FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-193376-18 | ||
COMM 2015-CCRE23 The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (File No. 333-193376) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the Securities and Exchange Commission for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing prospectus.cpdg@db.com. The offered certificates referred to in these materials, and the asset pool backing them, are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us. This free writing prospectus does not contain all information that is required to be included in the prospectus and the prospectus supplement. STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION This material is for your information, and none of Deutsche Bank Securities Inc., Cantor Fitzgerald & Co., Jefferies LLC, CastleOak Securities, L.P. and Citigroup Global Markets Inc., or any other underwriter (the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the offering document relating to the COMM 2015-CCRE23 Mortgage Trust Commercial Mortgage Pass-Through Certificates (the “Offering Document”). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense. The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections 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 Underwriters or any of their respective affiliates makes any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the issuer undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof. IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and 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. |
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||
% of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | Original | Remaining | First | ||||||||||||||||||||||||||||||
Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | |||||||||||||||||||||||
Property Flag | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(2)(3) | Balance($)(2)(3) | or ARD Balance($) | Type(4) | Type | Rate(5) | Fee Rate(6) | Basis | Maturity or ARD | Maturity or ARD | Term | Term | Date | Date | or ARD Date(5) | ||||||||||||||||||||
Loan | 1 | 9200 & 9220 Sunset (35) | 8.8% | 1 | GACC / JLC | 120,000,000 | 120,000,000 | 120,000,000 | Office | CBD | 3.9850% | 0.0104% | Actual/360 | 117 | 116 | 0 | 0 | 03/20/2015 | 05/06/2015 | 01/06/2025 | ||||||||||||||||||||
Loan | 2 | Courtyard by Marriott Portfolio (35)(36) | 7.3% | 65 | GACC | 100,000,000 | 100,000,000 | 100,000,000 | Hospitality | Select Service | 3.6900% | 0.0104% | Actual/360 | 60 | 59 | 0 | 0 | 03/31/2015 | 05/06/2015 | 04/06/2020 | ||||||||||||||||||||
Property | 2.01 | Courtyard Larkspur Landing Marin County | 0.3% | 1 | GACC | 4,208,955 | 4,208,955 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.02 | Courtyard San Mateo Foster City | 0.3% | 1 | GACC | 4,208,955 | 4,208,955 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.03 | Courtyard San Jose Cupertino | 0.3% | 1 | GACC | 3,626,866 | 3,626,866 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.04 | Courtyard Boulder | 0.3% | 1 | GACC | 3,626,866 | 3,626,866 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.05 | Courtyard Los Angeles Hacienda Heights | 0.2% | 1 | GACC | 2,761,194 | 2,761,194 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.06 | Courtyard Seattle South Center | 0.2% | 1 | GACC | 2,682,090 | 2,682,090 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.07 | Courtyard Rye | 0.2% | 1 | GACC | 2,532,836 | 2,532,836 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.08 | Courtyard Nashville Airport | 0.2% | 1 | GACC | 2,388,060 | 2,388,060 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.09 | Courtyard Los Angeles Torrance Palos Verdes | 0.2% | 1 | GACC | 2,134,328 | 2,134,328 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.10 | Courtyard St. Louis Creve Coeur | 0.1% | 1 | GACC | 2,037,313 | 2,037,313 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.11 | Courtyard Portland Beaverton | 0.1% | 1 | GACC | 2,037,313 | 2,037,313 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.12 | Courtyard Palm Springs | 0.1% | 1 | GACC | 2,014,925 | 2,014,925 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.13 | Courtyard Charlotte South Park | 0.1% | 1 | GACC | 1,970,149 | 1,970,149 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.14 | Courtyard Norwalk | 0.1% | 1 | GACC | 1,865,672 | 1,865,672 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.15 | Courtyard Detroit Metro Airport | 0.1% | 1 | GACC | 1,837,313 | 1,837,313 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.16 | Courtyard Chicago Waukegan Gurnee | 0.1% | 1 | GACC | 1,791,045 | 1,791,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.17 | Courtyard Atlanta Perimeter Center | 0.1% | 1 | GACC | 1,746,269 | 1,746,269 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.18 | Courtyard Denver Tech Center | 0.1% | 1 | GACC | 1,738,806 | 1,738,806 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.19 | Courtyard Ft. Lauderdale Plantation | 0.1% | 1 | GACC | 1,689,552 | 1,689,552 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.20 | Courtyard Lincroft Red Bank | 0.1% | 1 | GACC | 1,689,552 | 1,689,552 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.21 | Courtyard Chicago Highland Park | 0.1% | 1 | GACC | 1,638,806 | 1,638,806 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.22 | Courtyard Charlottesville North | 0.1% | 1 | GACC | 1,638,806 | 1,638,806 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.23 | Courtyard Raleigh Cary | 0.1% | 1 | GACC | 1,638,806 | 1,638,806 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.24 | Courtyard Detroit Livonia | 0.1% | 1 | GACC | 1,611,940 | 1,611,940 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.25 | Courtyard Birmingham Homewood | 0.1% | 1 | GACC | 1,589,552 | 1,589,552 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.26 | Courtyard West Palm Beach | 0.1% | 1 | GACC | 1,589,552 | 1,589,552 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.27 | Courtyard New Haven Wallingford | 0.1% | 1 | GACC | 1,540,299 | 1,540,299 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.28 | Courtyard Dallas Plano Parkway | 0.1% | 1 | GACC | 1,491,045 | 1,491,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.29 | Courtyard Chicago Oakbrook Terrace | 0.1% | 1 | GACC | 1,491,045 | 1,491,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.30 | Courtyard Boston Andover | 0.1% | 1 | GACC | 1,491,045 | 1,491,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.31 | Courtyard Kansas City Overland Park Metcalf | 0.1% | 1 | GACC | 1,491,045 | 1,491,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.32 | Courtyard Minneapolis St Paul Airport | 0.1% | 1 | GACC | 1,491,045 | 1,491,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.33 | Courtyard Bakersfield | 0.1% | 1 | GACC | 1,440,299 | 1,440,299 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.34 | Courtyard Denver Stapleton | 0.1% | 1 | GACC | 1,440,299 | 1,440,299 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.35 | Courtyard Rockford | 0.1% | 1 | GACC | 1,440,299 | 1,440,299 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.36 | Courtyard Greenville Haywood Mall | 0.1% | 1 | GACC | 1,402,985 | 1,402,985 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.37 | Courtyard St. Louis Westport Plaza | 0.1% | 1 | GACC | 1,391,045 | 1,391,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.38 | Courtyard Chicago Lincolnshire | 0.1% | 1 | GACC | 1,391,045 | 1,391,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.39 | Courtyard San Antonio Downtown Market Square | 0.1% | 1 | GACC | 1,391,045 | 1,391,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.40 | Courtyard Indianapolis Castleton | 0.1% | 1 | GACC | 1,391,045 | 1,391,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.41 | Courtyard Silver Spring North | 0.1% | 1 | GACC | 1,358,209 | 1,358,209 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.42 | Courtyard Lexington North | 0.1% | 1 | GACC | 1,341,791 | 1,341,791 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.43 | Courtyard Tampa Westshore | 0.1% | 1 | GACC | 1,291,045 | 1,291,045 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.44 | Courtyard Chicago Deerfield | 0.1% | 1 | GACC | 1,241,791 | 1,241,791 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.45 | Courtyard St. Petersburg Clearwater | 0.1% | 1 | GACC | 1,192,537 | 1,192,537 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.46 | Courtyard Toledo Airport Holland | 0.1% | 1 | GACC | 1,192,537 | 1,192,537 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.47 | Courtyard Phoenix Mesa | 0.1% | 1 | GACC | 1,092,537 | 1,092,537 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.48 | Courtyard Atlanta Airport South | 0.1% | 1 | GACC | 1,092,537 | 1,092,537 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.49 | Courtyard Memphis Airport | 0.1% | 1 | GACC | 1,092,537 | 1,092,537 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.50 | Courtyard Oklahoma City Airport | 0.1% | 1 | GACC | 1,092,537 | 1,092,537 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.51 | Courtyard Annapolis | 0.1% | 1 | GACC | 1,077,612 | 1,077,612 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.52 | Courtyard Manassas | 0.1% | 1 | GACC | 1,017,910 | 1,017,910 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.53 | Courtyard Little Rock | 0.1% | 1 | GACC | 974,627 | 974,627 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.54 | Courtyard Ft. Myers | 0.1% | 1 | GACC | 847,761 | 847,761 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.55 | Courtyard Atlanta Gwinnett Mall | 0.1% | 1 | GACC | 826,866 | 826,866 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.56 | Courtyard Chicago Arlington Heights South | 0.1% | 1 | GACC | 795,522 | 795,522 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.57 | Courtyard Dallas Richardson at Spring Valley | 0.1% | 1 | GACC | 795,522 | 795,522 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.58 | Courtyard Huntsville | 0.1% | 1 | GACC | 767,164 | 767,164 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.59 | Courtyard Birmingham Hoover | 0.0% | 1 | GACC | 667,164 | 667,164 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.60 | Courtyard Phoenix North Metrocenter | 0.0% | 1 | GACC | 646,269 | 646,269 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.61 | Courtyard Tucson Airport | 0.0% | 1 | GACC | 595,522 | 595,522 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.62 | Courtyard Dayton South Mall | 0.0% | 1 | GACC | 420,896 | 420,896 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.63 | Courtyard Philadelphia Devon | 0.0% | 1 | GACC | 0 | 0 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.64 | Courtyard Fresno | 0.0% | 1 | GACC | 0 | 0 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Property | 2.65 | Courtyard Poughkeepsie | 0.0% | 1 | GACC | 0 | 0 | Hospitality | Select Service | |||||||||||||||||||||||||||||||
Loan | 3 | DFW / Raleigh Portfolio | 7.0% | 6 | GACC | 95,800,000 | 95,800,000 | 83,728,110 | Multifamily | Garden | 4.4300% | 0.0104% | Actual/360 | 120 | 119 | 360 | 360 | 03/26/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Property | 3.01 | Sutter Creek Apartments | 2.1% | 1 | GACC | 28,125,000 | 28,125,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 3.02 | Copper Crossing Apartments | 1.2% | 1 | GACC | 16,550,000 | 16,550,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 3.03 | Estrada Oaks Apartments | 1.1% | 1 | GACC | 14,750,000 | 14,750,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 3.04 | The Trestles Apartments | 1.0% | 1 | GACC | 13,750,000 | 13,750,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 3.05 | Remington Place Apartments | 0.8% | 1 | GACC | 11,475,000 | 11,475,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 3.06 | The Timbers Apartments | 0.8% | 1 | GACC | 11,150,000 | 11,150,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Loan | 4 | 3 Columbus Circle (35) | 6.6% | 1 | GACC | 90,000,000 | 90,000,000 | 90,000,000 | Office | CBD | 3.6100% | 0.0104% | Actual/360 | 120 | 118 | 0 | 0 | 03/06/2015 | 04/06/2015 | 03/06/2025 | ||||||||||||||||||||
Loan | 5 | Maui Coast Hotel | 4.1% | 1 | GACC / JLC | 56,320,000 | 56,320,000 | 56,320,000 | Hospitality | Full Service | 3.9300% | 0.0104% | Actual/360 | 120 | 119 | 0 | 0 | 03/31/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 6 | Sherman Plaza | 3.6% | 1 | CCRE | 48,700,000 | 48,700,000 | 42,458,593 | Office | Suburban | 4.3250% | 0.0304% | Actual/360 | 120 | 119 | 360 | 360 | 03/19/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 7 | Hacienda Club | 2.9% | 1 | JLC | 40,000,000 | 39,916,155 | 33,293,536 | Multifamily | Garden | 5.3750% | 0.0479% | Actual/360 | 132 | 118 | 360 | 358 | 02/28/2014 | 04/06/2014 | 03/06/2025 | ||||||||||||||||||||
Loan | 8 | DoubleTree San Diego (37) | 2.7% | 1 | LCF | 36,700,000 | 36,653,165 | 29,851,285 | Hospitality | Full Service | 4.6723% | 0.0104% | Actual/360 | 120 | 119 | 360 | 359 | 03/27/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 9 | Lake Arrowhead Village | 2.4% | 1 | CCRE | 33,000,000 | 32,924,353 | 27,093,680 | Retail | Anchored | 4.9500% | 0.0304% | Actual/360 | 120 | 118 | 360 | 358 | 03/05/2015 | 04/06/2015 | 03/06/2025 | ||||||||||||||||||||
Loan | 10 | 100 Middle Street | 2.3% | 1 | CCRE | 31,000,000 | 31,000,000 | 26,376,762 | Office | CBD | 4.2690% | 0.0304% | Actual/360 | 120 | 119 | 300 | 300 | 03/19/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 11 | Luxe Villas | 2.1% | 1 | CCRE | 29,250,000 | 29,250,000 | 29,250,000 | Multifamily | Mid-Rise | 4.6605% | 0.0379% | Actual/360 | 120 | 120 | 0 | 0 | 04/24/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 12 | SROA Portfolio | 1.9% | 23 | GACC | 26,250,000 | 26,250,000 | 22,828,858 | Self Storage | Self Storage | 4.2200% | 0.0104% | Actual/360 | 120 | 119 | 360 | 360 | 03/17/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Property | 12.01 | SROA - London | 0.2% | 1 | GACC | 2,740,000 | 2,740,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.02 | SROA - Danville & Danville Outdoor | 0.2% | 1 | GACC | 2,687,000 | 2,687,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.03 | SROA - Ashland | 0.2% | 1 | GACC | 2,298,000 | 2,298,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.04 | SROA - Paintsville & Paintsville additional | 0.2% | 1 | GACC | 2,246,000 | 2,246,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.05 | SROA - Winchester Two (Therese) | 0.2% | 1 | GACC | 2,201,000 | 2,201,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.06 | SROA - Lawrenceburg | 0.1% | 1 | GACC | 1,991,000 | 1,991,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.07 | SROA - Pikeville | 0.1% | 1 | GACC | 1,729,000 | 1,729,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.08 | SROA - Mount Sterling | 0.1% | 1 | GACC | 1,707,000 | 1,707,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.09 | SROA - Wheelersburg I (Duis) | 0.1% | 1 | GACC | 1,699,000 | 1,699,000 | Self Storage | Self Storage |
A-1-1
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||
% of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | Original | Remaining | First | ||||||||||||||||||||||||||||||
Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | |||||||||||||||||||||||
Property Flag | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(2)(3) | Balance($)(2)(3) | or ARD Balance($) | Type(4) | Type | Rate(5) | Fee Rate(6) | Basis | Maturity or ARD | Maturity or ARD | Term | Term | Date | Date | or ARD Date(5) | ||||||||||||||||||||
Property | 12.10 | SROA - Morehead | 0.1% | 1 | GACC | 1,460,000 | 1,460,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.11 | SROA - Berea | 0.1% | 1 | GACC | 1,198,000 | 1,198,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.12 | SROA - Winchester I (Rockwell) | 0.1% | 1 | GACC | 1,078,000 | 1,078,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.13 | SROA - Willard Storage (Walton) | 0.0% | 1 | GACC | 576,000 | 576,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.14 | SROA - Willard (Tiffin) | 0.0% | 1 | GACC | 509,000 | 509,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.15 | SROA - Hager Hill | 0.0% | 1 | GACC | 501,000 | 501,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.16 | SROA - Morehead (Litton) | 0.0% | 1 | GACC | 494,000 | 494,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.17 | SROA - Wheelersburg II (Ohio River) | 0.0% | 1 | GACC | 320,000 | 320,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.18 | SROA - Salyersville | 0.0% | 1 | GACC | 240,000 | 240,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.19 | SROA - Greenwich | 0.0% | 1 | GACC | 157,000 | 157,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.20 | SROA - West Liberty (Main) | 0.0% | 1 | GACC | 135,000 | 135,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.21 | SROA - West Liberty (Glen) | 0.0% | 1 | GACC | 112,000 | 112,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.22 | SROA - Whitesburg | 0.0% | 1 | GACC | 97,000 | 97,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 12.23 | SROA - Willard (All-In-One) | 0.0% | 1 | GACC | 75,000 | 75,000 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Loan | 13 | La Gran Plaza (35)(38) | 1.9% | 1 | LCF | 26,000,000 | 26,000,000 | 20,835,220 | Mixed Use | Retail/Office | 4.2400% | 0.0089% | Actual/360 | 120 | 120 | 360 | 360 | 04/13/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 14 | Waltonwood Twelve Oaks | 1.8% | 1 | GACC | 25,000,000 | 25,000,000 | 19,819,314 | Multifamily | Independent Living | 3.9400% | 0.0104% | Actual/360 | 120 | 120 | 360 | 360 | 04/20/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 15 | Star Building | 1.8% | 1 | GECC | 25,000,000 | 25,000,000 | 20,610,332 | Office | Suburban | 4.2100% | 0.0104% | Actual/360 | 120 | 116 | 360 | 360 | 12/24/2014 | 02/01/2015 | 01/01/2025 | ||||||||||||||||||||
