
7 | Loan | Orfali Portfolio | N/A | N/A | Jacob Orfali; Joseph Moinian |
8 | Loan | DoubleTree New York Times Square West Leased Fee | N/A | N/A | Sam Chang |
9 | Loan | United Healthcare Office | N/A | N/A | Quynh Palomino; Lloyd W. Kendall, Jr. |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | N/A | N/A | Allan V. Rose; AVR Gateway S, LLC |
11 | Loan | 4041 Central | N/A | N/A | Zaya S. Younan |
12 | Loan | Century Plaza Towers | N/A | N/A | SPF JVP LLC; Luminance Acquisition Venture LLC |
13 | Loan | Westmont Red Roof Inn Portfolio II | N/A | N/A | R&R Real Estate Investment Trust |
13.01 | Property | Red Roof Inn St. Clairsville | |||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | |||
13.03 | Property | Red Roof PLUS+ West Springfield | |||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | |||
14 | Loan | Crimson Retail Portfolio | N/A | N/A | Pamela Day |
14.01 | Property | Little Elm | |||
14.02 | Property | South Plaza | |||
14.03 | Property | JoAnn Fabrics | |||
14.04 | Property | Office Depot | |||
15 | Loan | Redwood Technology Center | N/A | N/A | Matthew T. White |
16 | Loan | Springhill Suites Raleigh Cary | N/A | N/A | Sharan Kaur Chhabra Erhart |
17 | Loan | Muskogee Apartments Portfolio | N/A | N/A | Brent Doeksen; Curtis Rice; Ryan Barry |
17.01 | Property | Country Club | |||
17.02 | Property | Shady Hollow | |||
17.03 | Property | South Point | |||
17.04 | Property | Berwick | |||
17.05 | Property | Village East | |||
18 | Loan | 7105 - 7115 37th Avenue | N/A | N/A | Rajmattie Persaud |
19 | Loan | Carnegie Hotel | N/A | N/A | Charles H. Johnson, Jr. |
20 | Loan | Pinecrest Apartments | N/A | N/A | Christopher M. Hartman |
21 | Loan | Shoppes at Parma | N/A | N/A | Mehrdad Mottahedeh; David Mottahedeh |
22 | Loan | The Village Apartments | N/A | N/A | Eliezer N. Skolnick |
23 | Loan | Shelbourne Square | N/A | N/A | Melvin Fischman; Arnold Fischman; David F. Lavipour |
24 | Loan | Mentis Portfolio | N/A | N/A | Louis J. Rogers |
24.01 | Property | Mentis San Antonio | |||
24.02 | Property | Mentis Round Rock | |||
25 | Loan | Aliso Viejo Plaza | N/A | N/A | John S. O’Meara and Jeffrey G. Wood |
26 | Loan | Walmart Supercenter Douglasville | N/A | N/A | Dino F. Crescentini |
27 | Loan | Medley Portfolio | N/A | N/A | Philip Balderston; Justin Pesin |
27.01 | Property | El Dorado Apartments | |||
27.02 | Property | Longview Heights Apartments | |||
27.03 | Property | Barron Court Apartments | |||
27.04 | Property | Longview Gardens Apartments | |||
28 | Loan | Courtyard - Tampa (Citrus Park) | N/A | N/A | Quynh Palomino; Lloyd Kendall |
29 | Loan | 1413 Germantown Avenue | N/A | N/A | Gagandeep Lakhmn |
30 | Loan | Beachwood Village | N/A | N/A | Troy Shadian; Roshan Bhatka |
31 | Loan | Global Payments, Inc. | N/A | N/A | BSPRT CRE Equity, LLC |
32 | Loan | 2701 Grand Concourse | N/A | N/A | Robert Rosenberg |
33 | Loan | Holiday Inn Express Lincoln CA | N/A | N/A | Shan Fazeli; Nima Fazeli |
34 | Loan | Apple Inc. Boulder | N/A | N/A | Alger Capital, LLC |
35 | Loan | CubeSmart Penn’s Landing | N/A | N/A | Mark Claster; Andrew Boas; Nancy Marks; Marjorie Boas Levins 2013 Revocable Trust |
36 | Loan | Holiday Inn Express Early | N/A | N/A | Biren D. Patel |
37 | Loan | 105 Van Cortlandt Park | N/A | N/A | Fishel Schlesinger |
38 | Loan | The Ponce Hotel | N/A | N/A | Farid Ashdji; Farhad Frank Ashdji |