Loan | 16 | ART Florida & Ohio MF Portfolio II | 1.8% | 5 | CCRE | 25,000,000 | 25,000,000 | 21,192,459 | Multifamily | Garden | 4.2235% | 0.0304% | Actual/360 | 120 | 119 | 360 | 360 | 03/25/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Property | 16.01 | Woodlands | 0.6% | 1 | CCRE | 8,625,000 | 8,625,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 16.02 | Annhurst | 0.4% | 1 | CCRE | 6,100,000 | 6,100,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 16.03 | Miguel Place | 0.3% | 1 | CCRE | 4,175,000 | 4,175,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 16.04 | Oakwood Village | 0.2% | 1 | CCRE | 3,350,000 | 3,350,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 16.05 | Timbercreek | 0.2% | 1 | CCRE | 2,750,000 | 2,750,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Loan | 17 | Wexford Portfolio (38) | 1.6% | 3 | CCRE | 21,500,000 | 21,500,000 | 19,647,774 | Multifamily | Garden | 4.4165% | 0.0304% | Actual/360 | 120 | 119 | 360 | 360 | 04/01/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Property | 17.01 | Capitol East Apartments | 1.0% | 1 | CCRE | 14,000,000 | 14,000,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 17.02 | Lexington Apartments | 0.4% | 1 | CCRE | 5,856,300 | 5,856,300 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 17.03 | 1825 Maryland | 0.1% | 1 | CCRE | 1,643,700 | 1,643,700 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Loan | 18 | Portage Crossing Shopping Center | 1.5% | 1 | LCF | 21,000,000 | 21,000,000 | 16,804,615 | Retail | Anchored | 4.2000% | 0.0104% | Actual/360 | 120 | 120 | 360 | 360 | 04/15/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 19 | Holiday Inn Manhattan View | 1.5% | 1 | CCRE | 21,000,000 | 20,863,257 | 18,761,379 | Hospitality | Full Service | 5.2510% | 0.0304% | Actual/360 | 60 | 56 | 300 | 296 | 12/30/2014 | 02/06/2015 | 01/06/2020 | ||||||||||||||||||||
Loan | 20 | DoubleTree Norwalk | 1.5% | 1 | CCRE | 20,200,000 | 20,154,587 | 18,645,417 | Hospitality | Full Service | 5.0435% | 0.0304% | Actual/360 | 60 | 58 | 360 | 358 | 03/05/2015 | 04/06/2015 | 03/06/2020 | ||||||||||||||||||||
Loan | 21 | Champaign Portfolio | 1.5% | 10 | GACC | 20,000,000 | 20,000,000 | 16,559,942 | Various | Various | 4.3500% | 0.0104% | Actual/360 | 120 | 118 | 360 | 360 | 02/13/2015 | 04/06/2015 | 03/06/2025 | ||||||||||||||||||||
Property | 21.01 | 2110 Fox Drive | 0.3% | 1 | GACC | 3,424,408 | 3,424,408 | Office | CBD | |||||||||||||||||||||||||||||||
Property | 21.02 | 1906 Fox Drive | 0.2% | 1 | GACC | 2,513,661 | 2,513,661 | Office | CBD | |||||||||||||||||||||||||||||||
Property | 21.03 | 2004 Fox Drive | 0.2% | 1 | GACC | 2,367,942 | 2,367,942 | Office | CBD | |||||||||||||||||||||||||||||||
Property | 21.04 | Shoppes of Knollwood 1 | 0.2% | 1 | GACC | 2,331,512 | 2,331,512 | Retail | Unanchored | |||||||||||||||||||||||||||||||
Property | 21.05 | Shoppes of Knollwood 2 | 0.2% | 1 | GACC | 2,295,082 | 2,295,082 | Retail | Unanchored | |||||||||||||||||||||||||||||||
Property | 21.06 | 1806 Fox Drive | 0.1% | 1 | GACC | 1,967,213 | 1,967,213 | Office | CBD | |||||||||||||||||||||||||||||||
Property | 21.07 | 2107 Neil | 0.1% | 1 | GACC | 1,821,494 | 1,821,494 | Office | CBD | |||||||||||||||||||||||||||||||
Property | 21.08 | 2302 Fox Drive | 0.1% | 1 | GACC | 1,712,204 | 1,712,204 | Office | CBD | |||||||||||||||||||||||||||||||
Property | 21.09 | 201 Knollwood | 0.1% | 1 | GACC | 874,317 | 874,317 | Office | CBD | |||||||||||||||||||||||||||||||
Property | 21.10 | 1802 Fox Drive | 0.1% | 1 | GACC | 692,168 | 692,168 | Office | CBD | |||||||||||||||||||||||||||||||
Loan | 22 | 260 California San Francisco | 1.4% | 1 | GACC | 19,750,000 | 19,750,000 | 17,138,968 | Office | CBD | 4.1300% | 0.0404% | Actual/360 | 120 | 119 | 360 | 360 | 03/18/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 23 | 525 Park Avenue | 1.3% | 1 | LCF | 18,000,000 | 18,000,000 | 18,000,000 | Office | Medical | 4.4500% | 0.0104% | Actual/360 | 120 | 119 | 0 | 0 | 04/06/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 24 | Winterwood Pavilion | 1.3% | 1 | CCRE | 18,000,000 | 17,975,015 | 14,407,620 | Retail | Anchored | 4.2085% | 0.0304% | Actual/360 | 120 | 119 | 360 | 359 | 03/24/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 25 | Equus Business Center | 1.3% | 1 | CCRE | 17,500,000 | 17,500,000 | 14,283,722 | Industrial | Flex | 3.9000% | 0.0304% | Actual/360 | 120 | 119 | 360 | 360 | 04/02/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 26 | Jordan Creek-Westwood Apartments | 1.2% | 2 | LCF | 16,810,000 | 16,810,000 | 13,634,073 | Multifamily | Garden | 4.8415% | 0.0104% | Actual/360 | 120 | 119 | 330 | 330 | 03/11/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Property | 26.01 | Jordan Creek Apartments | 0.8% | 1 | LCF | 10,285,000 | 10,285,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Property | 26.02 | Westwood Apartments | 0.5% | 1 | LCF | 6,525,000 | 6,525,000 | Multifamily | Garden | |||||||||||||||||||||||||||||||
Loan | 27 | Montara Village (38) | 1.2% | 1 | LCF | 16,754,000 | 16,754,000 | 13,468,496 | Multifamily | Garden | 4.3300% | 0.0104% | Actual/360 | 120 | 120 | 360 | 360 | 04/13/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 28 | Walgreens Portfolio (35) | 1.2% | 29 | LCF | 16,000,000 | 16,000,000 | 14,631,497 | Retail | Single Tenant | 4.4500% | 0.0089% | Actual/360 | 120 | 115 | 360 | 360 | 11/26/2014 | 01/06/2015 | 12/06/2024 | ||||||||||||||||||||
Property | 28.01 | Walgreens- River Falls | 0.1% | 1 | LCF | 698,778 | 698,778 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.02 | Walgreens- Forrest City | 0.0% | 1 | LCF | 648,385 | 648,385 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.03 | Walgreens- Saint Louis (Lusher) | 0.0% | 1 | LCF | 643,682 | 643,682 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.04 | Walgreens- Saint Louis (Lemay) | 0.0% | 1 | LCF | 618,150 | 618,150 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.05 | Walgreens- Saint Charles | 0.0% | 1 | LCF | 618,150 | 618,150 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.06 | Walgreens- Toledo | 0.0% | 1 | LCF | 581,195 | 581,195 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.07 | Walgreens- Birmingham | 0.0% | 1 | LCF | 577,836 | 577,836 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.08 | Walgreens- La Vista | 0.0% | 1 | LCF | 573,132 | 573,132 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.09 | Walgreens- Olathe | 0.0% | 1 | LCF | 568,429 | 568,429 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.10 | Walgreens- Arkadelphia | 0.0% | 1 | LCF | 567,757 | 567,757 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.11 | Walgreens- Franklin | 0.0% | 1 | LCF | 564,398 | 564,398 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.12 | Walgreens- Cincinnati | 0.0% | 1 | LCF | 564,398 | 564,398 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.13 | Walgreens- Malvern | 0.0% | 1 | LCF | 559,694 | 559,694 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.14 | Walgreens- Bartlett (5950) | 0.0% | 1 | LCF | 557,679 | 557,679 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.15 | Walgreens- Bartlett (6697) | 0.0% | 1 | LCF | 557,679 | 557,679 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.16 | Walgreens- Mount Washington | 0.0% | 1 | LCF | 554,319 | 554,319 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.17 | Walgreens- Florence | 0.0% | 1 | LCF | 554,319 | 554,319 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.18 | Walgreens- Little Rock | 0.0% | 1 | LCF | 550,960 | 550,960 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.19 | Walgreens- Evansville | 0.0% | 1 | LCF | 542,897 | 542,897 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.20 | Walgreens- Oklahoma City | 0.0% | 1 | LCF | 530,803 | 530,803 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.21 | Walgreens- Hobart | 0.0% | 1 | LCF | 520,724 | 520,724 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.22 | Walgreens- Memphis | 0.0% | 1 | LCF | 507,286 | 507,286 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.23 | Walgreens- Oakland | 0.0% | 1 | LCF | 503,926 | 503,926 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.24 | Walgreens- Knoxville | 0.0% | 1 | LCF | 500,567 | 500,567 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.25 | Walgreens- Decatur | 0.0% | 1 | LCF | 487,129 | 487,129 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.26 | Walgreens- Sioux Falls | 0.0% | 1 | LCF | 487,129 | 487,129 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.27 | Walgreens- Enterprise | 0.0% | 1 | LCF | 480,410 | 480,410 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.28 | Walgreens- Tulsa | 0.0% | 1 | LCF | 450,174 | 450,174 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Property | 28.29 | Walgreens- Michigan City | 0.0% | 1 | LCF | 430,017 | 430,017 | Retail | Single Tenant | |||||||||||||||||||||||||||||||
Loan | 29 | Lakeshore - Holiday Plaza MHC | 1.1% | 1 | GECC | 15,325,000 | 15,325,000 | 13,891,657 | Manufactured Housing Community | Manufactured Housing Community | 3.9300% | 0.0104% | Actual/360 | 120 | 118 | 360 | 360 | 02/02/2015 | 04/01/2015 | 03/01/2025 | ||||||||||||||||||||
Loan | 30 | Belle Villa MHC | 1.0% | 1 | GECC | 14,100,000 | 14,100,000 | 11,609,146 | Manufactured Housing Community | Manufactured Housing Community | 4.1700% | 0.0104% | Actual/360 | 120 | 118 | 360 | 360 | 02/23/2015 | 04/01/2015 | 03/01/2025 | ||||||||||||||||||||
Loan | 31 | Highland Park Apartments (38) | 0.9% | 1 | CCRE | 12,500,000 | 12,500,000 | 10,403,494 | Multifamily | Garden | 4.3700% | 0.0304% | Actual/360 | 120 | 119 | 360 | 360 | 03/09/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 32 | Pomona Office Tower | 0.8% | 1 | GACC | 11,500,000 | 11,483,724 | 9,169,338 | Office | Suburban | 4.1000% | 0.0104% | Actual/360 | 120 | 119 | 360 | 359 | 03/17/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 33 | Preston Plano Parkway | 0.8% | 1 | GACC | 11,400,000 | 11,384,463 | 10,401,308 | Retail | Unanchored | 4.3100% | 0.0104% | Actual/360 | 60 | 59 | 360 | 359 | 03/31/2015 | 05/06/2015 | 04/06/2020 | ||||||||||||||||||||
Loan | 34 | College Station and The Polos Apartments | 0.8% | 1 | CCRE | 10,925,000 | 10,925,000 | 9,727,028 | Multifamily | Student Housing | 4.1935% | 0.0579% | Actual/360 | 120 | 120 | 360 | 360 | 04/24/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 35 | Washington Square Plaza | 0.8% | 1 | LCF | 10,900,000 | 10,900,000 | 8,737,853 | Mixed Use | Office/Retail | 4.2500% | 0.0579% | Actual/360 | 120 | 120 | 360 | 360 | 04/09/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 36 | Aspire Center | 0.7% | 1 | GACC | 9,250,000 | 9,232,776 | 6,738,246 | Office | Medical | 4.3000% | 0.0504% | Actual/360 | 120 | 119 | 300 | 299 | 03/30/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 37 | Plaza Square North | 0.7% | 1 | GACC | 9,150,000 | 9,150,000 | 7,981,015 | Office | CBD | 4.3500% | 0.0104% | Actual/360 | 120 | 117 | 360 | 360 | 01/09/2015 | 03/06/2015 | 02/06/2025 | ||||||||||||||||||||
Loan | 38 | 8500 Valcour Industrial | 0.7% | 1 | CCRE | 9,150,000 | 9,138,382 | 7,449,456 | Industrial | Warehouse/Distribution | 4.7000% | 0.0304% | Actual/360 | 120 | 119 | 360 | 359 | 03/12/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 39 | Hillcrest Heights Shopping Center | 0.7% | 1 | CCRE | 9,000,000 | 9,000,000 | 7,687,648 | Retail | Anchored | 4.5100% | 0.0304% | Actual/360 | 120 | 117 | 360 | 360 | 02/05/2015 | 03/06/2015 | 02/06/2025 | ||||||||||||||||||||
Loan | 40 | Utica Medical Center | 0.6% | 1 | CCRE | 8,000,000 | 7,989,565 | 6,480,609 | Office | Medical | 4.5525% | 0.0304% | Actual/360 | 120 | 119 | 360 | 359 | 03/12/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 41 | Hollywood Self Storage | 0.6% | 3 | GECC | 8,000,000 | 7,958,004 | 6,479,019 | Self Storage | Self Storage | 4.5500% | 0.0104% | Actual/360 | 120 | 116 | 360 | 356 | 12/04/2014 | 02/01/2015 | 01/01/2025 |
A-1-2
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||
% of | Mortgage | Cut-off | General | Detailed | Interest | Original | Remaining | Original | Remaining | First | ||||||||||||||||||||||||||||||
Initial Pool | # of | Loan | Original | Date | Maturity | Property | Property | Interest | Administrative | Accrual | Term to | Term to | Amortization | Amortization | Origination | Payment | Maturity | |||||||||||||||||||||||
Property Flag | ID | Property Name | Balance | Properties | Seller(1) | Balance($)(2)(3) | Balance($)(2)(3) | or ARD Balance($) | Type(4) | Type | Rate(5) | Fee Rate(6) | Basis | Maturity or ARD | Maturity or ARD | Term | Term | Date | Date | or ARD Date(5) | ||||||||||||||||||||
Property | 41.01 | Evans | 0.4% | 1 | GECC | 5,165,354 | 5,138,238 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 41.02 | Belair | 0.1% | 1 | GECC | 1,637,795 | 1,629,198 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Property | 41.03 | Martinez | 0.1% | 1 | GECC | 1,196,850 | 1,190,567 | Self Storage | Self Storage | |||||||||||||||||||||||||||||||
Loan | 42 | Broadway Central | 0.6% | 1 | LCF | 7,850,000 | 7,850,000 | 7,148,229 | Retail | Unanchored | 4.2000% | 0.0604% | Actual/360 | 120 | 119 | 360 | 360 | 04/02/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 43 | One Tower Creek | 0.6% | 1 | GACC | 7,850,000 | 7,850,000 | 6,847,100 | Office | CBD | 4.3500% | 0.0104% | Actual/360 | 120 | 117 | 360 | 360 | 01/09/2015 | 03/06/2015 | 02/06/2025 | ||||||||||||||||||||
Loan | 44 | North Park Mixed Use (38) | 0.6% | 1 | CCRE | 7,800,000 | 7,800,000 | 7,800,000 | Mixed Use | Multifamily/Retail | 4.4335% | 0.0304% | Actual/360 | 120 | 119 | 0 | 0 | 03/17/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 45 | Residence Inn Phoenix | 0.5% | 1 | GACC | 7,500,000 | 7,466,205 | 5,897,733 | Hospitality | Limited Service | 4.6500% | 0.0104% | Actual/360 | 120 | 117 | 336 | 333 | 01/30/2015 | 03/06/2015 | 02/06/2025 | ||||||||||||||||||||
Loan | 46 | Holiday Inn Express Cool Springs | 0.5% | 1 | GACC | 7,500,000 | 7,456,453 | 5,441,034 | Hospitality | Limited Service | 4.2000% | 0.0104% | Actual/360 | 120 | 117 | 300 | 297 | 01/20/2015 | 03/06/2015 | 02/06/2025 | ||||||||||||||||||||
Loan | 47 | Holiday Inn Express - Poughkeepsie | 0.5% | 1 | LCF | 7,450,000 | 7,440,882 | 6,106,057 | Hospitality | Limited Service | 4.9000% | 0.0504% | Actual/360 | 120 | 119 | 360 | 359 | 03/17/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 48 | IAA Brighton | 0.5% | 1 | LCF | 7,300,000 | 7,286,407 | 5,317,751 | Other | Land | 4.3000% | 0.0604% | Actual/360 | 120 | 119 | 300 | 299 | 03/24/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 49 | 1815 Griffin Road | 0.5% | 1 | LCF | 7,000,000 | 7,000,000 | 7,000,000 | Office | Suburban | 4.5570% | 0.0104% | Actual/360 | 60 | 58 | 0 | 0 | 03/02/2015 | 04/06/2015 | 03/06/2020 | ||||||||||||||||||||
Loan | 50 | 9061 Euclid Avenue | 0.5% | 1 | CCRE | 6,975,000 | 6,975,000 | 6,050,165 | Industrial | Warehouse/Distribution | 4.1100% | 0.0304% | Actual/360 | 120 | 118 | 360 | 360 | 02/13/2015 | 04/06/2015 | 03/06/2025 | ||||||||||||||||||||
Loan | 51 | Riverview MHC | 0.5% | 1 | GECC | 6,775,000 | 6,765,238 | 5,382,515 | Manufactured Housing Community | Manufactured Housing Community | 4.0000% | 0.0104% | Actual/360 | 120 | 119 | 360 | 359 | 04/01/2015 | 05/01/2015 | 04/01/2025 | ||||||||||||||||||||
Loan | 52 | Hampton Inn Titusville | 0.5% | 1 | CCRE | 6,500,000 | 6,483,730 | 5,259,977 | Hospitality | Limited Service | 4.5200% | 0.0304% | Actual/360 | 120 | 118 | 360 | 358 | 03/03/2015 | 04/06/2015 | 03/06/2025 | ||||||||||||||||||||
Loan | 53 | Hampton Inn Terre Haute | 0.5% | 1 | GACC | 6,450,000 | 6,450,000 | 6,035,039 | Hospitality | Limited Service | 4.6700% | 0.0104% | Actual/360 | 60 | 59 | 360 | 360 | 03/11/2015 | 05/06/2015 | 04/06/2020 | ||||||||||||||||||||
Loan | 54 | Holiday Inn Express Pauls Valley | 0.4% | 1 | CCRE | 6,000,000 | 6,000,000 | 3,759,418 | Hospitality | Limited Service | 4.8500% | 0.0304% | Actual/360 | 120 | 120 | 240 | 240 | 04/17/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 55 | Ridge Plaza Shopping Center | 0.4% | 1 | LCF | 5,900,000 | 5,900,000 | 5,016,638 | Retail | Unanchored | 4.3330% | 0.0104% | Actual/360 | 120 | 120 | 360 | 360 | 04/10/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 56 | StoreSmart Rockledge | 0.4% | 1 | CCRE | 5,500,000 | 5,500,000 | 4,597,551 | Self Storage | Self Storage | 4.6640% | 0.0304% | Actual/360 | 120 | 119 | 360 | 360 | 03/11/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 57 | The Residences at Summit View | 0.4% | 1 | GACC | 5,400,000 | 5,385,592 | 4,321,238 | Multifamily | Mid-Rise | 4.2000% | 0.0104% | Actual/360 | 120 | 118 | 360 | 358 | 03/02/2015 | 04/06/2015 | 03/06/2025 | ||||||||||||||||||||
Loan | 58 | Paradise Valley Ranch MHC | 0.4% | 1 | GECC | 5,350,000 | 5,320,571 | 4,293,980 | Manufactured Housing Community | Manufactured Housing Community | 4.2900% | 0.0104% | Actual/360 | 120 | 116 | 360 | 356 | 12/19/2014 | 02/01/2015 | 01/01/2025 | ||||||||||||||||||||
Loan | 59 | HomeGoods Thousand Oaks | 0.4% | 1 | CCRE | 5,200,000 | 5,200,000 | 4,153,746 | Retail | Single Tenant | 4.1500% | 0.0304% | Actual/360 | 120 | 120 | 360 | 360 | 04/09/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 60 | CVS McDonough | 0.4% | 1 | GACC | 5,160,000 | 5,160,000 | 4,347,252 | Retail | Single Tenant | 4.4800% | 0.0104% | Actual/360 | 120 | 119 | 360 | 360 | 03/11/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 61 | StoreSmart Naples | 0.4% | 1 | CCRE | 4,900,000 | 4,900,000 | 4,079,454 | Self Storage | Self Storage | 4.5300% | 0.0304% | Actual/360 | 120 | 119 | 360 | 360 | 03/27/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 62 | Americana Apartments | 0.3% | 1 | CCRE | 4,530,000 | 4,530,000 | 3,612,733 | Multifamily | Garden | 4.1050% | 0.0304% | Actual/360 | 120 | 120 | 360 | 360 | 04/21/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 63 | Country Inn & Suites Sioux Falls, SD | 0.3% | 1 | GACC | 4,480,000 | 4,471,839 | 3,282,301 | Hospitality | Limited Service | 4.4500% | 0.0104% | Actual/360 | 120 | 119 | 300 | 299 | 03/17/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 64 | Hampton Inn Marshall | 0.3% | 1 | CCRE | 4,300,000 | 4,300,000 | 3,186,433 | Hospitality | Limited Service | 4.7500% | 0.0304% | Actual/360 | 120 | 120 | 300 | 300 | 04/09/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 65 | Fresenius Chicago | 0.3% | 1 | CCRE | 4,200,000 | 4,200,000 | 3,846,645 | Office | Medical | 4.5535% | 0.0304% | Actual/360 | 120 | 119 | 360 | 360 | 03/12/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 66 | Ohio Plaza | 0.3% | 1 | GACC | 4,000,000 | 4,000,000 | 3,466,991 | Retail | Anchored | 4.0800% | 0.0104% | Actual/360 | 120 | 119 | 360 | 360 | 03/11/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 67 | La Quinta Inn & Suites Blue Springs | 0.3% | 1 | LCF | 3,900,000 | 3,893,607 | 2,933,677 | Hospitality | Limited Service | 5.1610% | 0.0104% | Actual/360 | 120 | 119 | 300 | 299 | 03/31/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 68 | Stonegate Apartments | 0.3% | 1 | CCRE | 3,892,000 | 3,892,000 | 3,463,819 | Multifamily | Garden | 4.1735% | 0.0779% | Actual/360 | 120 | 120 | 360 | 360 | 04/24/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 69 | Derby Hills MHC | 0.3% | 1 | GECC | 3,900,000 | 3,883,077 | 3,114,552 | Manufactured Housing Community | Manufactured Housing Community | 4.1500% | 0.0104% | Actual/360 | 120 | 117 | 360 | 357 | 01/15/2015 | 03/01/2015 | 02/01/2025 | ||||||||||||||||||||
Loan | 70 | Marquis Apartments | 0.3% | 1 | CCRE | 3,750,000 | 3,750,000 | 3,750,000 | Multifamily | Mid-Rise | 3.9315% | 0.0304% | Actual/360 | 120 | 119 | 0 | 0 | 03/19/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 71 | Deere Road Industrial Park | 0.3% | 1 | CCRE | 3,720,000 | 3,713,002 | 2,702,552 | Industrial | Warehouse/Distribution | 4.2300% | 0.0304% | Actual/360 | 120 | 119 | 300 | 299 | 03/12/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 72 | Comfort Suites at the University Conway, SC | 0.3% | 1 | CCRE | 3,600,000 | 3,587,707 | 2,657,799 | Hospitality | Limited Service | 4.6500% | 0.0304% | Actual/360 | 120 | 118 | 300 | 298 | 02/18/2015 | 04/06/2015 | 03/06/2025 | ||||||||||||||||||||
Loan | 73 | Stardust MHC | 0.3% | 1 | GECC | 3,525,000 | 3,525,000 | 2,814,755 | Manufactured Housing Community | Manufactured Housing Community | 4.1400% | 0.0404% | Actual/360 | 120 | 120 | 360 | 360 | 04/01/2015 | 06/01/2015 | 05/01/2025 | ||||||||||||||||||||
Loan | 74 | Alta Vista MHC | 0.3% | 1 | GECC | 3,450,000 | 3,431,889 | 2,794,077 | Manufactured Housing Community | Manufactured Housing Community | 4.5500% | 0.0104% | Actual/360 | 120 | 116 | 360 | 356 | 12/11/2014 | 02/01/2015 | 01/01/2025 | ||||||||||||||||||||
Loan | 75 | 47-30 & 31 Vernon Blvd | 0.2% | 1 | CCRE | 3,300,000 | 3,296,383 | 3,066,091 | Mixed Use | Multifamily/Retail | 5.4930% | 0.0304% | Actual/360 | 60 | 59 | 360 | 359 | 03/18/2015 | 05/06/2015 | 04/06/2020 | ||||||||||||||||||||
Loan | 76 | Chaparral Ranch MHC | 0.2% | 1 | GECC | 2,750,000 | 2,735,354 | 2,221,053 | Manufactured Housing Community | Manufactured Housing Community | 4.4700% | 0.0104% | Actual/360 | 120 | 116 | 360 | 356 | 12/31/2014 | 02/01/2015 | 01/01/2025 | ||||||||||||||||||||
Loan | 77 | Monument Meadow | 0.2% | 1 | GECC | 2,400,000 | 2,396,958 | 1,954,614 | Manufactured Housing Community | Manufactured Housing Community | 4.7100% | 0.0104% | Actual/360 | 120 | 119 | 360 | 359 | 03/09/2015 | 05/01/2015 | 04/01/2025 | ||||||||||||||||||||
Loan | 78 | Townhouse MHC | 0.1% | 1 | GECC | 2,000,000 | 1,987,349 | 1,625,390 | Manufactured Housing Community | Manufactured Housing Community | 4.6500% | 0.0104% | Actual/360 | 120 | 115 | 360 | 355 | 11/10/2014 | 01/01/2015 | 12/01/2024 | ||||||||||||||||||||
Loan | 79 | CVS Plano | 0.1% | 1 | CCRE | 1,666,000 | 1,666,000 | 1,207,401 | Retail | Single Tenant | 4.1660% | 0.0304% | Actual/360 | 120 | 120 | 300 | 300 | 04/09/2015 | 06/06/2015 | 05/06/2025 | ||||||||||||||||||||
Loan | 80 | Dollar General - Paynesville (38) | 0.1% | 1 | LCF | 806,000 | 806,000 | 806,000 | Retail | Single Tenant | 5.1660% | 0.0104% | Actual/360 | 120 | 118 | 0 | 0 | 03/05/2015 | 04/06/2015 | 03/06/2025 | ||||||||||||||||||||
Loan | 81 | Dollar General - Yorktown (38) | 0.1% | 1 | LCF | 786,500 | 786,500 | 786,500 | Retail | Single Tenant | 5.1660% | 0.0104% | Actual/360 | 120 | 119 | 0 | 0 | 03/25/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 82 | Dollar General - St. Francis (38) | 0.1% | 1 | LCF | 734,500 | 734,500 | 734,500 | Retail | Single Tenant | 5.1660% | 0.0104% | Actual/360 | 120 | 119 | 0 | 0 | 03/26/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
Loan | 83 | Dollar General - Battle Lake (38) | 0.1% | 1 | LCF | 721,500 | 721,500 | 721,500 | Retail | Single Tenant | 5.1660% | 0.0104% | Actual/360 | 120 | 119 | 0 | 0 | 03/25/2015 | 05/06/2015 | 04/06/2025 | ||||||||||||||||||||
A-1-3
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||
Pari Passu | Pari Passu | |||||||||||||||||||||||||||||||||||||||||
Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | FIRREA | Cut-Off | |||||||||||||||||||||||||||||||||||
ARD Loan | Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | |||||||||||||||||||||||||
Property Flag | ID | Property Name | (Yes/No) | Maturity Date(5) | Service($)(7) | Service($)(7) | Service($) | Service($) | Period | Lockbox(8) | Management(9) | Other Loans | Borrower | NOI DSCR(7)(10)(11) | NCF DSCR(7)(10)(11) | Period(12) | Date | Value ($)(13) | As-of Date | (Yes/No) | Ratio(10)(11)(13) | |||||||||||||||||||||
Loan | 1 | 9200 & 9220 Sunset (35) | No | 01/06/2025 | 404,035 | 4,848,417 | 303,026 | 3,636,312 | 116 | Soft Springing Hard | Springing | No | 2.26x | 2.21x | 0 | 6 | 345,000,000 | 01/27/2015 | Yes | 60.9% | ||||||||||||||||||||||
Loan | 2 | Courtyard by Marriott Portfolio (35)(36) | No | 04/06/2020 | 311,771 | 3,741,250 | 670,307 | 8,043,687 | 59 | Soft Springing Hard | In Place | No | 8.73x | 7.40x | 0 | 6 | 1,116,000,000 | 03/01/2015 | Yes | 28.2% | ||||||||||||||||||||||
Property | 2.01 | Courtyard Larkspur Landing Marin County | 41,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.02 | Courtyard San Mateo Foster City | 40,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.03 | Courtyard San Jose Cupertino | 36,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.04 | Courtyard Boulder | 35,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.05 | Courtyard Los Angeles Hacienda Heights | 27,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.06 | Courtyard Seattle South Center | 27,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.07 | Courtyard Rye | 25,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.08 | Courtyard Nashville Airport | 23,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.09 | Courtyard Los Angeles Torrance Palos Verdes | 21,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.10 | Courtyard St. Louis Creve Coeur | 20,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.11 | Courtyard Portland Beaverton | 20,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.12 | Courtyard Palm Springs | 19,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.13 | Courtyard Charlotte South Park | 19,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.14 | Courtyard Norwalk | 18,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.15 | Courtyard Detroit Metro Airport | 18,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.16 | Courtyard Chicago Waukegan Gurnee | 17,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.17 | Courtyard Atlanta Perimeter Center | 17,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.18 | Courtyard Denver Tech Center | 17,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.19 | Courtyard Ft. Lauderdale Plantation | 17,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.20 | Courtyard Lincroft Red Bank | 17,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.21 | Courtyard Chicago Highland Park | 16,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.22 | Courtyard Charlottesville North | 16,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.23 | Courtyard Raleigh Cary | 16,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.24 | Courtyard Detroit Livonia | 15,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.25 | Courtyard Birmingham Homewood | 16,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.26 | Courtyard West Palm Beach | 16,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.27 | Courtyard New Haven Wallingford | 15,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.28 | Courtyard Dallas Plano Parkway | 15,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.29 | Courtyard Chicago Oakbrook Terrace | 15,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.30 | Courtyard Boston Andover | 15,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.31 | Courtyard Kansas City Overland Park Metcalf | 15,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.32 | Courtyard Minneapolis St Paul Airport | 15,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.33 | Courtyard Bakersfield | 14,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.34 | Courtyard Denver Stapleton | 14,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.35 | Courtyard Rockford | 14,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.36 | Courtyard Greenville Haywood Mall | 13,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.37 | Courtyard St. Louis Westport Plaza | 14,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.38 | Courtyard Chicago Lincolnshire | 14,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.39 | Courtyard San Antonio Downtown Market Square | 14,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.40 | Courtyard Indianapolis Castleton | 14,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.41 | Courtyard Silver Spring North | 14,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.42 | Courtyard Lexington North | 13,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.43 | Courtyard Tampa Westshore | 13,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.44 | Courtyard Chicago Deerfield | 12,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.45 | Courtyard St. Petersburg Clearwater | 12,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.46 | Courtyard Toledo Airport Holland | �� | 12,000,000 | 03/01/2015 | Yes | ||||||||||||||||||||||||||||||||||||
Property | 2.47 | Courtyard Phoenix Mesa | 11,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.48 | Courtyard Atlanta Airport South | 11,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.49 | Courtyard Memphis Airport | 11,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.50 | Courtyard Oklahoma City Airport | 11,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.51 | Courtyard Annapolis | 13,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.52 | Courtyard Manassas | 11,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.53 | Courtyard Little Rock | 10,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.54 | Courtyard Ft. Myers | 9,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.55 | Courtyard Atlanta Gwinnett Mall | 9,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.56 | Courtyard Chicago Arlington Heights South | 8,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.57 | Courtyard Dallas Richardson at Spring Valley | 8,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.58 | Courtyard Huntsville | 10,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.59 | Courtyard Birmingham Hoover | 7,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.60 | Courtyard Phoenix North Metrocenter | 6,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.61 | Courtyard Tucson Airport | 6,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.62 | Courtyard Dayton South Mall | 7,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.63 | Courtyard Philadelphia Devon | 18,500,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.64 | Courtyard Fresno | 8,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 2.65 | Courtyard Poughkeepsie | 8,000,000 | 03/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Loan | 3 | DFW / Raleigh Portfolio | No | 04/06/2025 | 481,428 | 5,777,137 | 35 | Springing Soft | Springing | No | 1.39x | 1.31x | 0 | 6 | 128,800,000 | Various | Yes | 74.4% | ||||||||||||||||||||||||
Property | 3.01 | Sutter Creek Apartments | 37,500,000 | 02/01/2016 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 3.02 | Copper Crossing Apartments | 22,100,000 | 01/01/2016 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 3.03 | Estrada Oaks Apartments | 20,100,000 | 01/01/2016 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 3.04 | The Trestles Apartments | 18,700,000 | 06/01/2016 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 3.05 | Remington Place Apartments | 15,400,000 | 03/01/2016 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 3.06 | The Timbers Apartments | 15,000,000 | 12/01/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Loan | 4 | 3 Columbus Circle (35) | No | 03/06/2025 | 274,510 | 3,294,125 | 793,030 | 9,516,361 | 118 | Hard | Springing | No | 2.39x | 2.30x | 0 | 6 | 700,000,000 | 02/01/2015 | Yes | 50.0% | ||||||||||||||||||||||
Loan | 5 | Maui Coast Hotel | No | 04/06/2025 | 187,010 | 2,244,117 | 119 | Hard | Springing | No | 3.05x | 2.77x | 0 | 6 | 102,400,000 | 02/17/2015 | Yes | 55.0% | ||||||||||||||||||||||||
Loan | 6 | Sherman Plaza | No | 04/06/2025 | 241,718 | 2,900,614 | 35 | Hard | Springing | No | 1.51x | 1.40x | 0 | 6 | 69,700,000 | 01/12/2015 | Yes | 69.9% | ||||||||||||||||||||||||
Loan | 7 | Hacienda Club | No | 03/06/2025 | 223,989 | 2,687,862 | Soft | Springing | No | 1.22x | 1.20x | 0 | 6 | 57,300,000 | 01/16/2015 | Yes | 69.7% | |||||||||||||||||||||||||
Loan | 8 | DoubleTree San Diego (37) | No | 04/06/2025 | 189,730 | 2,276,754 | Hard | In Place | No | 1.73x | 1.53x | 0 | 6 | 53,300,000 | 03/11/2016 | Yes | 68.8% | |||||||||||||||||||||||||
Loan | 9 | Lake Arrowhead Village | No | 03/06/2025 | 176,144 | 2,113,729 | Hard | Springing | No | 1.36x | 1.26x | 0 | 6 | 49,500,000 | 02/15/2015 | Yes | 66.5% | |||||||||||||||||||||||||
Loan | 10 | 100 Middle Street | No | 04/06/2025 | 168,269 | 2,019,225 | 47 | Hard | Springing | No | 1.39x | 1.33x | 0 | 6 | 40,500,000 | 02/13/2015 | Yes | 74.1% | ||||||||||||||||||||||||
Loan | 11 | Luxe Villas | No | 05/06/2025 | 115,177 | 1,382,130 | 120 | Springing Soft | Springing | No | 1.26x | 1.25x | 0 | 6 | 41,200,000 | 02/27/2015 | Yes | 71.0% | ||||||||||||||||||||||||
Loan | 12 | SROA Portfolio | No | 04/06/2025 | 128,674 | 1,544,083 | 35 | Hard | Springing | No | 1.78x | 1.70x | 0 | 6 | 35,060,000 | Various | Yes | 74.9% | ||||||||||||||||||||||||