39 | Loan | 1900 Evans Road | N/A | N/A | Katherine A. Roche; Thomas J. Roche |
40 | Loan | Rosedale Tech | N/A | N/A | Joseph Matthew Cassin, Jr.; David Taylor |
41 | Loan | Walkham Townhomes | N/A | N/A | Joshua A. Gordon |
42 | Loan | 530 West 136th Street | N/A | N/A | Alexander Perros; Nicholas Brunero; Novak Vukasinovic |
43 | Loan | Raintree Oaks Apartments | N/A | N/A | Mathew Mundiyamkal |
44 | Loan | Six Sentry Office Portfolio | N/A | N/A | Richard F. Smith Jr. |
44.01 | Property | 630 Sentry | |||
44.02 | Property | 670 Sentry | |||
44.03 | Property | 610 Sentry | |||
44.04 | Property | 620 Sentry | |||
45 | Loan | BNSF Logistics | N/A | N/A | Karen E. Kennedy |
46 | Loan | Airport Square | N/A | N/A | Uri Mermelstein; Iosif Yushuvayev |
47 | Loan | Days Inn by Wyndham - Florence | N/A | N/A | Vijay Narsinghani; Asha Narsinghani |
48 | Loan | Brickyard Plaza | N/A | N/A | Steven Usdan |
49 | Loan | Holiday Inn Express New Albany | N/A | N/A | Sandeep Sethi |
50 | Loan | CVS Brownsburg | N/A | N/A | Ellyn W. Rogal |
51 | Loan | Orient Drive Mobile Estates | N/A | N/A | Donald D. Urie; Shirley Ann Urie Family Marital Qtip Trust Dated August 7, 2008 |
52 | Loan | Pomona Park | N/A | N/A | George W. Ragsdale |
53 | Loan | Dollar General Tuckahoe | N/A | N/A | Frank Zacharias |
54 | Loan | Dollar General Rolla | N/A | N/A | Ladder Capital CRE Equity LLC |
55 | Loan | Dollar General Dexter | N/A | N/A | Ladder Capital CRE Equity LLC |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES |
Mortgage Loan Number | Property Flag | Property Name | Guarantor | Affiliated Sponsors |
1 | Loan | 225 Bush | Kylli Inc. | No |
2 | Loan | Chroma Apartments | Philip G. Hulse; Philip G. Hulse Revocable Trust; Kevin Morrell; Kevin J. Morrell Revocable Trust; Howard J. Smith; Howard J. Smith Revocable Trust | No |
3 | Loan | Wyndham National Hotel Portfolio | Tom Vukota; Vukota Capital Management Ltd. | No |
3.01 | Property | Travelodge - 2307 Wyoming Avenue | ||
3.02 | Property | Travelodge - 2111 Camino Del Llano | ||
3.03 | Property | Travelodge - 1170 W Flaming Gorge Way | ||
3.04 | Property | Baymont Inn & Suites - 1731 South Sunridge Drive | ||
3.05 | Property | Baymont Inn & Suites - 451 Halligan Drive | ||
3.06 | Property | Baymont Inn & Suites - 1608 E Business US 60 | ||
3.07 | Property | Travelodge - 1127 Pony Express Highway | ||
3.08 | Property | Baymont Inn & Suites - 1130B B East 16th Street | ||
3.09 | Property | Travelodge - 2680 Airport Road | ||
3.1 | Property | Super 8 - 720 Royal Parkway | ||
3.11 | Property | Baymont Inn & Suites - 1051 North Market Street | ||
3.12 | Property | Baymont Inn & Suites - 2700 North Diers Parkway | ||
3.13 | Property | Baymont Inn & Suites - 95 Spruce Road | ||
3.14 | Property | Super 8 - 2545 Cornhusker Highway | ||
3.15 | Property | Travelodge - 1110 SE 4th Street | ||
3.16 | Property | Baymont Inn & Suites - 2300 Valley West Court | ||
3.17 | Property | Travelodge - 800 W Laramie Street | ||
3.18 | Property | Travelodge - 22 North Frontage Road | ||
3.19 | Property | Travelodge - 123 Westvaco Road | ||
3.2 | Property | Baymont Inn & Suites - 2006 North Merrill Avenue | ||
3.21 | Property | Travelodge - 1710 Jefferson Street | ||
3.22 | Property | Travelodge - 1625 Stillwater Avenue | ||
3.23 | Property | Travelodge - 8233 Airline Highway | ||
3.24 | Property | Baymont Inn & Suites - 6390 US-93 | ||