Property | 12.01 | SROA - London | 3,660,000 | 01/05/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.02 | SROA - Danville & Danville Outdoor | 3,590,000 | 01/05/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.03 | SROA - Ashland | 3,070,000 | 01/05/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.04 | SROA - Paintsville & Paintsville additional | 3,000,000 | 01/09/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.05 | SROA - Winchester Two (Therese) | 2,940,000 | 01/08/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.06 | SROA - Lawrenceburg | 2,660,000 | 01/05/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.07 | SROA - Pikeville | 2,310,000 | 01/09/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.08 | SROA - Mount Sterling | 2,280,000 | 01/09/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.09 | SROA - Wheelersburg I (Duis) | 2,270,000 | 01/06/2015 | Yes |
A-1-4
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||
Pari Passu | Pari Passu | |||||||||||||||||||||||||||||||||||||||||
Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | FIRREA | Cut-Off | |||||||||||||||||||||||||||||||||||
ARD Loan | Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | |||||||||||||||||||||||||
Property Flag | ID | Property Name | (Yes/No) | Maturity Date(5) | Service($)(7) | Service($)(7) | Service($) | Service($) | Period | Lockbox(8) | Management(9) | Other Loans | Borrower | NOI DSCR(7)(10)(11) | NCF DSCR(7)(10)(11) | Period(12) | Date | Value ($)(13) | As-of Date | (Yes/No) | Ratio(10)(11)(13) | |||||||||||||||||||||
Property | 12.10 | SROA - Morehead | 1,950,000 | 01/08/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.11 | SROA - Berea | 1,600,000 | 01/05/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.12 | SROA - Winchester I (Rockwell) | 1,440,000 | 01/08/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.13 | SROA - Willard Storage (Walton) | 770,000 | 01/07/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.14 | SROA - Willard (Tiffin) | 680,000 | 01/07/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.15 | SROA - Hager Hill | 670,000 | 01/09/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.16 | SROA - Morehead (Litton) | 660,000 | 01/08/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.17 | SROA - Wheelersburg II (Ohio River) | 430,000 | 01/06/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.18 | SROA - Salyersville | 320,000 | 01/09/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.19 | SROA - Greenwich | 210,000 | 01/07/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.20 | SROA - West Liberty (Main) | 180,000 | 01/09/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.21 | SROA - West Liberty (Glen) | 150,000 | 01/09/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.22 | SROA - Whitesburg | 130,000 | 01/08/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 12.23 | SROA - Willard (All-In-One) | 90,000 | 01/07/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Loan | 13 | La Gran Plaza (35)(38) | No | 05/06/2025 | 127,752 | 1,533,027 | 245,677 | 2,948,128 | Hard | Springing | No | 1.90x | 1.73x | 0 | 6 | 116,600,000 | 02/27/2015 | Yes | 65.2% | |||||||||||||||||||||||
Loan | 14 | Waltonwood Twelve Oaks | No | 05/06/2025 | 118,491 | 1,421,888 | Springing Soft | Springing | No | 1.82x | 1.79x | 0 | 6 | 38,700,000 | 02/15/2015 | Yes | 64.6% | |||||||||||||||||||||||||
Loan | 15 | Star Building | No | 01/01/2025 | 122,400 | 1,468,803 | 8 | Soft Springing Hard | Springing | No | 2.04x | 1.89x | 5 | 1 | 38,200,000 | 09/30/2014 | Yes | 65.4% | ||||||||||||||||||||||||
Loan | 16 | ART Florida & Ohio MF Portfolio II | No | 04/06/2025 | 122,597 | 1,471,169 | 23 | Soft | Springing | No | 1.61x | 1.46x | 0 | 6 | 33,600,000 | Various | Yes | 74.4% | ||||||||||||||||||||||||
Property | 16.01 | Woodlands | 11,600,000 | 02/20/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 16.02 | Annhurst | 8,200,000 | 02/20/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 16.03 | Miguel Place | 5,600,000 | 02/20/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 16.04 | Oakwood Village | 4,500,000 | 02/20/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 16.05 | Timbercreek | 3,700,000 | 02/24/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Loan | 17 | Wexford Portfolio (38) | No | 04/06/2025 | 107,873 | 1,294,479 | 59 | Springing Soft | Springing | No | 1.29x | 1.25x | 0 | 6 | 31,500,000 | 03/02/2015 | Yes | 68.3% | ||||||||||||||||||||||||
Property | 17.01 | Capitol East Apartments | 20,200,000 | 03/02/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 17.02 | Lexington Apartments | 8,100,000 | 03/02/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 17.03 | 1825 Maryland | 3,200,000 | 03/02/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Loan | 18 | Portage Crossing Shopping Center | No | 05/06/2025 | 102,694 | 1,232,323 | Hard | Springing | No | 1.35x | 1.28x | 0 | 6 | 28,140,000 | 01/28/2015 | Yes | 74.6% | |||||||||||||||||||||||||
Loan | 19 | Holiday Inn Manhattan View | No | 01/06/2020 | 125,854 | 1,510,253 | Hard | In Place | No | 1.63x | 1.43x | 0 | 6 | 29,500,000 | 12/01/2014 | Yes | 70.7% | |||||||||||||||||||||||||
Loan | 20 | DoubleTree Norwalk | No | 03/06/2020 | 108,976 | 1,307,708 | Hard | Springing | No | 1.91x | 1.60x | 0 | 6 | 30,000,000 | 02/01/2015 | Yes | 67.2% | |||||||||||||||||||||||||
Loan | 21 | Champaign Portfolio | No | 03/06/2025 | 99,562 | 1,194,748 | 10 | Hard | Springing | No | 1.60x | 1.36x | 0 | 6 | 27,450,000 | 12/09/2014 | Yes | 72.9% | ||||||||||||||||||||||||
Property | 21.01 | 2110 Fox Drive | 4,700,000 | 12/09/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 21.02 | 1906 Fox Drive | 3,450,000 | 12/09/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 21.03 | 2004 Fox Drive | 3,250,000 | 12/09/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 21.04 | Shoppes of Knollwood 1 | 3,200,000 | 12/09/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 21.05 | Shoppes of Knollwood 2 | 3,150,000 | 12/09/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 21.06 | 1806 Fox Drive | 2,700,000 | 12/09/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 21.07 | 2107 Neil | 2,500,000 | 12/09/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 21.08 | 2302 Fox Drive | 2,350,000 | 12/09/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 21.09 | 201 Knollwood | 1,200,000 | 12/09/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 21.10 | 1802 Fox Drive | 950,000 | 12/09/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Loan | 22 | 260 California San Francisco | No | 04/06/2025 | 95,776 | 1,149,308 | 35 | Hard | Springing | No | 1.49x | 1.41x | 0 | 6 | 32,200,000 | 01/27/2015 | Yes | 61.3% | ||||||||||||||||||||||||
Loan | 23 | 525 Park Avenue | No | 04/06/2025 | 67,677 | 812,125 | 119 | Hard | Springing | No | 1.41x | 1.41x | 0 | 6 | 25,600,000 | 01/01/2015 | Yes | 70.3% | ||||||||||||||||||||||||
Loan | 24 | Winterwood Pavilion | No | 04/06/2025 | 88,112 | 1,057,349 | Springing Hard | Springing | No | 1.48x | 1.36x | 0 | 6 | 24,100,000 | 02/02/2015 | Yes | 74.6% | |||||||||||||||||||||||||
Loan | 25 | Equus Business Center | No | 04/06/2025 | 82,542 | 990,503 | 11 | Soft | Springing | No | 1.68x | 1.54x | 0 | 6 | 25,790,000 | 01/21/2015 | Yes | 67.9% | ||||||||||||||||||||||||
Loan | 26 | Jordan Creek-Westwood Apartments | No | 04/06/2025 | 92,250 | 1,107,005 | 11 | Springing Hard | Springing | No | 1.38x | 1.30x | 0 | 6 | 23,200,000 | 02/11/2015 | Yes | 72.5% | ||||||||||||||||||||||||
Property | 26.01 | Jordan Creek Apartments | 14,500,000 | 02/11/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 26.02 | Westwood Apartments | 8,700,000 | 02/11/2015 | Yes | |||||||||||||||||||||||||||||||||||||
Loan | 27 | Montara Village (38) | No | 05/06/2025 | 83,206 | 998,474 | Springing Soft | Springing | No | 2.09x | 1.91x | 0 | 6 | 26,100,000 | 03/12/2015 | Yes | 64.2% | |||||||||||||||||||||||||
Loan | 28 | Walgreens Portfolio (35) | No | 12/06/2024 | 80,595 | 967,140 | 519,158 | 6,229,893 | 55 | Hard | In Place | No | 1.37x | 1.36x | 0 | 6 | 174,040,000 | Various | Yes | 68.4% | ||||||||||||||||||||||
Property | 28.01 | Walgreens- River Falls | 7,625,000 | 10/10/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.02 | Walgreens- Forrest City | 7,025,000 | 10/13/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.03 | Walgreens- Saint Louis (Lusher) | 7,000,000 | 10/15/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.04 | Walgreens- Saint Louis (Lemay) | 6,725,000 | 10/15/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.05 | Walgreens- Saint Charles | 6,700,000 | 10/15/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.06 | Walgreens- Toledo | 6,300,000 | 10/16/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.07 | Walgreens- Birmingham | 6,275,000 | 10/10/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.08 | Walgreens- La Vista | 6,225,000 | 10/14/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.09 | Walgreens- Olathe | 6,200,000 | 10/16/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.10 | Walgreens- Arkadelphia | 6,175,000 | 10/10/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.11 | Walgreens- Franklin | 6,175,000 | 10/07/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.12 | Walgreens- Cincinnati | 6,170,000 | 10/10/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.13 | Walgreens- Malvern | 6,050,000 | 10/10/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.14 | Walgreens- Bartlett (5950) | 6,050,000 | 10/07/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.15 | Walgreens- Bartlett (6697) | 6,050,000 | 10/07/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.16 | Walgreens- Mount Washington | 6,025,000 | 10/15/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.17 | Walgreens- Florence | 6,020,000 | 10/10/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.18 | Walgreens- Little Rock | 6,000,000 | 10/13/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.19 | Walgreens- Evansville | 5,900,000 | 10/11/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.20 | Walgreens- Oklahoma City | 5,780,000 | 10/15/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.21 | Walgreens- Hobart | 5,700,000 | 10/16/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.22 | Walgreens- Memphis | 5,525,000 | 10/07/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.23 | Walgreens- Oakland | 5,450,000 | 10/07/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.24 | Walgreens- Knoxville | 5,425,000 | 10/17/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.25 | Walgreens- Decatur | 5,325,000 | 10/10/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.26 | Walgreens- Sioux Falls | 5,300,000 | 10/14/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.27 | Walgreens- Enterprise | 5,225,000 | 10/10/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.28 | Walgreens- Tulsa | 4,920,000 | 10/15/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 28.29 | Walgreens- Michigan City | 4,700,000 | 10/16/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Loan | 29 | Lakeshore - Holiday Plaza MHC | No | 03/01/2025 | 72,547 | 870,561 | 58 | None | NAP | No | 1.58x | 1.56x | 5 | 1 | 20,440,000 | 08/04/2014 | Yes | 75.0% | ||||||||||||||||||||||||
Loan | 30 | Belle Villa MHC | No | 03/01/2025 | 68,705 | 824,457 | 10 | None | NAP | No | 1.66x | 1.64x | 5 | 1 | 18,800,000 | 02/03/2015 | Yes | 75.0% | ||||||||||||||||||||||||
Loan | 31 | Highland Park Apartments (38) | No | 04/06/2025 | 62,374 | 748,486 | 13 | Soft | Springing | No | 1.46x | 1.38x | 0 | 6 | 17,500,000 | 01/15/2015 | Yes | 71.4% | ||||||||||||||||||||||||
Loan | 32 | Pomona Office Tower | No | 04/06/2025 | 55,568 | 666,814 | Hard | Springing | No | 1.66x | 1.41x | 0 | 6 | 18,100,000 | 12/05/2014 | Yes | 63.4% | |||||||||||||||||||||||||
Loan | 33 | Preston Plano Parkway | No | 04/06/2020 | 56,482 | 677,788 | Hard | Springing | No | 1.73x | 1.59x | 0 | 6 | 16,320,000 | 03/11/2015 | Yes | 69.8% | |||||||||||||||||||||||||
Loan | 34 | College Station and The Polos Apartments | No | 05/06/2025 | 53,384 | 640,604 | 48 | None | NAP | No | Yes - A | 2.02x | 1.85x | 0 | 6 | 16,300,000 | 01/26/2015 | Yes | 67.0% | |||||||||||||||||||||||
Loan | 35 | Washington Square Plaza | No | 05/06/2025 | 53,621 | 643,457 | Springing Hard | Springing | No | 1.90x | 1.68x | 0 | 6 | 15,500,000 | 03/12/2015 | Yes | 70.3% | |||||||||||||||||||||||||
Loan | 36 | Aspire Center | No | 04/06/2025 | 50,370 | 604,441 | Springing Hard | Springing | No | 1.44x | 1.32x | 0 | 6 | 13,440,000 | 11/17/2014 | Yes | 68.7% | |||||||||||||||||||||||||
Loan | 37 | Plaza Square North | No | 02/06/2025 | 45,550 | 546,597 | 33 | Hard | In Place | No | Yes - B | 1.77x | 1.46x | 0 | 6 | 13,800,000 | 11/24/2014 | Yes | 66.3% | |||||||||||||||||||||||
Loan | 38 | 8500 Valcour Industrial | No | 04/06/2025 | 47,455 | 569,464 | Hard | Springing | No | 1.72x | 1.46x | 0 | 6 | 12,550,000 | 09/12/2015 | Yes | 72.8% | |||||||||||||||||||||||||
Loan | 39 | Hillcrest Heights Shopping Center | No | 02/06/2025 | 45,655 | 547,862 | 21 | Hard | Springing | No | 1.38x | 1.28x | 0 | 6 | 12,100,000 | 10/28/2014 | Yes | 74.4% | ||||||||||||||||||||||||
Loan | 40 | Utica Medical Center | No | 04/06/2025 | 40,785 | 489,417 | Hard | Springing | No | 1.64x | 1.53x | 0 | 6 | 11,400,000 | 02/18/2015 | Yes | 70.1% | |||||||||||||||||||||||||
Loan | 41 | Hollywood Self Storage | No | 01/01/2025 | 40,773 | 489,274 | None | NAP | No | 1.89x | 1.82x | 5 | 1 | 12,700,000 | 09/24/2014 | Yes | 62.7% |
A-1-5
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||
Pari Passu | Pari Passu | |||||||||||||||||||||||||||||||||||||||||
Monthly | Annual | Companion Loan | Companion Loan | Remaining | Crossed | FIRREA | Cut-Off | |||||||||||||||||||||||||||||||||||
ARD Loan | Final | Debt | Debt | Monthly Debt | Annual Debt | Interest Only | Cash | With | Related | Underwritten | Underwritten | Grace | Payment | Appraised | Appraisal | Compliant | Date LTV | |||||||||||||||||||||||||
Property Flag | ID | Property Name | (Yes/No) | Maturity Date(5) | Service($)(7) | Service($)(7) | Service($) | Service($) | Period | Lockbox(8) | Management(9) | Other Loans | Borrower | NOI DSCR(7)(10)(11) | NCF DSCR(7)(10)(11) | Period(12) | Date | Value ($)(13) | As-of Date | (Yes/No) | Ratio(10)(11)(13) | |||||||||||||||||||||
Property | 41.01 | Evans | 8,200,000 | 09/24/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 41.02 | Belair | 2,600,000 | 09/24/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Property | 41.03 | Martinez | 1,900,000 | 09/24/2014 | Yes | |||||||||||||||||||||||||||||||||||||
Loan | 42 | Broadway Central | No | 04/06/2025 | 38,388 | 460,654 | 59 | Springing Hard | Springing | No | 1.47x | 1.39x | 0 | 6 | 12,300,000 | 02/09/2015 | Yes | 63.8% | ||||||||||||||||||||||||
Loan | 43 | One Tower Creek | No | 02/06/2025 | 39,078 | 468,939 | 33 | Hard | In Place | No | Yes - B | 1.80x | 1.45x | 0 | 6 | 11,800,000 | 11/24/2014 | Yes | 66.5% | |||||||||||||||||||||||
Loan | 44 | North Park Mixed Use (38) | No | 04/06/2025 | 29,218 | 350,616 | 119 | Springing Soft | Springing | No | 1.51x | 1.47x | 0 | 6 | 12,200,000 | 02/05/2015 | Yes | 63.9% | ||||||||||||||||||||||||
Loan | 45 | Residence Inn Phoenix | No | 02/06/2025 | 39,958 | 479,495 | Hard | Springing | No | 2.03x | 1.72x | 0 | 6 | 10,500,000 | 10/22/2014 | Yes | 71.1% | |||||||||||||||||||||||||
Loan | 46 | Holiday Inn Express Cool Springs | No | 02/06/2025 | 40,421 | 485,048 | Springing Hard | Springing | No | 2.53x | 2.28x | 0 | 6 | 12,000,000 | 12/01/2014 | Yes | 62.1% | |||||||||||||||||||||||||
Loan | 47 | Holiday Inn Express - Poughkeepsie | No | 04/06/2025 | 39,539 | 474,470 | Hard | Springing | No | 1.92x | 1.63x | 0 | 6 | 12,200,000 | 02/01/2016 | Yes | 61.0% | |||||||||||||||||||||||||
Loan | 48 | IAA Brighton | No | 04/06/2025 | 39,752 | 477,018 | Hard | Springing | No | 2.83x | 2.72x | 0 | 6 | 17,100,000 | 02/13/2015 | Yes | 42.6% | |||||||||||||||||||||||||
Loan | 49 | 1815 Griffin Road | No | 03/06/2020 | 26,952 | 323,420 | 58 | None | NAP | No | 2.15x | 1.88x | 0 | 6 | 9,600,000 | 02/02/2015 | Yes | 72.9% | ||||||||||||||||||||||||
Loan | 50 | 9061 Euclid Avenue | No | 03/06/2025 | 33,744 | 404,923 | 34 | Hard | Springing | No | 1.67x | 1.55x | 0 | 6 | 10,000,000 | 09/04/2014 | Yes | 69.8% | ||||||||||||||||||||||||
Loan | 51 | Riverview MHC | No | 04/01/2025 | 32,345 | 388,139 | None | NAP | No | 1.41x | 1.38x | 5 | 1 | 9,050,000 | 02/24/2015 | Yes | 74.8% | |||||||||||||||||||||||||
Loan | 52 | Hampton Inn Titusville | No | 03/06/2025 | 33,012 | 396,142 | Hard | Springing | No | 2.05x | 1.80x | 0 | 6 | 10,000,000 | 02/01/2017 | Yes | 64.8% | |||||||||||||||||||||||||
Loan | 53 | Hampton Inn Terre Haute | No | 04/06/2020 | 33,336 | 400,031 | 11 | Springing Hard | Springing | No | 2.21x | 1.94x | 0 | 6 | 9,200,000 | 01/01/2015 | Yes | 70.1% | ||||||||||||||||||||||||
Loan | 54 | Holiday Inn Express Pauls Valley | No | 05/06/2025 | 39,102 | 469,222 | Hard | Springing | No | 1.95x | 1.77x | 0 | 6 | 10,500,000 | 03/01/2015 | Yes | 57.1% | |||||||||||||||||||||||||
Loan | 55 | Ridge Plaza Shopping Center | No | 05/06/2025 | 29,312 | 351,742 | 24 | Springing Soft for 1st, then Springing Hard | Springing | No | 1.59x | 1.50x | 0 | 6 | 8,100,000 | 02/25/2015 | Yes | 72.8% | ||||||||||||||||||||||||
Loan | 56 | StoreSmart Rockledge | No | 04/06/2025 | 28,406 | 340,874 | 11 | Soft | Springing | No | Yes - C | 1.44x | 1.41x | 0 | 6 | 7,440,000 | 02/05/2015 | Yes | 73.9% | |||||||||||||||||||||||
Loan | 57 | The Residences at Summit View | No | 03/06/2025 | 26,407 | 316,883 | Springing Soft | Springing | No | 1.59x | 1.42x | 0 | 6 | 7,400,000 | 12/18/2014 | Yes | 72.8% | |||||||||||||||||||||||||
Loan | 58 | Paradise Valley Ranch MHC | No | 01/01/2025 | 26,444 | 317,331 | None | NAP | No | Yes - D | 1.55x | 1.53x | 5 | 1 | 7,900,000 | 11/19/2014 | Yes | 67.3% | ||||||||||||||||||||||||
Loan | 59 | HomeGoods Thousand Oaks | No | 05/06/2025 | 25,277 | 303,328 | Springing Hard | Springing | No | 1.44x | 1.35x | 0 | 6 | 8,950,000 | 11/18/2014 | Yes | 58.1% | |||||||||||||||||||||||||
Loan | 60 | CVS McDonough | No | 04/06/2025 | 26,084 | 313,004 | 17 | Hard | Springing | No | 1.24x | 1.24x | 0 | 6 | 7,000,000 | 01/28/2015 | Yes | 73.7% | ||||||||||||||||||||||||
Loan | 61 | StoreSmart Naples | No | 04/06/2025 | 24,915 | 298,980 | 11 | Soft | Springing | No | Yes - C | 1.36x | 1.34x | 0 | 6 | 6,580,000 | 03/03/2015 | Yes | 74.5% | |||||||||||||||||||||||
Loan | 62 | Americana Apartments | No | 05/06/2025 | 21,902 | 262,824 | Soft | Springing | No | 1.57x | 1.45x | 0 | 6 | 6,045,000 | 03/16/2015 | Yes | 74.9% | |||||||||||||||||||||||||
Loan | 63 | Country Inn & Suites Sioux Falls, SD | No | 04/06/2025 | 24,774 | 297,292 | Hard | Springing | No | 1.93x | 1.69x | 0 | 6 | 6,000,000 | 01/09/2015 | Yes | 74.5% | |||||||||||||||||||||||||
Loan | 64 | Hampton Inn Marshall | No | 05/06/2025 | 24,515 | 294,181 | Hard | In Place | No | 1.81x | 1.60x | 0 | 6 | 7,500,000 | 11/26/2014 | Yes | 57.3% | |||||||||||||||||||||||||
Loan | 65 | Fresenius Chicago | No | 04/06/2025 | 21,415 | 256,974 | 59 | Hard | Springing | No | 1.58x | 1.49x | 0 | 6 | 7,125,000 | 01/30/2015 | Yes | 58.9% | ||||||||||||||||||||||||
Loan | 66 | Ohio Plaza | No | 04/06/2025 | 19,282 | 231,379 | 35 | Springing Hard | Springing | No | 2.39x | 2.14x | 0 | 6 | 5,600,000 | 01/13/2015 | Yes | 71.4% | ||||||||||||||||||||||||
Loan | 67 | La Quinta Inn & Suites Blue Springs | No | 04/06/2025 | 23,166 | 277,996 | Hard | Springing | No | 1.67x | 1.42x | 0 | 6 | 6,000,000 | 12/15/2014 | Yes | 64.9% | |||||||||||||||||||||||||
Loan | 68 | Stonegate Apartments | No | 05/06/2025 | 18,972 | 227,669 | 48 | None | NAP | No | Yes - A | 1.70x | 1.60x | 0 | 6 | 5,600,000 | 01/26/2015 | Yes | 69.5% | |||||||||||||||||||||||
Loan | 69 | Derby Hills MHC | No | 02/01/2025 | 18,958 | 227,496 | None | NAP | No | 1.78x | 1.75x | 5 | 1 | 5,400,000 | 12/19/2014 | Yes | 71.9% | |||||||||||||||||||||||||
Loan | 70 | Marquis Apartments | No | 04/06/2025 | 12,457 | 149,479 | 119 | Springing Soft | Springing | No | 2.20x | 2.17x | 0 | 6 | 6,800,000 | 01/26/2015 | Yes | 55.1% | ||||||||||||||||||||||||
Loan | 71 | Deere Road Industrial Park | No | 04/06/2025 | 20,111 | 241,332 | Hard | Springing | No | 2.33x | 1.88x | 0 | 6 | 5,400,000 | 01/19/2015 | Yes | 68.8% | |||||||||||||||||||||||||
Loan | 72 | Comfort Suites at the University Conway, SC | No | 03/06/2025 | 20,318 | 243,813 | Hard | In Place | No | 1.93x | 1.67x | 0 | 6 | 5,500,000 | 12/01/2014 | Yes | 65.2% | |||||||||||||||||||||||||
Loan | 73 | Stardust MHC | No | 05/01/2025 | 17,115 | 205,376 | None | NAP | No | 1.43x | 1.40x | 5 | 1 | 4,700,000 | 02/19/2015 | Yes | 75.0% | |||||||||||||||||||||||||
Loan | 74 | Alta Vista MHC | No | 01/01/2025 | 17,583 | 210,999 | None | NAP | No | 1.69x | 1.65x | 5 | 1 | 5,000,000 | 09/24/2014 | Yes | 68.6% | |||||||||||||||||||||||||
Loan | 75 | 47-30 & 31 Vernon Blvd | No | 04/06/2020 | 18,723 | 224,671 | Soft | Springing | No | 1.34x | 1.31x | 0 | 6 | 6,300,000 | 02/03/2015 | Yes | 52.3% | |||||||||||||||||||||||||
Loan | 76 | Chaparral Ranch MHC | No | 01/01/2025 | 13,885 | 166,618 | None | NAP | No | Yes - D | 1.58x | 1.54x | 5 | 1 | 3,900,000 | 11/19/2014 | Yes | 70.1% | ||||||||||||||||||||||||
Loan | 77 | Monument Meadow | No | 04/01/2025 | 12,462 | 149,541 | None | NAP | No | 1.55x | 1.52x | 5 | 1 | 3,780,000 | 02/03/2015 | Yes | 63.4% | |||||||||||||||||||||||||
Loan | 78 | Townhouse MHC | No | 12/01/2024 | 10,313 | 123,753 | None | NAP | No | 1.61x | 1.58x | 5 | 1 | 2,740,000 | 10/08/2014 | Yes | 72.5% | |||||||||||||||||||||||||
Loan | 79 | CVS Plano | No | 05/06/2025 | 8,947 | 107,366 | Hard | Springing | No | 3.26x | 3.26x | 0 | 6 | 6,100,000 | 02/06/2015 | Yes | 27.3% | |||||||||||||||||||||||||
Loan | 80 | Dollar General - Paynesville (38) | Yes | 03/06/2035 | 3,518 | 42,216 | 118 | Hard | In Place | No | Yes - E | 1.97x | 1.94x | 0 | 6 | 1,240,000 | 01/29/2015 | Yes | 65.0% | |||||||||||||||||||||||
Loan | 81 | Dollar General - Yorktown (38) | Yes | 04/06/2035 | 3,433 | 41,195 | 119 | Hard | In Place | No | Yes - E | 1.95x | 1.91x | 0 | 6 | 1,210,000 | 02/06/2015 | Yes | 65.0% | |||||||||||||||||||||||
Loan | 82 | Dollar General - St. Francis (38) | Yes | 04/06/2035 | 3,206 | 38,471 | 119 | Hard | In Place | No | Yes - E | 1.93x | 1.90x | 0 | 6 | 1,130,000 | 02/18/2015 | Yes | 65.0% | |||||||||||||||||||||||
Loan | 83 | Dollar General - Battle Lake (38) | Yes | 04/06/2035 | 3,149 | 37,790 | 119 | Hard | In Place | No | Yes - E | 1.94x | 1.90x | 0 | 6 | 1,110,000 | 02/18/2015 | Yes | 65.0% | |||||||||||||||||||||||
A-1-6
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Net | Loan per Net | |||||||||||||||||||||||||||||
Rentable Area | Units | Rentable Area | ||||||||||||||||||||||||||||
LTV Ratio at | Year | Year | (SF/Units/Rooms/ | of | (SF/Units/Rooms/ | Prepayment Provisions | Most Recent Operating | |||||||||||||||||||||||
Property Flag | ID | Property Name | Maturity or ARD(10)(11)(13) | Address | City | County | State | Zip Code | Built | Renovated | Pads/Beds/Homes)(4) | Measure(14) | Pads/Beds/Homes) ($)(10)(11) | (# of payments)(15)(16)(17) | Statements Date | |||||||||||||||
Loan | 1 | 9200 & 9220 Sunset (35) | 60.9% | 9200 & 9220 West Sunset Boulevard | West Hollywood | Los Angeles | CA | 90069 | 1964, 1971 | 2001-2002, 2009 | 317,171 | Sq. Ft. | 662 | L(25), D(88), O(4) | 12/31/2014 | |||||||||||||||
Loan | 2 | Courtyard by Marriott Portfolio (35)(36) | 28.2% | Various | Various | Various | Various | Various | Various | Various | 9,590 | Rooms | 32,847 | L(25), D(30), O(5) | T-12 2/28/15 | |||||||||||||||
Property | 2.01 | Courtyard Larkspur Landing Marin County | 2500 Larkspur Landing Circle | Larkspur | Marin | CA | 94939 | 1987 | 2013 | 146 | Rooms | 90,810 | T-12 2/28/15 | |||||||||||||||||
Property | 2.02 | Courtyard San Mateo Foster City | 550 Shell Boulevard | Foster City | San Mateo | CA | 94404 | 1987 | 2009 | 147 | Rooms | 90,192 | T-12 2/28/15 | |||||||||||||||||
Property | 2.03 | Courtyard San Jose Cupertino | 10605 North Wolfe Road | Cupertino | Santa Clara | CA | 95014 | 1988 | 2013 | 149 | Rooms | 76,675 | T-12 2/28/15 | |||||||||||||||||
Property | 2.04 | Courtyard Boulder | 4710 Pearl East Circle | Boulder | Boulder | CO | 80301 | 1988 | 2015 | 149 | Rooms | 76,675 | T-12 2/28/15 | |||||||||||||||||
Property | 2.05 | Courtyard Los Angeles Hacienda Heights | 1905 South Azusa Avenue | Hacienda Heights | Los Angeles | CA | 91745 | 1990 | 2013 | 150 | Rooms | 57,985 | T-12 2/28/15 | |||||||||||||||||
Property | 2.06 | Courtyard Seattle South Center | 400 Andover Park West | Tukwila | King | WA | 98188 | 1989 | 2013 | 149 | Rooms | 56,702 | T-12 2/28/15 | |||||||||||||||||
Property | 2.07 | Courtyard Rye | 631 Midland Avenue | Rye | Westchester | NY | 10580 | 1988 | 2009 | 145 | Rooms | 55,024 | T-12 2/28/15 | |||||||||||||||||
Property | 2.08 | Courtyard Nashville Airport | 2508 Elm Hill Pike | Nashville | Davidson | TN | 37214 | 1988 | 2013 | 145 | Rooms | 51,879 | T-12 2/28/15 | |||||||||||||||||
Property | 2.09 | Courtyard Los Angeles Torrance Palos Verdes | 2633 Sepulveda Boulevard | Torrance | Los Angeles | CA | 90505 | 1988 | 2013 | 149 | Rooms | 45,122 | T-12 2/28/15 | |||||||||||||||||
Property | 2.10 | Courtyard St. Louis Creve Coeur | 828 North New Ballas Road | Creve Coeur | St. Louis | MO | 63146 | 1987 | 2013 | 154 | Rooms | 41,672 | T-12 2/28/15 | |||||||||||||||||
Property | 2.11 | Courtyard Portland Beaverton | 8500 Southwest Nimbus Drive | Beaverton | Washington | OR | 97008 | 1989 | 2014 | 149 | Rooms | 43,071 | T-12 2/28/15 | |||||||||||||||||
Property | 2.12 | Courtyard Palm Springs | 1300 East Tahquitz Canyon Way | Palm Springs | Riverside | CA | 92262 | 1988 | 2013 | 149 | Rooms | 42,597 | T-12 2/28/15 | |||||||||||||||||
Property | 2.13 | Courtyard Charlotte South Park | 6023 Park South Drive | Charlotte | Mecklenburg | NC | 28210 | 1989 | 2013 | 149 | Rooms | 41,651 | T-12 2/28/15 | |||||||||||||||||
Property | 2.14 | Courtyard Norwalk | 474 Main Avenue | Norwalk | Fairfield | CT | 06851 | 1988 | 2013 | 145 | Rooms | 40,530 | T-12 2/28/15 | |||||||||||||||||
Property | 2.15 | Courtyard Detroit Metro Airport | 30653 Flynn Drive | Romulus | Wayne | MI | 48174 | 1987 | 2013 | 146 | Rooms | 39,641 | T-12 2/28/15 | |||||||||||||||||
Property | 2.16 | Courtyard Chicago Waukegan Gurnee | 3800 Northpoint Boulevard | Waukegan | Lake | IL | 60085 | 1988 | 2013 | 149 | Rooms | 37,864 | T-12 2/28/15 | |||||||||||||||||
Property | 2.17 | Courtyard Atlanta Perimeter Center | 6250 Peachtree-Dunwoody Road | Atlanta | Fulton | GA | 30328 | 1987 | 2013 | 145 | Rooms | 37,936 | T-12 2/28/15 | |||||||||||||||||
Property | 2.18 | Courtyard Denver Tech Center | 6565 South Boston Street | Greenwood Village | Arapahoe | CO | 80111 | 1987 | 2014 | 155 | Rooms | 35,337 | T-12 2/28/15 | |||||||||||||||||
Property | 2.19 | Courtyard Ft. Lauderdale Plantation | 7780 Southwest 6th Street | Plantation | Broward | FL | 33324 | 1988 | 2014 | 149 | Rooms | 35,719 | T-12 2/28/15 | |||||||||||||||||
Property | 2.20 | Courtyard Lincroft Red Bank | 245 Half Mile Road | Red Bank | Monmouth | NJ | 07701 | 1988 | 2013 | 146 | Rooms | 36,453 | T-12 2/28/15 | |||||||||||||||||
Property | 2.21 | Courtyard Chicago Highland Park | 1505 Lake Cook Road | Highland Park | Lake | IL | 60035 | 1988 | 2012 | 149 | Rooms | 34,646 | T-12 2/28/15 | |||||||||||||||||
Property | 2.22 | Courtyard Charlottesville North | 638 Hillsdale Drive | Charlottesville | Albemarle | VA | 22901 | 1989 | 2014 | 150 | Rooms | 34,415 | T-12 2/28/15 | |||||||||||||||||
Property | 2.23 | Courtyard Raleigh Cary | 102 Edinburgh Drive South | Cary | Wake | NC | 27511 | 1987 | 2013 | 149 | Rooms | 34,646 | T-12 2/28/15 | |||||||||||||||||
Property | 2.24 | Courtyard Detroit Livonia | 17200 North Laurel Park Drive | Livonia | Wayne | MI | 48152 | 1988 | 2014 | 149 | Rooms | 34,078 | T-12 2/28/15 | |||||||||||||||||
Property | 2.25 | Courtyard Birmingham Homewood | 500 Shades Creek Parkway | Homewood | Jefferson | AL | 35209 | 1985 | 2013 | 140 | Rooms | 35,765 | T-12 2/28/15 | |||||||||||||||||
Property | 2.26 | Courtyard West Palm Beach | 600 Northpoint Parkway | West Palm Beach | Palm Beach | FL | 33407 | 1988 | 2012 | 149 | Rooms | 33,605 | T-12 2/28/15 | |||||||||||||||||
Property | 2.27 | Courtyard New Haven Wallingford | 600 Northrop Road | Wallingford | Fairfield | CT | 06492 | 1990 | 2013 | 149 | Rooms | 32,563 | T-12 2/28/15 | |||||||||||||||||
Property | 2.28 | Courtyard Dallas Plano Parkway | 4901 West Plano Parkway | Plano | Collin | TX | 75093 | 1988 | 2013 | 149 | Rooms | 31,522 | T-12 2/28/15 | |||||||||||||||||
Property | 2.29 | Courtyard Chicago Oakbrook Terrace | 6 Transam Plaza Drive | Oakbrook Terrace | Dupage | IL | 60181 | 1986 | 2013 | 147 | Rooms | 31,951 | T-12 2/28/15 | |||||||||||||||||
Property | 2.30 | Courtyard Boston Andover | 10 Campanelli Drive | Andover | Essex | MA | 01810 | 1988 | 2014 | 146 | Rooms | 32,170 | T-12 2/28/15 | |||||||||||||||||
Property | 2.31 | Courtyard Kansas City Overland Park Metcalf | 11301 Metcalf Avenue | Overland Park | Johnson | KS | 66210 | 1988 | 2014 | 149 | Rooms | 31,522 | T-12 2/28/15 | |||||||||||||||||
Property | 2.32 | Courtyard Minneapolis St Paul Airport | 1352 Northland Drive | Mendota Heights | Dakota | MN | 55120 | 1987 | 2014 | 146 | Rooms | 32,170 | T-12 2/28/15 | |||||||||||||||||
Property | 2.33 | Courtyard Bakersfield | 3601 Marriott Drive | Bakersfield | Kern | CA | 93308 | 1988 | 2013 | 146 | Rooms | 31,075 | T-12 2/28/15 | |||||||||||||||||
Property | 2.34 | Courtyard Denver Stapleton | 7415 East 41st Avenue | Denver | Denver | CO | 80216 | 1987 | 2015 | 146 | Rooms | 31,075 | T-12 2/28/15 | |||||||||||||||||
Property | 2.35 | Courtyard Rockford | 7676 East State Street | Rockford | Winnebago | IL | 61108 | 1986 | 2014 | 147 | Rooms | 30,864 | T-12 2/28/15 | |||||||||||||||||
Property | 2.36 | Courtyard Greenville Haywood Mall | 70 Orchard Park Drive | Greenville | Greenville | SC | 29615 | 1988 | 2012 | 146 | Rooms | 30,270 | T-12 2/28/15 | |||||||||||||||||
Property | 2.37 | Courtyard St. Louis Westport Plaza | 11888 Westline Industrial Drive | St. Louis | St. Louis | MO | 63146 | 1988 | 2014 | 149 | Rooms | 29,408 | T-12 2/28/15 | |||||||||||||||||
Property | 2.38 | Courtyard Chicago Lincolnshire | 505 Milwaukee Avenue | Lincolnshire | Lake | IL | 60069 | 1987 | 2013 | 146 | Rooms | 30,012 | T-12 2/28/15 | |||||||||||||||||
Property | 2.39 | Courtyard San Antonio Downtown Market Square | 600 Santa Rosa South | San Antonio | Bexar | TX | 78204 | 1990 | 2013 | 149 | Rooms | 29,408 | T-12 2/28/15 | |||||||||||||||||
Property | 2.40 | Courtyard Indianapolis Castleton | 8670 Allisonville Road | Indianapolis | Marion | IN | 46250 | 1987 | 2012 | 146 | Rooms | 30,012 | T-12 2/28/15 | |||||||||||||||||
Property | 2.41 | Courtyard Silver Spring North | 12521 Prosperity Drive | Silver Spring | Montgomery | MD | 20904 | 1988 | 2013 | 146 | Rooms | 29,304 | T-12 2/28/15 | |||||||||||||||||
Property | 2.42 | Courtyard Lexington North | 775 Newtown Court | Lexington | Fayette | KY | 40511 | 1987 | 2014 | 146 | Rooms | 28,950 | T-12 2/28/15 | |||||||||||||||||
Property | 2.43 | Courtyard Tampa Westshore | 3805 West Cypress Street | Tampa | Hillsborough | FL | 33607 | 1986 | 2013 | 145 | Rooms | 28,047 | T-12 2/28/15 | |||||||||||||||||
Property | 2.44 | Courtyard Chicago Deerfield | 800 Lake Cook Road | Deerfield | Lake | IL | 60015 | 1986 | 2014 | 131 | Rooms | 29,860 | T-12 2/28/15 | |||||||||||||||||
Property | 2.45 | Courtyard St. Petersburg Clearwater | 3131 Executive Drive | Clearwater | Pinellas | FL | 33762 | 1989 | 2013 | 149 | Rooms | 25,211 | T-12 2/28/15 | |||||||||||||||||
Property | 2.46 | Courtyard Toledo Airport Holland | 1435 East Mall Drive | Holland | Lucas | OH | 43528 | 1988 | 2012 | 149 | Rooms | 25,211 | T-12 2/28/15 | |||||||||||||||||
Property | 2.47 | Courtyard Phoenix Mesa | 1221 South Westwood Avenue | Mesa | Maricopa | AZ | 85210 | 1988 | 2013 | 149 | Rooms | 23,097 | T-12 2/28/15 | |||||||||||||||||
Property | 2.48 | Courtyard Atlanta Airport South | 2050 Sullivan Road | College Park | Clayton | GA | 30339 | 1986 | 2013 | 144 | Rooms | 23,899 | T-12 2/28/15 | |||||||||||||||||
Property | 2.49 | Courtyard Memphis Airport | 1780 Nonconnah Boulevard | Memphis | Shelby | TN | 38132 | 1987 | 2014 | 145 | Rooms | 23,734 | T-12 2/28/15 | |||||||||||||||||
Property | 2.50 | Courtyard Oklahoma City Airport | 4301 Highline Boulevard | Oklahoma City | Oklahoma | OK | 73108 | 1988 | 2014 | 149 | Rooms | 23,097 | T-12 2/28/15 | |||||||||||||||||
Property | 2.51 | Courtyard Annapolis | 2559 Riva Road | Annapolis | Anne Arundel | MD | 21401 | 1989 | 2013 | 149 | Rooms | 22,782 | T-12 2/28/15 | |||||||||||||||||
Property | 2.52 | Courtyard Manassas | 10701 Battleview Parkway | Manassas | Prince William | VA | 20109 | 1989 | 2012 | 149 | Rooms | 21,520 | T-12 2/28/15 | |||||||||||||||||
Property | 2.53 | Courtyard Little Rock | 10900 Financial Centre Parkway | Little Rock | Pulaski | AR | 72211 | 1988 | 2012 | 149 | Rooms | 20,605 | T-12 2/28/15 | |||||||||||||||||
Property | 2.54 | Courtyard Ft. Myers | 4455 Metro Parkway | Ft. Myers | Lee | FL | 33916 | 1988 | 2013 | 149 | Rooms | 17,922 | T-12 2/28/15 | |||||||||||||||||
Property | 2.55 | Courtyard Atlanta Gwinnett Mall | 3550 Venture Parkway | Duluth | Gwinnett | GA | 30096 | 1987 | 2015 | 146 | Rooms | 17,840 | T-12 2/28/15 | |||||||||||||||||
Property | 2.56 | Courtyard Chicago Arlington Heights South | 100 West Algonquin Road | Arlington Heights | Cook | IL | 60005 | 1985 | 2013 | 147 | Rooms | 17,047 | T-12 2/28/15 | |||||||||||||||||
Property | 2.57 | Courtyard Dallas Richardson at Spring Valley | 1000 South Sherman | Richardson | Dallas | TX | 75081 | 1988 | 2015 | 149 | Rooms | 16,818 | T-12 2/28/15 | |||||||||||||||||
Property | 2.58 | Courtyard Huntsville | 4804 University Drive | Huntsville | Madison | AL | 35816 | 1987 | 2014 | 149 | Rooms | 16,219 | T-12 2/28/15 | |||||||||||||||||