3.25 | Property | Travelodge - 707 East Webster Street | ||
3.26 | Property | Travelodge - 777 West Hwy 21 | ||
3.27 | Property | Travelodge - 3522 North Highway 59 | ||
3.28 | Property | Travelodge - 108 6th Avenue | ||
3.29 | Property | Travelodge - 2200 E South Avenue | ||
3.3 | Property | Travelodge - 128 South Willow Road | ||
3.31 | Property | Travelodge - 1005 Highway 285 | ||
3.32 | Property | Days Inn - 3431 14th Avenue | ||
3.33 | Property | Travelodge - 2505 US 69 | ||
3.34 | Property | Baymont Inn & Suites - 3475 Union Road | ||
3.35 | Property | Travelodge - 1706 North Park Drive | ||
3.36 | Property | Baymont Inn & Suites - 2005 East Daley Street | ||
3.37 | Property | Travelodge - 1177 E 16th Street | ||
3.38 | Property | Baymont Inn & Suites - 35450 Yermo Road | ||
3.39 | Property | Travelodge - 2407 East Holland Avenue | ||
3.4 | Property | Travelodge - 620 Souder Road | ||
3.41 | Property | Baymont Inn & Suites - 100 15th Street Southeast | ||
3.42 | Property | Travelodge - 109 East Commerce Street | ||
3.43 | Property | Travelodge - 4000 Siskiyou Avenue | ||
3.44 | Property | Travelodge - 98 Moffat Avenue | ||
4 | Loan | Phoenix Industrial Portfolio III | Irrevocable Children’s Trust Dated 7/22/91; Irrevocable Children’s Trust No. 2 Dated 7/22/91 | No |
4.01 | Property | Galesburg | ||
4.02 | Property | Covington | ||
4.03 | Property | Grafton | ||
5 | Loan | 3 Columbus Circle | Joseph Moinian | Group 1 |
6 | Loan | ILPT Industrial Portfolio | Industrial Logistics Properties Trust | No |
6.01 | Property | 1800 Union Airpark Boulevard | ||
6.02 | Property | 4237-4255 Anson Boulevard | ||
6.03 | Property | 5000 Commerce Way | ||
6.04 | Property | 5142 and 5148 North Hanley Road | ||
6.05 | Property | 945 Monument Drive | ||
6.06 | Property | 5500 SE Delaware Ave | ||
6.07 | Property | 2801 Airwest Boulevard | ||
6.08 | Property | 20 Logistics Boulevard | ||
6.09 | Property | 2150 Stanley Road | ||
6.1 | Property | 16101 Queens Court | ||
6.11 | Property | 5 Logistics Drive | ||
7 | Loan | Orfali Portfolio | Jacob Orfali; Joseph Moinian | Group 1 |
8 | Loan | DoubleTree New York Times Square West Leased Fee | Sam Chang | No |
9 | Loan | United Healthcare Office | Quynh Palomino; Lloyd W. Kendall, Jr. | Group 2 |
10 | Loan | AVR Atlanta Airport SpringHill Gateway | Allan V. Rose; AVR Gateway S, LLC | No |
11 | Loan | 4041 Central | Zaya and Sherry Younan Family Trust; Zaya S. Younan | No |
12 | Loan | Century Plaza Towers | N/A | No |
13 | Loan | Westmont Red Roof Inn Portfolio II | R&R Real Estate Investment Trust | No |
13.01 | Property | Red Roof Inn St. Clairsville | ||
13.02 | Property | Red Roof PLUS+ Phoenix Airport | ||
13.03 | Property | Red Roof PLUS+ West Springfield | ||
13.04 | Property | Red Roof PLUS+ Chicago Naperville | ||
14 | Loan | Crimson Retail Portfolio | Pamela Day | No |
14.01 | Property | Little Elm | ||
14.02 | Property | South Plaza | ||
14.03 | Property | JoAnn Fabrics | ||
14.04 | Property | Office Depot | ||
15 | Loan | Redwood Technology Center | Matthew T. White | No |
16 | Loan | Springhill Suites Raleigh Cary | Sharan Kaur Chhabra Erhart | No |
17 | Loan | Muskogee Apartments Portfolio | Brent Doeksen; Curtis Rice; Ryan Barry | No |
17.01 | Property | Country Club | ||
17.02 | Property | Shady Hollow | ||
17.03 | Property | South Point | ||
17.04 | Property | Berwick | ||