Property | 2.59 | Courtyard Birmingham Hoover | 1824 Montgomery Highway | Hoover | Jefferson | AL | 35244 | 1987 | 2012 | 153 | Rooms | 13,736 | T-12 2/28/15 | |||||||||||||||||
Property | 2.60 | Courtyard Phoenix North Metrocenter | 9631 North Black Canyon Highway | Phoenix | Maricopa | AZ | 85021 | 1987 | 2015 | 146 | Rooms | 13,943 | T-12 2/28/15 | |||||||||||||||||
Property | 2.61 | Courtyard Tucson Airport | 2505 East Executive Drive | Tucson | Pima | AZ | 85706 | 1988 | 2013 | 149 | Rooms | 12,590 | T-12 2/28/15 | |||||||||||||||||
Property | 2.62 | Courtyard Dayton South Mall | 100 Prestige Place | Miamisburg | Montgomery | OH | 45342 | 1987 | 2012 | 146 | Rooms | 9,081 | T-12 2/28/15 | |||||||||||||||||
Property | 2.63 | Courtyard Philadelphia Devon | 762 West Lancaster Avenue | Wayne | Chester | PA | 19087 | 1988 | 2013 | 149 | Rooms | 0 | T-12 2/28/15 | |||||||||||||||||
Property | 2.64 | Courtyard Fresno | 140 East Shaw Avenue | Fresno | Fresno | CA | 93710 | 1986 | 2013 | 146 | Rooms | 0 | T-12 2/28/15 | |||||||||||||||||
Property | 2.65 | Courtyard Poughkeepsie | 2641 South Road/Route 9 | Poughkeepsie | Dutchess | NY | 12601 | 1988 | 2013 | 149 | Rooms | 0 | T-12 2/28/15 | |||||||||||||||||
Loan | 3 | DFW / Raleigh Portfolio | 65.0% | Various | Various | Various | Various | Various | Various | Various | 1,856 | Units | 51,616 | L(25), D(91), O(4) | T-12 1/31/2015 | |||||||||||||||
Property | 3.01 | Sutter Creek Apartments | 2216 Plum Lane | Arlington | Tarrant | TX | 76010 | 1984 | NAP | 616 | Units | 45,657 | T-12 1/31/2015 | |||||||||||||||||
Property | 3.02 | Copper Crossing Apartments | 5644 Riverwalk Drive | Benbrook | Tarrant | TX | 76109 | 1982 | 2006 | 400 | Units | 41,375 | T-12 1/31/2015 | |||||||||||||||||
Property | 3.03 | Estrada Oaks Apartments | 2115 Estrada Parkway | Irving | Dallas | TX | 75061 | 1983 | NAP | 248 | Units | 59,476 | T-12 1/31/2015 | |||||||||||||||||
Property | 3.04 | The Trestles Apartments | 3008 Calvary Drive | Raleigh | Wake | NC | 27604 | 1985 | 2015 | 280 | Units | 49,107 | T-12 1/31/2015 | |||||||||||||||||
Property | 3.05 | Remington Place Apartments | 1909 Eyrie Court | Raleigh | Wake | NC | 27606 | 1987 | 2015 | 136 | Units | 84,375 | T-12 1/31/2015 | |||||||||||||||||
Property | 3.06 | The Timbers Apartments | 5900 Timber Creek Lane | Raleigh | Wake | NC | 27612 | 1986 | 2015 | 176 | Units | 63,352 | T-12 1/31/2015 | |||||||||||||||||
Loan | 4 | 3 Columbus Circle (35) | 50.0% | 3 Columbus Circle | New York | New York | NY | 10019 | 1927 | 2011-2013 | 525,807 | Sq. Ft. | 666 | L(26), D(87), O(7) | T-12 9/30/2014 | |||||||||||||||
Loan | 5 | Maui Coast Hotel | 55.0% | 2259 South Kihei Road | Kihei | Maui | HI | 96753 | 1993 | 2009 | 265 | Rooms | 212,528 | L(25), YM1(91), O(4) | T-12 3/31/2015 | |||||||||||||||
Loan | 6 | Sherman Plaza | 60.9% | 15350-15400 Sherman Way | Van Nuys | Los Angeles | CA | 91406 | 1983, 1988 | 2008-2009 | 267,648 | Sq. Ft. | 182 | L(25), D(90), O(5) | 12/31/2014 | |||||||||||||||
Loan | 7 | Hacienda Club | 58.1% | 8685 Baymeadows Road East | Jacksonville | Duval | FL | 32256 | 2014 | NAP | 300 | Units | 133,054 | L(38), D(90), O(4) | T-3 3/31/2015 Ann. | |||||||||||||||
Loan | 8 | DoubleTree San Diego (37) | 56.0% | 1515 Hotel Circle South | San Diego | San Diego | CA | 92108 | 1970 | 2014 | 219 | Rooms | 167,366 | L(25), D(92), O(3) | T-12 2/28/2015 | |||||||||||||||
Loan | 9 | Lake Arrowhead Village | 54.7% | 28200 Highway 189 | Lake Arrowhead | San Bernardino | CA | 92352 | 1980 | 2004 | 230,448 | Sq. Ft. | 143 | L(26), D(89), O(5) | 12/31/2014 | |||||||||||||||
Loan | 10 | 100 Middle Street | 65.1% | 100 Middle Street | Portland | Cumberland | ME | 04101 | 1987 | 2015 | 191,654 | Sq. Ft. | 162 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Loan | 11 | Luxe Villas | 71.0% | 11640 Mayfield Avenue | Los Angeles | Los Angeles | CA | 90049 | 2006 | NAP | 59 | Units | 495,763 | L(24), D(93), O(3) | T-12 3/31/2015 | |||||||||||||||
Loan | 12 | SROA Portfolio | 65.1% | Various | Various | Various | Various | Various | Various | Various | 725,510 | Sq. Ft. | 36 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Property | 12.01 | SROA - London | 1615 Nevada Avenue | London | Laurel | KY | 40741 | 1999, 2000, 2002, 2003, 2004 | NAP | 72,850 | Sq. Ft. | 38 | 12/31/2014 | |||||||||||||||||
Property | 12.02 | SROA - Danville & Danville Outdoor | 185 Westridge Drive | Danville | Boyle | KY | 40422 | 2002, 2004 | NAP | 67,385 | Sq. Ft. | 40 | 12/31/2014 | |||||||||||||||||
Property | 12.03 | SROA - Ashland | 6800 Midland Trail Road | Ashland | Boyd | KY | 41102 | 2000 | NAP | 59,075 | Sq. Ft. | 39 | 12/31/2014 | |||||||||||||||||
Property | 12.04 | SROA - Paintsville & Paintsville additional | 163 Brooks Conley Drive | Paintsville | Johnson | KY | 41256 | 1995-2009 | NAP | 73,200 | Sq. Ft. | 31 | 12/31/2014 | |||||||||||||||||
Property | 12.05 | SROA - Winchester Two (Therese) | 1280 Therese Drive | Winchester | Clark | KY | 40391 | 2006 | NAP | 50,750 | Sq. Ft. | 43 | 12/31/2014 | |||||||||||||||||
Property | 12.06 | SROA - Lawrenceburg | 1060 Commerce Way | Lawrenceburg | Anderson | KY | 40342 | 2006 | NAP | 46,600 | Sq. Ft. | 43 | 12/31/2014 | |||||||||||||||||
Property | 12.07 | SROA - Pikeville | 144 Cowpen Road | Pikeville | Pike | KY | 41501 | 2007-2008 | NAP | 59,400 | Sq. Ft. | 29 | 12/31/2014 | |||||||||||||||||
Property | 12.08 | SROA - Mount Sterling | 1060 Camargo Road | Mount Sterling | Montgomery | KY | 40353 | 2001 | NAP | 45,825 | Sq. Ft. | 37 | 12/31/2014 | |||||||||||||||||
Property | 12.09 | SROA - Wheelersburg I (Duis) | 68 Duis Avenue | Wheelersburg | Scioto | OH | 45694 | 2003 | NAP | 45,800 | Sq. Ft. | 37 | 12/31/2014 |
A-1-7
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Net | Loan per Net | |||||||||||||||||||||||||||||
Rentable Area | Units | Rentable Area | ||||||||||||||||||||||||||||
LTV Ratio at | Year | Year | (SF/Units/Rooms/ | of | (SF/Units/Rooms/ | Prepayment Provisions | Most Recent Operating | |||||||||||||||||||||||
Property Flag | ID | Property Name | Maturity or ARD(10)(11)(13) | Address | City | County | State | Zip Code | Built | Renovated | Pads/Beds/Homes)(4) | Measure(14) | Pads/Beds/Homes) ($)(10)(11) | (# of payments)(15)(16)(17) | Statements Date | |||||||||||||||
Property | 12.10 | SROA - Morehead | 5051 Flemingsburg Road | Morehead | Rowan | KY | 40351 | 1997 | NAP | 39,375 | Sq. Ft. | 37 | 12/31/2014 | |||||||||||||||||
Property | 12.11 | SROA - Berea | 221 Pauline Drive | Berea | Madison | KY | 40403 | 2005 | NAP | 28,825 | Sq. Ft. | 42 | 12/31/2014 | |||||||||||||||||
Property | 12.12 | SROA - Winchester I (Rockwell) | 4100 Rockwell Road | Winchester | Clark | KY | 40391 | 2000 | NAP | 28,800 | Sq. Ft. | 37 | 12/31/2014 | |||||||||||||||||
Property | 12.13 | SROA - Willard Storage (Walton) | 405 Walton Street West | Willard | Huron | OH | 44890 | 1980, 1996 | NAP | 19,400 | Sq. Ft. | 30 | 12/31/2014 | |||||||||||||||||
Property | 12.14 | SROA - Willard (Tiffin) | 730 East Tiffin Street | Willard | Huron | OH | 44890 | 2003 | 2014 | 14,950 | Sq. Ft. | 34 | 12/31/2014 | |||||||||||||||||
Property | 12.15 | SROA - Hager Hill | 587 KY State Route 825 | Hager Hill | Johnson | KY | 41222 | 1999 | NAP | 15,350 | Sq. Ft. | 33 | 12/31/2014 | |||||||||||||||||
Property | 12.16 | SROA - Morehead (Litton) | 295 Litton Road | Morehead | Rowan | KY | 40351 | 2003 | NAP | 13,400 | Sq. Ft. | 37 | 12/31/2014 | |||||||||||||||||
Property | 12.17 | SROA - Wheelersburg II (Ohio River) | 8744 Ohio River Road | Wheelersburg | Scioto | OH | 45694 | 2005 | NAP | 11,150 | Sq. Ft. | 29 | 12/31/2014 | |||||||||||||||||
Property | 12.18 | SROA - Salyersville | 1800 East Mountain Parkway | Salyersville | Magoffin | KY | 41465 | 1995 | NAP | 9,100 | Sq. Ft. | 26 | 12/31/2014 | |||||||||||||||||
Property | 12.19 | SROA - Greenwich | 60 East Main Street | Greenwich | Huron | OH | 44837 | 2003 | NAP | 8,625 | Sq. Ft. | 18 | 12/31/2014 | |||||||||||||||||
Property | 12.20 | SROA - West Liberty (Main) | 1209 West Main Street | West Liberty | Morgan | KY | 41472 | 1996 | NAP | 5,050 | Sq. Ft. | 27 | 12/31/2014 | |||||||||||||||||
Property | 12.21 | SROA - West Liberty (Glen) | 16 Glenn Avenue | West Liberty | Morgan | KY | 41472 | 1996 | NAP | 3,650 | Sq. Ft. | 31 | 12/31/2014 | |||||||||||||||||
Property | 12.22 | SROA - Whitesburg | 16 Dow Collins Street | Whitesburg | Letcher | KY | 41858 | 1995 | NAP | 2,950 | Sq. Ft. | 33 | 12/31/2014 | |||||||||||||||||
Property | 12.23 | SROA - Willard (All-In-One) | 733 East Tiffin Street | Willard | Huron | OH | 44890 | 2003 | 2014 | 4,000 | Sq. Ft. | 19 | 12/31/2014 | |||||||||||||||||
Loan | 13 | La Gran Plaza (35)(38) | 52.2% | 4200 South Freeway | Fort Worth | Tarrant | TX | 76115 | 1961 | 2004 | 1,030,613 | Sq. Ft. | 74 | L(24), D(92), O(4) | T-12 1/31/2015 | |||||||||||||||
Loan | 14 | Waltonwood Twelve Oaks | 51.2% | 27475 Huron Circle | Novi | Oakland | MI | 48377 | 1999 | 2012-2013 | 139 | Units | 179,856 | L(24), D(92), O(4) | 12/31/2014 | |||||||||||||||
Loan | 15 | Star Building | 54.0% | 123 Justison Street | Wilmington | New Castle | DE | 19801 | 2010 | NAP | 149,323 | Sq. Ft. | 167 | L(28), D(88), O(4) | 12/31/2014 | |||||||||||||||
Loan | 16 | ART Florida & Ohio MF Portfolio II | 63.1% | Various | Various | Various | Various | Various | Various | 2012-2014 | 657 | Units | 38,052 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Property | 16.01 | Woodlands | 5354 Deerbrook Lane | Columbus | Franklin | OH | 43213 | 1984-1987 | 2012-2014 | 250 | Units | 34,500 | 12/31/2014 | |||||||||||||||||
Property | 16.02 | Annhurst | 4957 Clancy Court | Gahanna | Franklin | OH | 43230 | 1985-1988 | 2012-2014 | 164 | Units | 37,195 | 12/31/2014 | |||||||||||||||||
Property | 16.03 | Miguel Place | 8940 Miguel Place | Port Richey | Pasco | FL | 34668 | 1987 | 2012-2014 | 91 | Units | 45,879 | 12/31/2014 | |||||||||||||||||
Property | 16.04 | Oakwood Village | 18933 Quercus Drive | Hudson | Pasco | FL | 34667 | 1986 | 2012-2014 | 75 | Units | 44,667 | 12/31/2014 | |||||||||||||||||
Property | 16.05 | Timbercreek | 4800 West Bancroft Street | Toledo | Lucas | OH | 43615 | 1987 | 2012-2014 | 77 | Units | 35,714 | 12/31/2014 | |||||||||||||||||
Loan | 17 | Wexford Portfolio (38) | 62.4% | Various | Washington | Washington | DC | 20002 | Various | Various | 193 | Units | 111,399 | L(25), D(92), O(3) | T-12 2/28/2015 | |||||||||||||||
Property | 17.01 | Capitol East Apartments | 816 E Street NE and 518 9th Street NE | Washington | Washington | DC | 20002 | 1927 | 2014-2015 | 120 | Units | 116,667 | T-12 2/28/2015 | |||||||||||||||||
Property | 17.02 | Lexington Apartments | 1114 F Street NE | Washington | Washington | DC | 20002 | 1927 | 2014 | 48 | Units | 122,006 | T-12 2/28/2015 | |||||||||||||||||
Property | 17.03 | 1825 Maryland | 1825 Maryland Avenue NE | Washington | Washington | DC | 20002 | 1961 | 2014-2015 | 25 | Units | 65,748 | T-12 2/28/2015 | |||||||||||||||||
Loan | 18 | Portage Crossing Shopping Center | 59.7% | 1969 Portage Trail | Cuyahoga Falls | Summit | OH | 44223 | 2014 | NAP | 120,541 | Sq. Ft. | 174 | L(24), DorYM1(92), O(4) | ||||||||||||||||
Loan | 19 | Holiday Inn Manhattan View | 63.6% | 39-05 29th Street | Long Island City | Queens | NY | 11101 | 2008 | NAP | 136 | Rooms | 153,406 | L(28), D(28), O(4) | T-12 1/31/2015 | |||||||||||||||
Loan | 20 | DoubleTree Norwalk | 62.2% | 789 Connecticut Avenue | Norwalk | Fairfield | CT | 06854 | 1971 | 2005, 2008-2011 | 265 | Rooms | 76,055 | L(26), D(30), O(4) | T-12 1/31/2015 | |||||||||||||||
Loan | 21 | Champaign Portfolio | 60.3% | Various | Champaign | Champaign | IL | 61820 | Various | NAP | 200,207 | Sq. Ft. | 100 | L(26), D(90), O(4) | 12/31/2014 | |||||||||||||||
Property | 21.01 | 2110 Fox Drive | 2110 Fox Drive | Champaign | Champaign | IL | 61820 | 1998 | NAP | 34,150 | Sq. Ft. | 100 | ||||||||||||||||||
Property | 21.02 | 1906 Fox Drive | 1906 Fox Drive | Champaign | Champaign | IL | 61820 | 1987 | NAP | 25,000 | Sq. Ft. | 101 | ||||||||||||||||||
Property | 21.03 | 2004 Fox Drive | 2004 Fox Drive | Champaign | Champaign | IL | 61820 | 1988 | NAP | 25,100 | Sq. Ft. | 94 | ||||||||||||||||||
Property | 21.04 | Shoppes of Knollwood 1 | 2209-2251 South Neil Street | Champaign | Champaign | IL | 61820 | 1998 | NAP | 19,297 | Sq. Ft. | 121 | ||||||||||||||||||
Property | 21.05 | Shoppes of Knollwood 2 | 2131-2151 South Neil Street | Champaign | Champaign | IL | 61820 | 1998 | NAP | 19,220 | Sq. Ft. | 119 | ||||||||||||||||||
Property | 21.06 | 1806 Fox Drive | 1806 Fox Drive | Champaign | Champaign | IL | 61820 | 1992 | NAP | 20,000 | Sq. Ft. | 98 | ||||||||||||||||||
Property | 21.07 | 2107 Neil | 2107 South Neil Street | Champaign | Champaign | IL | 61820 | 1998 | NAP | 20,000 | Sq. Ft. | 91 | ||||||||||||||||||
Property | 21.08 | 2302 Fox Drive | 2302 Fox Drive | Champaign | Champaign | IL | 61820 | 1997 | NAP | 20,000 | Sq. Ft. | 86 | ||||||||||||||||||
Property | 21.09 | 201 Knollwood | 201 Knollwood Drive | Champaign | Champaign | IL | 61820 | 1999 | NAP | 9,640 | Sq. Ft. | 91 | ||||||||||||||||||
Property | 21.10 | 1802 Fox Drive | 1802 Fox Drive | Champaign | Champaign | IL | 61820 | 1994 | NAP | 7,800 | Sq. Ft. | 89 | ||||||||||||||||||
Loan | 22 | 260 California San Francisco | 53.2% | 260 California Street | San Francisco | San Francisco | CA | 94111 | 1910 | 2009 | 50,132 | Sq. Ft. | 394 | L(25), D(92), O(3) | 12/31/2014 | |||||||||||||||
Loan | 23 | 525 Park Avenue | 70.3% | 525 Park Avenue | New York | New York | NY | 10065 | 1915 | 2007 | 14,777 | Sq. Ft. | 1,218 | L(25), D(92), O(3) | T-12 1/31/2015 | |||||||||||||||
Loan | 24 | Winterwood Pavilion | 59.8% | 2208-2350 South Nellis Boulevard | Las Vegas | Clark | NV | 89104 | 1999 | 2004 | 136,215 | Sq. Ft. | 132 | L(25), D(89), O(6) | 12/31/2014 | |||||||||||||||
Loan | 25 | Equus Business Center | 55.4% | 3400 West Desert Inn Road | Las Vegas | Clark | NV | 89102 | 1982 | NAP | 358,181 | Sq. Ft. | 49 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Loan | 26 | Jordan Creek-Westwood Apartments | 58.8% | Various | West Des Moines | Polk | IA | 50265 | 1986 | NAP | 354 | Units | 47,486 | L(25), D(92), O(3) | 12/31/2014 | |||||||||||||||
Property | 26.01 | Jordan Creek Apartments | 2168 Grand Avenue | West Des Moines | Polk | IA | 50265 | 1986 | NAP | 222 | Units | 46,329 | 12/31/2014 | |||||||||||||||||
Property | 26.02 | Westwood Apartments | 238 52nd Street | West Des Moines | Polk | IA | 50265 | 1986 | NAP | 132 | Units | 49,432 | 12/31/2014 | |||||||||||||||||
Loan | 27 | Montara Village (38) | 51.6% | 7105 Southwest Montara Parkway | Topeka | Shawnee | KS | 66619 | 1950-1960 | 2012-2014 | 515 | Homes | 32,532 | L(24), D(92), O(4) | T-12 02/01/15 | |||||||||||||||
Loan | 28 | Walgreens Portfolio (35) | 62.6% | Various | Various | Various | Various | Various | Various | NAP | 427,800 | Sq. Ft. | 278 | L(29), D(88), O(3) | ||||||||||||||||
Property | 28.01 | Walgreens- River Falls | 1047 North Main Street | River Falls | St. Croix | WI | 54022 | 2007 | NAP | 14,490 | Sq. Ft. | 359 | ||||||||||||||||||
Property | 28.02 | Walgreens- Forrest City | 2110 North Washington Street | Forrest City | St. Francis | AR | 72335 | 2007 | NAP | 14,550 | Sq. Ft. | 332 | ||||||||||||||||||
Property | 28.03 | Walgreens- Saint Louis (Lusher) | 12098 Lusher Road | St. Louis | St. Louis | MO | 63138 | 1999 | NAP | 16,380 | Sq. Ft. | 292 | ||||||||||||||||||
Property | 28.04 | Walgreens- Saint Louis (Lemay) | 651 Lemay Ferry Road | St. Louis | St. Louis | MO | 63125 | 1999 | NAP | 15,730 | Sq. Ft. | 292 | ||||||||||||||||||
Property | 28.05 | Walgreens- Saint Charles | 1301 South 5th Street | St. Charles | St. Charles | MO | 63301 | 1994 | NAP | 15,715 | Sq. Ft. | 293 | ||||||||||||||||||
Property | 28.06 | Walgreens- Toledo | 1910 South Reynolds Street | Toledo | Lucas | OH | 43615 | 2001 | NAP | 14,490 | Sq. Ft. | 298 | ||||||||||||||||||
Property | 28.07 | Walgreens- Birmingham | 101 Green Springs Highway | Birmingham | Jefferson | AL | 35209 | 2000 | NAP | 15,120 | Sq. Ft. | 284 | ||||||||||||||||||
Property | 28.08 | Walgreens- La Vista | 6827 South 84th Street | Ralston | Douglas | NE | 68127 | 1999 | NAP | 15,680 | Sq. Ft. | 272 | ||||||||||||||||||
Property | 28.09 | Walgreens- Olathe | 545 East Santa Fe | Olathe | Johnson | KS | 66061 | 1997 | NAP | 13,905 | Sq. Ft. | 304 | ||||||||||||||||||
Property | 28.10 | Walgreens- Arkadelphia | 131 North 26th Street | Arkadelphia | Clark | AR | 71923 | 2007 | NAP | 14,820 | Sq. Ft. | 285 | ||||||||||||||||||
Property | 28.11 | Walgreens- Franklin | 1509 Murfreesboro Road | Franklin | Williamson | TN | 37067 | 2000 | NAP | 15,680 | Sq. Ft. | 268 | ||||||||||||||||||
Property | 28.12 | Walgreens- Cincinnati | 9775 Colerain Avenue | Colerain Township | Hamilton | OH | 45251 | 1998 | NAP | 13,905 | Sq. Ft. | 302 | ||||||||||||||||||
Property | 28.13 | Walgreens- Malvern | 308 South Main Street | Malvern | Hot Springs | AR | 72104 | 2006 | NAP | 14,550 | Sq. Ft. | 286 | ||||||||||||||||||
Property | 28.14 | Walgreens- Bartlett (5950) | 5950 Stage Road | Bartlett | Shelby | TN | 38134 | 1997 | NAP | 15,120 | Sq. Ft. | 274 | ||||||||||||||||||
Property | 28.15 | Walgreens- Bartlett (6697) | 6697 Stage Road | Bartlett | Shelby | TN | 38134 | 2002 | NAP | 15,120 | Sq. Ft. | 274 | ||||||||||||||||||
Property | 28.16 | Walgreens- Mount Washington | 11099 Highway 44 East | Mount Washington | Bullitt | KY | 40047 | 2005 | NAP | 14,820 | Sq. Ft. | 278 | ||||||||||||||||||
Property | 28.17 | Walgreens- Florence | 8820 US Highway 42 | Florence | Boone | KY | 41042 | 2005 | NAP | 14,820 | Sq. Ft. | 278 | ||||||||||||||||||
Property | 28.18 | Walgreens- Little Rock | 111 North Bowman Road | Little Rock | Pulaski | AR | 72211 | 2001 | NAP | 14,490 | Sq. Ft. | 283 | ||||||||||||||||||
Property | 28.19 | Walgreens- Evansville | 925 Green River Road | Evansville | Vanderburgh | IN | 47715 | 2001 | NAP | 15,680 | Sq. Ft. | 258 | ||||||||||||||||||
Property | 28.20 | Walgreens- Oklahoma City | 12240 North May Avenue | Oklahoma City | Oklahoma | OK | 73120 | 1996 | NAP | 13,905 | Sq. Ft. | 284 | ||||||||||||||||||
Property | 28.21 | Walgreens- Hobart | 1605 East 37th Avenue | Hobart | Lake | IN | 46342 | 1998 | NAP | 15,120 | Sq. Ft. | 256 | ||||||||||||||||||
Property | 28.22 | Walgreens- Memphis | 3670 Riverdale Road | Memphis | Shelby | TN | 38115 | 1999 | NAP | 13,905 | Sq. Ft. | 271 | ||||||||||||||||||
Property | 28.23 | Walgreens- Oakland | 14860 Highway 194 | Oakland | Fayette | TN | 38060 | 2005 | NAP | 13,650 | Sq. Ft. | 275 | ||||||||||||||||||
Property | 28.24 | Walgreens- Knoxville | 4001 Chapman Highway | Knoxville | Knox | TN | 37920 | 1997 | NAP | 13,905 | Sq. Ft. | 268 | ||||||||||||||||||
Property | 28.25 | Walgreens- Decatur | 1718 Beltline Road Southwest | Decatur | Morgan | AL | 35601 | 2004 | NAP | 14,490 | Sq. Ft. | 250 | ||||||||||||||||||
Property | 28.26 | Walgreens- Sioux Falls | 7120 West 41st Street | Sioux Falls | Minnehaha | SD | 57106 | 2007 | NAP | 14,820 | Sq. Ft. | 245 | ||||||||||||||||||
Property | 28.27 | Walgreens- Enterprise | 900 Rucker Boulevard | Enterprise | Coffee | AL | 36330 | 2004 | NAP | 14,820 | Sq. Ft. | 241 | ||||||||||||||||||
Property | 28.28 | Walgreens- Tulsa | 9106 South Sheridan Road | Tulsa | Tulsa | OK | 74133 | 1993 | NAP | 13,000 | Sq. Ft. | 258 | ||||||||||||||||||
Property | 28.29 | Walgreens- Michigan City | 101 West US Highway 20 | Michigan City | LaPorte | IN | 46360 | 1999 | NAP | 15,120 | Sq. Ft. | 212 | ||||||||||||||||||
Loan | 29 | Lakeshore - Holiday Plaza MHC | 68.0% | 2256 Haverhill Road North | West Palm Beach | Palm Beach | FL | 33417 | 1970 | NAP | 266 | Pads | 57,613 | L(26), D(91), O(3) | 12/31/2014 | |||||||||||||||
Loan | 30 | Belle Villa MHC | 61.8% | 955 Sumter Road | Belleville | Wayne | MI | 48111 | 1971 | NAP | 422 | Pads | 33,412 | L(26), D(91), O(3) | 12/31/2014 | |||||||||||||||
Loan | 31 | Highland Park Apartments (38) | 59.4% | 24050 Southeast Stark Street | Gresham | Multnomah | OR | 97030 | 1990 | NAP | 216 | Units | 57,870 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Loan | 32 | Pomona Office Tower | 50.7% | 300 South Park Avenue | Pomona | Los Angeles | CA | 91766 | 1972 | 1987 | 116,344 | Sq. Ft. | 99 | L(25), D(90), O(5) | T-12 10/31/2014 | |||||||||||||||
Loan | 33 | Preston Plano Parkway | 63.7% | 1401 and 1501 Preston Road and 5013 and 5017 West Plano Parkway | Plano | Collin | TX | 75093 | 1994-1996 | NAP | 62,289 | Sq. Ft. | 183 | L(25), D(30), O(5) | 12/31/2014 | |||||||||||||||
Loan | 34 | College Station and The Polos Apartments | 59.7% | 110 Lincoln Green | Starkville | Okitbbeha | MS | 39759 | 1987, 1994, 1996 | 2013-2014 | 753 | Beds | 14,509 | L(24), D(92), O(4) | 12/31/2014 | |||||||||||||||
Loan | 35 | Washington Square Plaza | 56.4% | 306 South Washington Avenue | Royal Oak | Oakland | MI | 48067 | 1927 | 1988 | 91,662 | Sq. Ft. | 119 | L(24), D(92), O(4) | T-12 2/28/2015 | |||||||||||||||
Loan | 36 | Aspire Center | 50.1% | 2121 San Diego Avenue | San Diego | San Diego | CA | 92110 | 1975 | 2014 | 46,806 | Sq. Ft. | 197 | L(25), D(89), O(6) | ||||||||||||||||
Loan | 37 | Plaza Square North | 57.8% | 4360 Chamblee Dunwoody Road | Brookhaven | DeKalb | GA | 30341 | 1985 | 2013 | 100,254 | Sq. Ft. | 91 | L(27), D(89), O(4) | T-12 11/01/2014 | |||||||||||||||
Loan | 38 | 8500 Valcour Industrial | 59.4% | 8500 Valcour Avenue | St. Louis | St. Louis | MO | 63123 | 1960, 1968 | 2015 | 490,000 | Sq. Ft. | 19 | L(25), D(92), O(3) | 12/31/2014 | |||||||||||||||
Loan | 39 | Hillcrest Heights Shopping Center | 63.5% | 2300 Iverson Street | Hillcrest Heights | Prince George’s | MD | 20748 | 1953 | NAP | 86,852 | Sq. Ft. | 104 | L(27), D(89), O(4) | T-12 10/31/2014 | |||||||||||||||
Loan | 40 | Utica Medical Center | 56.8% | 11051 Hall Road | Utica | Macomb | MI | 48317 | 2001 | 2013 | 44,526 | Sq. Ft. | 179 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Loan | 41 | Hollywood Self Storage | 51.0% | Various | Various | Columbia | GA | Various | Various | Various | 197,547 | Sq. Ft. | 40 | L(28), D(85), O(7) | 12/31/2014 |
A-1-8
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||
Net | Loan per Net | |||||||||||||||||||||||||||||
Rentable Area | Units | Rentable Area | ||||||||||||||||||||||||||||
LTV Ratio at | Year | Year | (SF/Units/Rooms/ | of | (SF/Units/Rooms/ | Prepayment Provisions | Most Recent Operating | |||||||||||||||||||||||
Property Flag | ID | Property Name | Maturity or ARD(10)(11)(13) | Address | City | County | State | Zip Code | Built | Renovated | Pads/Beds/Homes)(4) | Measure(14) | Pads/Beds/Homes) ($)(10)(11) | (# of payments)(15)(16)(17) | Statements Date | |||||||||||||||
Property | 41.01 | Evans | 457 Columbia Industrial Boulevard | Evans | Columbia | GA | 30809 | 1992 | 1995, 2004, 2007 | 130,217 | Sq. Ft. | 39 | ||||||||||||||||||
Property | 41.02 | Belair | 4388 Ridge Trail | Martinez | Columbia | GA | 30907 | 1994 | 2010 | 40,400 | Sq. Ft. | 40 | ||||||||||||||||||
Property | 41.03 | Martinez | 109 Old Evans Road | Martinez | Columbia | GA | 30809 | 1986 | 2009 | 26,930 | Sq. Ft. | 44 | ||||||||||||||||||
Loan | 42 | Broadway Central | 58.1% | 500-550 Broadway & 525-575 Lincoln Street | Denver | Denver | CO | 80203 | 1972, 2000 | 2000 | 22,714 | Sq. Ft. | 346 | L(25), D(91), O(4) | T-12 1/31/2015 | |||||||||||||||
Loan | 43 | One Tower Creek | 58.0% | 3101 Tower Creek Parkway | Atlanta | Cobb | GA | 30339 | 1986 | NAP | 98,774 | Sq. Ft. | 79 | L(27), D(89), O(4) | T-11 11/30/2014 | |||||||||||||||
Loan | 44 | North Park Mixed Use (38) | 63.9% | 3077 North Park Way | San Diego | San Diego | CA | 92104 | 2014 | NAP | 33 | Units | 236,364 | L(25), D(91), O(4) | ||||||||||||||||
Loan | 45 | Residence Inn Phoenix | 56.2% | 8242 North Black Canyon Highway | Phoenix | Maricopa | AZ | 85051 | 1988, 1996 | 2012-2014 | 168 | Rooms | 44,442 | L(27), D(86), O(7) | T-12 10/31/2014 | |||||||||||||||
Loan | 46 | Holiday Inn Express Cool Springs | 45.3% | 8097 Moores Lane | Brentwood | Williamson | TN | 37027 | 1998 | 2013 | 111 | Rooms | 67,175 | L(27), D(89), O(4) | 12/31/2014 | |||||||||||||||
Loan | 47 | Holiday Inn Express - Poughkeepsie | 50.0% | 2750 South Road | Poughkeepsie | Dutchess | NY | 12601 | 1960 | 2014 | 121 | Rooms | 61,495 | L(25), D(92), O(3) | 12/31/2014 | |||||||||||||||
Loan | 48 | IAA Brighton | 31.1% | 8510 Brighton Road | Commerce | Adams | CO | 80022 | 2014 | NAP | 1,995,484 | Sq. Ft. | 4 | L(25), DorYM1(91), O(4) | ||||||||||||||||
Loan | 49 | 1815 Griffin Road | 72.9% | 1815 Griffin Road | Dania Beach | Broward | FL | 33004 | 1987 | NAP | 58,201 | Sq. Ft. | 120 | L(36),YM1(21), O(3) | 12/31/2014 | |||||||||||||||
Loan | 50 | 9061 Euclid Avenue | 60.5% | 9061 Euclid Avenue | Manassas | Prince William | VA | 20110 | 1977 | NAP | 185,537 | Sq. Ft. | 38 | L(26), D(90), O(4) | 12/31/2014 | |||||||||||||||
Loan | 51 | Riverview MHC | 59.5% | 15758 Southeast Highway 224 | Damascus | Clackamas | OR | 97079 | 1974 | NAP | 134 | Pads | 50,487 | L(25), D(92), O(3) | 12/31/2014 | |||||||||||||||
Loan | 52 | Hampton Inn Titusville | 52.6% | 4760 Helen Hauser Boulevard | Titusville | Brevard | FL | 32780 | 2004 | 2013 | 86 | Rooms | 75,392 | L(26), D(90), O(4) | T-12 1/31/2015 | |||||||||||||||
Loan | 53 | Hampton Inn Terre Haute | 65.6% | 3325 Indiana State Highway 41 | Terre Haute | Vigo | IN | 47802 | 1972 | 2013-2014 | 112 | Rooms | 57,589 | L(25), D(31), O(4) | 12/31/2014 | |||||||||||||||
Loan | 54 | Holiday Inn Express Pauls Valley | 35.8% | 2412 West Grant Avenue | Pauls Valley | Garvin | OK | 73075 | 2009 | NAP | 67 | Rooms | 89,552 | L(24), D(93), O(3) | T-12 1/31/2015 | |||||||||||||||
Loan | 55 | Ridge Plaza Shopping Center | 61.9% | 451-459, 463, 469 and 479 West Ridge Pike | Limerick Township | Montgomery | PA | 19468 | 1940, 2007, 2008 | NAP | 37,247 | Sq. Ft. | 158 | L(24), D(93), O(3) | 12/31/2014 | |||||||||||||||
Loan | 56 | StoreSmart Rockledge | 61.8% | 5480-5485 Schenck Avenue | Rockledge | Brevard | FL | 32955 | 2000, 2002-2005 | 2013 | 107,060 | Sq. Ft. | 51 | L(25), D(92), O(3) | T-12 2/28/2015 | |||||||||||||||
Loan | 57 | The Residences at Summit View | 58.4% | 2650 Lehman Road | Cincinnati | Hamilton | OH | 45204 | 1972 | NAP | 176 | Units | 30,600 | L(26), D(90), O(4) | 12/31/2014 | |||||||||||||||
Loan | 58 | Paradise Valley Ranch MHC | 54.4% | 16005 North 32nd Street | Phoenix | Maricopa | AZ | 85032 | 1958 | 2010 | 164 | Pads | 32,443 | L(28), D(89), O(3) | 12/31/2014 | |||||||||||||||
Loan | 59 | HomeGoods Thousand Oaks | 46.4% | 1332 North Moorpark Road | Thousand Oaks | Ventura | CA | 91360 | 1972 | 2003 | 27,307 | Sq. Ft. | 190 | L(24), D(92), O(4) | 12/31/2014 | |||||||||||||||
Loan | 60 | CVS McDonough | 62.1% | 2098 West Highway 20 | McDonough | Henry | GA | 30253 | 2007 | NAP | 13,013 | Sq. Ft. | 397 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Loan | 61 | StoreSmart Naples | 62.0% | 6810 Collier Boulevard | Naples | Collier | FL | 34114 | 2003 | NAP | 55,096 | Sq. Ft. | 89 | L(25), D(92), O(3) | T-12 2/28/2015 | |||||||||||||||
Loan | 62 | Americana Apartments | 59.8% | 4050 Palos Verdes Street | Las Vegas | Clark | NV | 89119 | 1979 | NAP | 102 | Units | 44,412 | L(24), D(93), O(3) | T-12 2/28/2015 | |||||||||||||||
Loan | 63 | Country Inn & Suites Sioux Falls, SD | 54.7% | 200 East 8th Street | Sioux Falls | Minnehaha | SD | 57103 | 1995 | 2011 | 71 | Rooms | 62,984 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Loan | 64 | Hampton Inn Marshall | 42.5% | 5100 East End Boulevard South | Marshall | Harrison | TX | 75672 | 1999 | 2013-2014 | 68 | Rooms | 63,235 | L(24), D(93), O(3) | T-12 1/31/2015 | |||||||||||||||
Loan | 65 | Fresenius Chicago | 54.0% | 1806-1810 West Hubbard Street | Chicago | Cook | IL | 60622 | 2014 | NAP | 10,170 | Sq. Ft. | 413 | L(25), D(92), O(3) | 12/31/2014 | |||||||||||||||
Loan | 66 | Ohio Plaza | 61.9% | 31B Ohio River Plaza | Gallipolis | Gallia | OH | 45631 | 1989 | 2007 | 87,373 | Sq. Ft. | 46 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Loan | 67 | La Quinta Inn & Suites Blue Springs | 48.9% | 3402 North West Jefferson Street | Blue Springs | Jackson | MO | 64015 | 2008 | 2015 | 70 | Rooms | 55,623 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Loan | 68 | Stonegate Apartments | 61.9% | 416 Woodstone Road | Clinton | Hinds | MS | 39056 | 1986 | NAP | 92 | Units | 42,304 | L(24), D(92), O(4) | 12/31/2014 | |||||||||||||||
Loan | 69 | Derby Hills MHC | 57.7% | 784 Whirlaway Lane | Alexandria | Campbell | KY | 41001 | 1980 | NAP | 169 | Pads | 22,977 | L(27), D(90), O(3) | 12/31/2014 | |||||||||||||||
Loan | 70 | Marquis Apartments | 55.1% | 142 East Avenue | Norwalk | Fairfield | CT | 06851 | 2008 | NAP | 19 | Units | 197,368 | L(25), YM1(91), O(4) | 12/31/2014 | |||||||||||||||
Loan | 71 | Deere Road Industrial Park | 50.0% | 6392, 6402 and 6412 Deere Road | Syracuse | Onondaga | NY | 13206 | 1954-1956 | 2009 | 203,600 | Sq. Ft. | 18 | L(25), D(91), O(4) | 12/31/2014 | |||||||||||||||
Loan | 72 | Comfort Suites at the University Conway, SC | 48.3% | 2480 U.S. Highway 501 East | Conway | Horry | SC | 29526 | 1999 | NAP | 78 | Rooms | 45,996 | L(26), D(91), O(3) | 12/31/2014 | |||||||||||||||
Loan | 73 | Stardust MHC | 59.9% | 2250 West Mill Street | Colton | San Bernardino | CA | 92324 | 1964 | NAP | 103 | Pads | 34,223 | L(24), D(93), O(3) | T12 01/31/2015 | |||||||||||||||
Loan | 74 | Alta Vista MHC | 55.9% | 711 East Lake Meade Drive | Henderson | Clark | NV | 89015 | 1962 | NAP | 137 | Pads | 25,050 | L(24), YM1(93), O(3) | 12/31/2014 | |||||||||||||||
Loan | 75 | 47-30 & 31 Vernon Blvd | 48.7% | 47-30 and 47-31 Vernon Boulevard | Long Island City | Queens | NY | 11101 | 1910, 1931 | 2008, 2012 | 8,865 | Sq. Ft. | 372 | L(25), D(32), O(3) | 12/31/2014 | |||||||||||||||
Loan | 76 | Chaparral Ranch MHC | 57.0% | 925 North Plaza Drive | Apache Junction | Pinal | AZ | 85120 | 1969 | 2010-2012 | 101 | Pads | 27,083 | L(28), D(89), O(3) | 12/31/2014 | |||||||||||||||
Loan | 77 | Monument Meadow | 51.7% | 880 Beacon Lite Road | Monument | El Paso | CO | 80132 | 1969-1975 | 2004, 2014 | 98 | Pads | 24,459 | L(25), D(92), O(3) | 12/31/2014 | |||||||||||||||
Loan | 78 | Townhouse MHC | 59.3% | 3811 North 27th Avenue | Phoenix | Maricopa | AZ | 85017 | 1965 | 2010 | 69 | Pads | 28,802 | L(29), D(88), O(3) | 12/31/2014 | |||||||||||||||
Loan | 79 | CVS Plano | 19.8% | 525 West Parker Road | Plano | Collin | TX | 75075 | 2008 | NAP | 12,900 | Sq. Ft. | 129 | L(24), D(93), O(3) | 12/31/2014 | |||||||||||||||
Loan | 80 | Dollar General - Paynesville (38) | 65.0% | 950 State Highway 23 West | Paynesville | Stearns | MN | 56362 | 2015 | NAP | 9,100 | Sq. Ft. | 89 | YM(26), DorYM(90), O(4) | ||||||||||||||||
Loan | 81 | Dollar General - Yorktown (38) | 65.0% | 846 West Main Street | Yorktown | Dewitt | TX | 78164 | 2015 | NAP | 10,566 | Sq. Ft. | 74 | YM(25), DorYM(91), O(4) | ||||||||||||||||
Loan | 82 | Dollar General - St. Francis (38) | 65.0% | 3112 Bridge Street Northwest | St. Francis | Anoka | MN | 55070 | 2014 | NAP | 9,002 | Sq. Ft. | 82 | YM(25), DorYM(91), O(4) | ||||||||||||||||
Loan | 83 | Dollar General - Battle Lake (38) | 65.0% | 21666 State Highway 78 | Battle Lake | Otter Tail | MN | 56515 | 2014 | NAP | 9,100 | Sq. Ft. | 79 | YM(25), DorYM(91), O(4) | ||||||||||||||||
A-1-9
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||
Second Most | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||||||||||||||||||||||||||||
Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | |||||||||||||||||||||||||
Property Flag | ID | Property Name | EGI ($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield(10)(11) | Debt Yield(10)(11) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($)(18) | ||||||||||||||||||||||
Loan | 1 | 9200 & 9220 Sunset (35) | 22,771,250 | 6,492,343 | 16,278,907 | 12/31/2013 | 21,302,511 | 6,163,335 | 15,139,176 | 12/31/2012 | 20,008,065 | 5,850,150 | 14,157,915 | 9.1% | 8.9% | 19,020,713 | 25,942,955 | 6,770,282 | 19,172,673 | 79,293 | 317,171 | 18,776,209 | ||||||||||||||||||||||
Loan | 2 | Courtyard by Marriott Portfolio (35)(36) | 313,078,352 | 209,274,949 | 103,803,403 | 12/31/2014 | 307,888,286 | 206,741,900 | 101,146,386 | 12/31/2013 | 278,415,705 | 193,715,998 | 84,699,708 | 32.7% | 27.7% | 284,991,726 | 313,078,352 | 210,219,717 | 102,858,635 | 15,653,918 | 87,204,717 | |||||||||||||||||||||||
Property | 2.01 | Courtyard Larkspur Landing Marin County | 8,876,647 | 4,711,303 | 4,165,344 | 12/31/2014 | 8,749,589 | 4,668,019 | 4,081,570 | 12/31/2013 | 7,597,725 | 4,352,542 | 3,245,183 | 8,267,767 | 8,876,647 | 4,723,237 | 4,153,410 | 443,832 | 3,709,578 | |||||||||||||||||||||||||
Property | 2.02 | Courtyard San Mateo Foster City | 8,749,970 | 4,141,075 | 4,608,894 | 12/31/2014 | 8,656,953 | 4,120,290 | 4,536,663 | 12/31/2013 | 7,789,900 | 3,847,481 | 3,942,419 | 8,321,707 | 8,749,970 | 4,148,235 | 4,601,735 | 437,498 | 4,164,236 | |||||||||||||||||||||||||
Property | 2.03 | Courtyard San Jose Cupertino | 8,378,244 | 4,716,800 | 3,661,444 | 12/31/2014 | 8,162,602 | 4,620,347 | 3,542,255 | 12/31/2013 | 7,112,032 | 4,266,968 | 2,845,063 | 7,897,639 | 8,378,244 | 4,757,078 | 3,621,166 | 418,912 | 3,202,254 | |||||||||||||||||||||||||
Property | 2.04 | Courtyard Boulder | 7,376,945 | 3,707,587 | 3,669,359 | 12/31/2014 | 7,251,279 | 3,666,370 | 3,584,909 | 12/31/2013 | 6,281,239 | 3,345,420 | 2,935,818 | 6,807,170 | 7,376,945 | 3,753,965 | 3,622,980 | 368,847 | 3,254,133 | |||||||||||||||||||||||||
Property | 2.05 | Courtyard Los Angeles Hacienda Heights | 6,187,243 | 3,522,546 | 2,664,697 | 12/31/2014 | 6,079,923 | 3,485,108 | 2,594,814 | 12/31/2013 | 5,332,361 | 3,283,549 | 2,048,812 | 5,752,519 | 6,187,243 | 3,559,330 | 2,627,913 | 309,362 | 2,318,551 | |||||||||||||||||||||||||