17.05 | Property | Village East | ||
18 | Loan | 7105 - 7115 37th Avenue | Rajmattie Persaud | No |
19 | Loan | Carnegie Hotel | Charles H. Johnson, Jr. | No |
20 | Loan | Pinecrest Apartments | Christopher M. Hartman | No |
21 | Loan | Shoppes at Parma | Mehrdad Mottahedeh; David Mottahedeh | No |
22 | Loan | The Village Apartments | Eliezer N. Skolnick | No |
23 | Loan | Shelbourne Square | Melvin Fischman; Arnold Fischman; David F. Lavipour | No |
24 | Loan | Mentis Portfolio | Louis J. Rogers | No |
24.01 | Property | Mentis San Antonio | ||
24.02 | Property | Mentis Round Rock | ||
25 | Loan | Aliso Viejo Plaza | John S. O’ Meara, The O’Meara Family Trust, Jeffrey G. Wood, Peter S. Sparre, The Wallace R. Limburg Trust, The Draper Children’s Trust | No |
26 | Loan | Walmart Supercenter Douglasville | Dino F. Crescentini; Dino F. Crescentini, as Trustee of the Dino Crescentini Living Trust, Dated December 22, 1992 | No |
27 | Loan | Medley Portfolio | Philip Balderston; Justin Pesin | No |
27.01 | Property | El Dorado Apartments | ||
27.02 | Property | Longview Heights Apartments | ||
27.03 | Property | Barron Court Apartments | ||
27.04 | Property | Longview Gardens Apartments | ||
28 | Loan | Courtyard - Tampa (Citrus Park) | Quynh Palomino; Lloyd Kendall | Group 2 |
29 | Loan | 1413 Germantown Avenue | Gagandeep Lakhmn | No |
30 | Loan | Beachwood Village | Troy Shadian; Roshan Bhatka | No |
31 | Loan | Global Payments, Inc. | BSPRT CRE Equity, LLC | No |
32 | Loan | 2701 Grand Concourse | Robert Rosenberg | No |
33 | Loan | Holiday Inn Express Lincoln CA | Hooshang Fazeli; Hooshang Fazeli as trustee of the H. Fazeli Revocable Trust | No |
34 | Loan | Apple Inc. Boulder | Alger Capital, LLC | No |
35 | Loan | CubeSmart Penn’s Landing | Carl Marks & Co. Inc. | No |
36 | Loan | Holiday Inn Express Early | Biren D. Patel | No |
37 | Loan | 105 Van Cortlandt Park | Fishel Schlesinger | No |
38 | Loan | The Ponce Hotel | Farid Ashdji; Farhad Frank Ashdji | No |
39 | Loan | 1900 Evans Road | Katherine A. Roche; Thomas J. Roche | No |
40 | Loan | Rosedale Tech | Joseph Matthew Cassin, Jr.; David Taylor | No |
41 | Loan | Walkham Townhomes | Joshua A. Gordon | No |
42 | Loan | 530 West 136th Street | Alexander Perros; Nicholas Brunero; Novak Vukasinovic | No |
43 | Loan | Raintree Oaks Apartments | Mathew Mundiyamkal | No |
44 | Loan | Six Sentry Office Portfolio | Richard F. Smith Jr. | No |
44.01 | Property | 630 Sentry | ||
44.02 | Property | 670 Sentry | ||
44.03 | Property | 610 Sentry | ||
44.04 | Property | 620 Sentry | ||
45 | Loan | BNSF Logistics | Karen E. Kennedy | No |
46 | Loan | Airport Square | Uri Mermelstein; Iosif Yushuvayev | No |
47 | Loan | Days Inn by Wyndham - Florence | Vijay Narsinghani; Asha Narsinghani | No |
48 | Loan | Brickyard Plaza | CCA Acquisition Company, LLC | No |
49 | Loan | Holiday Inn Express New Albany | Sandeep Sethi and Pavanpreet Sethi | No |
50 | Loan | CVS Brownsburg | Ellyn W. Rogal | No |
51 | Loan | Orient Drive Mobile Estates | Donald D. Urie; Shirley Ann Urie Family Marital Qtip Trust Dated August 7, 2008 | No |
52 | Loan | Pomona Park | George W. Ragsdale | No |
53 | Loan | Dollar General Tuckahoe | Frank Zacharias | No |
54 | Loan | Dollar General Rolla | Ladder Capital CRE Equity LLC | Group 3 |
55 | Loan | Dollar General Dexter | Ladder Capital CRE Equity LLC | Group 3 |