Property | 2.06 | Courtyard Seattle South Center | 6,498,488 | 3,859,714 | 2,638,775 | 12/31/2014 | 6,473,546 | 3,779,423 | 2,694,123 | 12/31/2013 | 5,920,521 | 3,602,244 | 2,318,277 | 5,925,752 | 6,498,488 | 3,909,537 | 2,588,951 | 324,924 | 2,264,027 | |||||||||||||||||||||||||
Property | 2.07 | Courtyard Rye | 6,624,269 | 4,300,082 | 2,324,186 | 12/31/2014 | 6,694,148 | 4,293,868 | 2,400,280 | 12/31/2013 | 6,282,137 | 4,116,305 | 2,165,832 | 5,877,972 | 6,624,269 | 4,338,965 | 2,285,303 | 331,213 | 1,954,090 | |||||||||||||||||||||||||
Property | 2.08 | Courtyard Nashville Airport | 6,147,851 | 3,522,391 | 2,625,460 | 12/31/2014 | 6,178,137 | 3,517,689 | 2,660,448 | 12/31/2013 | 5,271,278 | 3,183,621 | 2,087,657 | 5,587,034 | 6,147,851 | 3,523,528 | 2,624,323 | 307,393 | 2,316,930 | |||||||||||||||||||||||||
Property | 2.09 | Courtyard Los Angeles Torrance Palos Verdes | 6,010,709 | 3,727,445 | 2,283,264 | 12/31/2014 | 5,854,521 | 3,680,708 | 2,173,813 | 12/31/2013 | 5,150,375 | 3,292,974 | 1,857,401 | 5,585,251 | 6,010,709 | 3,732,934 | 2,277,775 | 300,535 | 1,977,240 | |||||||||||||||||||||||||
Property | 2.10 | Courtyard St. Louis Creve Coeur | 5,259,797 | 3,237,279 | 2,022,518 | 12/31/2014 | 5,262,882 | 3,249,107 | 2,013,776 | 12/31/2013 | 4,657,476 | 3,080,063 | 1,577,413 | 4,863,084 | 5,259,797 | 3,237,798 | 2,021,999 | 262,990 | 1,759,009 | |||||||||||||||||||||||||
Property | 2.11 | Courtyard Portland Beaverton | 4,928,570 | 3,004,539 | 1,924,031 | 12/31/2014 | 4,785,829 | 2,980,220 | 1,805,608 | 12/31/2013 | 4,711,365 | 2,925,204 | 1,786,161 | 4,517,591 | 4,928,570 | 3,012,920 | 1,915,650 | 246,429 | 1,669,222 | |||||||||||||||||||||||||
Property | 2.12 | Courtyard Palm Springs | 5,202,039 | 3,157,154 | 2,044,886 | 12/31/2014 | 5,073,782 | 3,095,491 | 1,978,292 | 12/31/2013 | 4,334,675 | 2,887,123 | 1,447,551 | 4,801,718 | 5,202,039 | 3,157,154 | 2,044,886 | 260,102 | 1,784,784 | |||||||||||||||||||||||||
Property | 2.13 | Courtyard Charlotte South Park | 5,775,546 | 3,416,002 | 2,359,545 | 12/31/2014 | 5,744,371 | 3,397,851 | 2,346,520 | 12/31/2013 | 5,274,003 | 3,160,448 | 2,113,555 | 5,345,740 | 5,775,546 | 3,437,619 | 2,337,927 | 288,777 | 2,049,150 | |||||||||||||||||||||||||
Property | 2.14 | Courtyard Norwalk | 6,417,039 | 4,286,049 | 2,130,991 | 12/31/2014 | 6,340,114 | 4,225,268 | 2,114,846 | 12/31/2013 | 5,607,239 | 3,988,896 | 1,618,343 | 5,920,728 | 6,417,039 | 4,357,636 | 2,059,403 | 320,852 | 1,738,551 | |||||||||||||||||||||||||
Property | 2.15 | Courtyard Detroit Metro Airport | 4,722,133 | 3,134,309 | 1,587,824 | 12/31/2014 | 4,756,232 | 3,188,561 | 1,567,671 | 12/31/2013 | 4,113,067 | 2,991,304 | 1,121,763 | 4,210,999 | 4,722,133 | 3,134,331 | 1,587,802 | 236,107 | 1,351,695 | |||||||||||||||||||||||||
Property | 2.16 | Courtyard Chicago Waukegan Gurnee | 5,027,101 | 3,188,905 | 1,838,197 | 12/31/2014 | 5,059,432 | 3,185,647 | 1,873,785 | 12/31/2013 | 4,663,316 | 3,115,620 | 1,547,697 | 4,592,662 | 5,027,101 | 3,213,525 | 1,813,576 | 251,355 | 1,562,221 | |||||||||||||||||||||||||
Property | 2.17 | Courtyard Atlanta Perimeter Center | 5,024,187 | 3,190,063 | 1,834,124 | 12/31/2014 | 4,917,649 | 3,158,033 | 1,759,616 | 12/31/2013 | 4,255,068 | 2,854,564 | 1,400,504 | 4,610,126 | 5,024,187 | 3,205,186 | 1,819,001 | 251,209 | 1,567,791 | |||||||||||||||||||||||||
Property | 2.18 | Courtyard Denver Tech Center | 4,815,271 | 3,084,523 | 1,730,748 | 12/31/2014 | 4,552,906 | 2,967,087 | 1,585,819 | 12/31/2013 | 4,262,295 | 2,881,793 | 1,380,502 | 4,438,881 | 4,815,271 | 3,111,725 | 1,703,545 | 240,764 | 1,462,782 | |||||||||||||||||||||||||
Property | 2.19 | Courtyard Ft. Lauderdale Plantation | 5,102,995 | 3,370,833 | 1,732,162 | 12/31/2014 | 4,926,094 | 3,300,190 | 1,625,904 | 12/31/2013 | 4,150,193 | 2,960,497 | 1,189,696 | 4,615,079 | 5,102,995 | 3,378,918 | 1,724,077 | 255,150 | 1,468,927 | |||||||||||||||||||||||||
Property | 2.20 | Courtyard Lincroft Red Bank | 5,169,478 | 3,646,007 | 1,523,470 | 12/31/2014 | 5,217,122 | 3,621,291 | 1,595,831 | 12/31/2013 | 5,469,172 | 3,697,151 | 1,772,020 | 4,535,510 | 5,169,478 | 3,662,384 | 1,507,094 | 258,474 | 1,248,620 | |||||||||||||||||||||||||
Property | 2.21 | Courtyard Chicago Highland Park | 4,288,596 | 2,656,261 | 1,632,335 | 12/31/2014 | 4,204,150 | 2,612,637 | 1,591,513 | 12/31/2013 | 3,966,095 | 2,596,410 | 1,369,686 | 3,948,379 | 4,288,596 | 2,660,853 | 1,627,743 | 214,430 | 1,413,313 | |||||||||||||||||||||||||
Property | 2.22 | Courtyard Charlottesville North | 4,671,540 | 3,092,294 | 1,579,246 | 12/31/2014 | 4,587,603 | 3,032,641 | 1,554,962 | 12/31/2013 | 4,457,542 | 2,929,844 | 1,527,698 | 4,270,162 | 4,671,540 | 3,093,715 | 1,577,824 | 233,577 | 1,344,247 | |||||||||||||||||||||||||
Property | 2.23 | Courtyard Raleigh Cary | 4,251,758 | 2,920,820 | 1,330,938 | 12/31/2014 | 4,265,976 | 2,914,374 | 1,351,601 | 12/31/2013 | 4,043,941 | 2,736,286 | 1,307,655 | 3,856,608 | 4,251,758 | 2,924,333 | 1,327,425 | 212,588 | 1,114,837 | |||||||||||||||||||||||||
Property | 2.24 | Courtyard Detroit Livonia | 4,865,987 | 3,095,348 | 1,770,639 | 12/31/2014 | 4,644,991 | 3,032,714 | 1,612,277 | 12/31/2013 | 4,247,691 | 2,853,824 | 1,393,867 | 4,460,079 | 4,865,987 | 3,097,112 | 1,768,876 | 243,299 | 1,525,576 | |||||||||||||||||||||||||
Property | 2.25 | Courtyard Birmingham Homewood | 4,415,508 | 2,832,572 | 1,582,936 | 12/31/2014 | 4,403,515 | 2,846,011 | 1,557,504 | 12/31/2013 | 4,296,531 | 2,789,536 | 1,506,995 | 4,031,015 | 4,415,508 | 2,836,766 | 1,578,742 | 220,775 | 1,357,966 | |||||||||||||||||||||||||
Property | 2.26 | Courtyard West Palm Beach | 4,820,744 | 3,231,249 | 1,589,495 | 12/31/2014 | 4,623,340 | 3,166,555 | 1,456,785 | 12/31/2013 | 3,913,382 | 2,974,470 | 938,912 | 4,408,405 | 4,820,744 | 3,254,299 | 1,566,444 | 241,037 | 1,325,407 | |||||||||||||||||||||||||
Property | 2.27 | Courtyard New Haven Wallingford | 4,941,127 | 3,343,215 | 1,597,912 | 12/31/2014 | 4,956,781 | 3,333,967 | 1,622,814 | 12/31/2013 | 4,529,017 | 3,147,008 | 1,382,009 | 4,336,508 | 4,941,127 | 3,343,215 | 1,597,912 | 247,056 | 1,350,856 | |||||||||||||||||||||||||
Property | 2.28 | Courtyard Dallas Plano Parkway | 4,680,717 | 3,114,878 | 1,565,839 | 12/31/2014 | 4,607,304 | 3,057,331 | 1,549,973 | 12/31/2013 | 4,037,220 | 2,874,847 | 1,162,373 | 4,269,842 | 4,680,717 | 3,114,878 | 1,565,839 | 234,036 | 1,331,803 | |||||||||||||||||||||||||
Property | 2.29 | Courtyard Chicago Oakbrook Terrace | 4,701,547 | 3,170,597 | 1,530,950 | 12/31/2014 | 4,624,846 | 3,141,042 | 1,483,805 | 12/31/2013 | 4,029,790 | 2,897,096 | 1,132,693 | 4,205,707 | 4,701,547 | 3,186,488 | 1,515,059 | 235,077 | 1,279,982 | |||||||||||||||||||||||||
Property | 2.30 | Courtyard Boston Andover | 4,888,685 | 3,399,625 | 1,489,060 | 12/31/2014 | 4,793,276 | 3,371,642 | 1,421,635 | 12/31/2013 | 4,241,857 | 3,080,647 | 1,161,210 | 4,288,036 | 4,888,685 | 3,399,625 | 1,489,060 | 244,434 | 1,244,626 | |||||||||||||||||||||||||
Property | 2.31 | Courtyard Kansas City Overland Park Metcalf | 4,407,308 | 2,984,481 | 1,422,828 | 12/31/2014 | 4,247,360 | 2,940,572 | 1,306,788 | 12/31/2013 | 3,946,291 | 2,767,942 | 1,178,348 | 3,979,615 | 4,407,308 | 2,995,261 | 1,412,047 | 220,365 | 1,191,682 | |||||||||||||||||||||||||
Property | 2.32 | Courtyard Minneapolis St Paul Airport | 4,811,844 | 3,394,852 | 1,416,992 | 12/31/2014 | 4,680,455 | 3,363,660 | 1,316,795 | 12/31/2013 | 4,459,303 | 3,316,477 | 1,142,827 | 4,221,637 | 4,811,844 | 3,400,927 | 1,410,917 | 240,592 | 1,170,325 | |||||||||||||||||||||||||
Property | 2.33 | Courtyard Bakersfield | 4,515,481 | 2,958,027 | 1,557,454 | 12/31/2014 | 4,456,164 | 2,956,731 | 1,499,434 | 12/31/2013 | 3,969,740 | 2,678,311 | 1,291,429 | 4,128,433 | 4,515,481 | 2,965,982 | 1,549,500 | 225,774 | 1,323,726 | |||||||||||||||||||||||||
Property | 2.34 | Courtyard Denver Stapleton | 3,950,977 | 2,503,253 | 1,447,724 | 12/31/2014 | 3,899,639 | 2,502,759 | 1,396,880 | 12/31/2013 | 3,425,711 | 2,350,734 | 1,074,977 | 3,676,586 | 3,950,977 | 2,516,290 | 1,434,688 | 197,549 | 1,237,139 | |||||||||||||||||||||||||
Property | 2.35 | Courtyard Rockford | 3,859,159 | 2,622,070 | 1,237,090 | 12/31/2014 | 3,846,109 | 2,629,903 | 1,216,207 | 12/31/2013 | 3,600,254 | 2,548,236 | 1,052,017 | 3,509,416 | 3,859,159 | 2,633,078 | 1,226,081 | 192,958 | 1,033,123 | |||||||||||||||||||||||||
Property | 2.36 | Courtyard Greenville Haywood Mall | 4,297,122 | 2,766,727 | 1,530,395 | 12/31/2014 | 4,215,857 | 2,766,402 | 1,449,455 | 12/31/2013 | 3,831,289 | 2,635,035 | 1,196,253 | 3,943,058 | 4,297,122 | 2,770,825 | 1,526,297 | 214,856 | 1,311,441 | |||||||||||||||||||||||||
Property | 2.37 | Courtyard St. Louis Westport Plaza | 4,400,579 | 2,989,633 | 1,410,946 | 12/31/2014 | 4,199,797 | 2,920,506 | 1,279,291 | 12/31/2013 | 4,001,027 | 2,823,686 | 1,177,341 | 4,007,517 | 4,400,579 | 3,005,352 | 1,395,227 | �� | 220,029 | 1,175,198 | ||||||||||||||||||||||||
Property | 2.38 | Courtyard Chicago Lincolnshire | 4,226,233 | 2,854,413 | 1,371,820 | 12/31/2014 | 4,118,325 | 2,823,609 | 1,294,715 | 12/31/2013 | 3,766,964 | 2,740,099 | 1,026,866 | 3,773,813 | 4,226,233 | 2,874,900 | 1,351,333 | 211,312 | 1,140,021 | |||||||||||||||||||||||||
Property | 2.39 | Courtyard San Antonio Downtown Market Square | 4,629,412 | 3,337,074 | 1,292,338 | 12/31/2014 | 4,489,958 | 3,279,335 | 1,210,623 | 12/31/2013 | 3,963,756 | 2,999,078 | 964,678 | 4,228,460 | 4,629,412 | 3,365,081 | 1,264,331 | 231,471 | 1,032,860 | |||||||||||||||||||||||||
Property | 2.40 | Courtyard Indianapolis Castleton | 3,793,064 | 2,643,205 | 1,149,859 | 12/31/2014 | 3,733,440 | 2,607,411 | 1,126,028 | 12/31/2013 | 3,328,911 | 2,412,959 | 915,953 | 3,424,329 | 3,793,064 | 2,646,426 | 1,146,638 | 189,653 | 956,985 | |||||||||||||||||||||||||
Property | 2.41 | Courtyard Silver Spring North | 4,459,038 | 3,330,161 | 1,128,877 | 12/31/2014 | 4,476,179 | 3,320,660 | 1,155,519 | 12/31/2013 | 3,846,730 | 3,054,498 | 792,232 | 3,959,321 | 4,459,038 | 3,330,369 | 1,128,669 | 222,952 | 905,718 | |||||||||||||||||||||||||
Property | 2.42 | Courtyard Lexington North | 3,881,595 | 2,660,106 | 1,221,490 | 12/31/2014 | 3,770,866 | 2,610,373 | 1,160,493 | 12/31/2013 | 3,434,068 | 2,432,609 | 1,001,460 | 3,519,020 | 3,881,595 | 2,669,506 | 1,212,090 | 194,080 | 1,018,010 | |||||||||||||||||||||||||
Property | 2.43 | Courtyard Tampa Westshore | 5,386,425 | 3,977,441 | 1,408,984 | 12/31/2014 | 5,304,740 | 3,950,378 | 1,354,362 | 12/31/2013 | 4,516,242 | 3,587,040 | 929,202 | 4,892,438 | 5,386,425 | 4,023,124 | 1,363,301 | 269,321 | 1,093,980 | |||||||||||||||||||||||||
Property | 2.44 | Courtyard Chicago Deerfield | 3,901,328 | 2,783,431 | 1,117,897 | 12/31/2014 | 3,786,467 | 2,788,026 | 998,440 | 12/31/2013 | 3,631,460 | 2,764,354 | 867,106 | 3,521,265 | 3,901,328 | 2,785,669 | 1,115,659 | 195,066 | 920,593 | |||||||||||||||||||||||||
Property | 2.45 | Courtyard St. Petersburg Clearwater | 4,689,375 | 3,408,363 | 1,281,012 | 12/31/2014 | 4,567,489 | 3,360,028 | 1,207,461 | 12/31/2013 | 3,845,945 | 2,946,346 | 899,599 | 4,161,123 | 4,689,375 | 3,415,262 | 1,274,113 | 234,469 | 1,039,644 | |||||||||||||||||||||||||
Property | 2.46 | Courtyard Toledo Airport Holland | 3,890,024 | 2,664,557 | 1,225,467 | 12/31/2014 | 3,874,291 | 2,644,359 | 1,229,932 | 12/31/2013 | 3,731,960 | 2,610,209 | 1,121,751 | 3,562,463 | 3,890,024 | 2,735,477 | 1,154,547 | 194,501 | 960,046 | |||||||||||||||||||||||||
Property | 2.47 | Courtyard Phoenix Mesa | 3,715,230 | 2,554,442 | 1,160,788 | 12/31/2014 | 3,458,464 | 2,493,074 | 965,390 | 12/31/2013 | 2,601,784 | 2,218,666 | 383,117 | 3,360,557 | 3,715,230 | 2,554,442 | 1,160,788 | 185,761 | 975,027 | |||||||||||||||||||||||||
Property | 2.48 | Courtyard Atlanta Airport South | 4,181,703 | 3,091,695 | 1,090,008 | 12/31/2014 | 4,122,072 | 3,073,678 | 1,048,394 | 12/31/2013 | 3,523,876 | 2,867,660 | 656,216 | 3,549,870 | 4,181,703 | 3,095,669 | 1,086,034 | 209,085 | 876,949 | |||||||||||||||||||||||||
Property | 2.49 | Courtyard Memphis Airport | 4,617,967 | 3,525,644 | 1,092,323 | 12/31/2014 | 4,552,326 | 3,515,777 | 1,036,550 | 12/31/2013 | 3,914,199 | 3,197,260 | 716,939 | 4,104,207 | 4,617,967 | 3,531,846 | 1,086,121 | 230,898 | 855,223 | |||||||||||||||||||||||||
Property | 2.50 | Courtyard Oklahoma City Airport | 3,551,936 | 2,565,515 | 986,420 | 12/31/2014 | 3,495,244 | 2,594,786 | 900,458 | 12/31/2013 | 3,406,370 | 2,515,138 | 891,232 | 3,266,675 | 3,551,936 | 2,567,839 | 984,096 | 177,597 | 806,499 | |||||||||||||||||||||||||
Property | 2.51 | Courtyard Annapolis | 4,009,310 | 3,086,038 | 923,271 | 12/31/2014 | 3,991,432 | 3,063,615 | 927,817 | 12/31/2013 | 3,530,172 | 2,820,440 | 709,732 | 3,595,368 | 4,009,310 | 3,091,484 | 917,826 | 200,465 | 717,360 | |||||||||||||||||||||||||
Property | 2.52 | Courtyard Manassas | 3,728,014 | 2,858,986 | 869,028 | 12/31/2014 | 3,760,377 | 2,838,468 | 921,909 | 12/31/2013 | 3,506,559 | 2,717,197 | 789,362 | 3,376,160 | 3,728,014 | 2,866,399 | 861,615 | 186,401 | 675,214 | |||||||||||||||||||||||||
Property | 2.53 | Courtyard Little Rock | 3,360,579 | 2,539,600 | 820,979 | 12/31/2014 | 3,419,896 | 2,544,091 | 875,805 | 12/31/2013 | 3,454,158 | 2,651,392 | 802,767 | 3,025,488 | 3,360,579 | 2,544,486 | 816,093 | 168,029 | 648,064 | |||||||||||||||||||||||||
Property | 2.54 | Courtyard Ft. Myers | 4,098,181 | 3,324,995 | 773,185 | 12/31/2014 | 3,889,606 | 3,243,730 | 645,877 | 12/31/2013 | 3,427,130 | 3,028,398 | 398,733 | 3,742,374 | 4,098,181 | 3,331,715 | 766,466 | 204,909 | 561,557 | |||||||||||||||||||||||||
Property | 2.55 | Courtyard Atlanta Gwinnett Mall | 3,295,591 | 2,576,690 | 718,901 | 12/31/2014 | 3,273,721 | 2,543,729 | 729,992 | 12/31/2013 | 3,144,455 | 2,474,017 | 670,438 | 3,006,915 | 3,295,591 | 2,588,075 | 707,515 | 164,780 | 542,736 | |||||||||||||||||||||||||
Property | 2.56 | Courtyard Chicago Arlington Heights South | 3,990,618 | 3,241,239 | 749,379 | 12/31/2014 | 3,960,106 | 3,192,584 | 767,522 | 12/31/2013 | 3,561,620 | 2,922,399 | 639,221 | 3,552,233 | 3,990,618 | 3,261,707 | 728,910 | 199,531 | 529,379 | |||||||||||||||||||||||||
Property | 2.57 | Courtyard Dallas Richardson at Spring Valley | 3,282,941 | 2,584,178 | 698,763 | 12/31/2014 | 3,229,218 | 2,555,930 | 673,288 | 12/31/2013 | 2,988,121 | 2,469,556 | 518,565 | 2,984,859 | 3,282,941 | 2,638,126 | 644,815 | 164,147 | 480,668 | |||||||||||||||||||||||||
Property | 2.58 | Courtyard Huntsville | 2,997,591 | 2,333,723 | 663,868 | 12/31/2014 | 2,886,022 | 2,284,104 | 601,919 | 12/31/2013 | 2,956,803 | 2,063,347 | 893,456 | 2,771,971 | 2,997,591 | 2,333,723 | 663,868 | 149,880 | 513,988 | |||||||||||||||||||||||||
Property | 2.59 | Courtyard Birmingham Hoover | 3,214,394 | 2,606,997 | 607,398 | 12/31/2014 | 3,221,753 | 2,592,355 | 629,398 | 12/31/2013 | 3,029,758 | 2,581,213 | 448,546 | 2,930,689 | 3,214,394 | 2,606,997 | 607,398 | 160,720 | 446,678 | |||||||||||||||||||||||||
Property | 2.60 | Courtyard Phoenix North Metrocenter | 3,045,035 | 2,300,083 | 744,952 | 12/31/2014 | 2,828,474 | 2,188,941 | 639,534 | 12/31/2013 | 2,550,855 | 1,989,871 | 560,984 | 2,825,747 | 3,045,035 | 2,310,211 | 734,824 | 152,252 | 582,572 | |||||||||||||||||||||||||
Property | 2.61 | Courtyard Tucson Airport | 3,426,120 | 2,740,964 | 685,155 | 12/31/2014 | 3,337,326 | 2,691,174 | 646,151 | 12/31/2013 | 3,056,736 | 2,529,649 | 527,087 | 3,078,163 | 3,426,120 | 2,757,017 | 669,102 | 171,306 | 497,796 | |||||||||||||||||||||||||
Property | 2.62 | Courtyard Dayton South Mall | 2,847,737 | 2,423,485 | 424,252 | 12/31/2014 | 2,822,348 | 2,422,388 | 399,960 | 12/31/2013 | 2,704,860 | 2,350,719 | 354,142 | 2,569,341 | 2,847,737 | 2,424,077 | 423,659 | 142,387 | 281,273 | |||||||||||||||||||||||||
Property | 2.63 | Courtyard Philadelphia Devon | 6,489,381 | 4,002,629 | 2,486,752 | 12/31/2014 | 6,459,854 | 4,011,324 | 2,448,530 | 12/31/2013 | 6,442,047 | 3,961,364 | 2,480,683 | 5,896,408 | 6,489,381 | 4,024,122 | 2,465,259 | 324,469 | 2,140,790 | |||||||||||||||||||||||||
Property | 2.64 | Courtyard Fresno | 5,990,598 | 3,839,151 | 2,151,447 | 12/31/2014 | 5,833,077 | 3,775,100 | 2,057,977 | 12/31/2013 | 5,059,836 | 3,437,417 | 1,622,419 | 5,452,342 | 5,990,598 | 3,854,484 | 2,136,114 | 299,530 | 1,836,584 | |||||||||||||||||||||||||
Property | 2.65 | Courtyard Poughkeepsie | 5,315,729 | 4,003,309 | 1,312,421 | 12/31/2014 | 5,230,940 | 3,981,590 | 1,249,350 | 12/31/2013 | 4,258,213 | 3,538,950 | 719,263 | 4,844,191 | 5,315,729 | 4,020,148 | 1,295,581 | 265,786 | 1,029,795 | |||||||||||||||||||||||||
Loan | 3 | DFW / Raleigh Portfolio | 15,642,570 | 7,876,099 | 7,766,471 | 12/31/2014 | 15,578,098 | 7,915,487 | 7,662,611 | 12/31/2013 | 14,640,154 | 7,414,157 | 7,225,998 | 8.4% | 7.9% | 15,115,773 | 15,835,501 | 7,816,146 | 8,019,354 | 464,000 | 7,555,354 | |||||||||||||||||||||||
Property | 3.01 | Sutter Creek Apartments | 5,015,934 | 2,622,750 | 2,393,184 | 12/31/2014 | 4,976,492 | 2,621,795 | 2,354,697 | 12/31/2013 | 4,676,226 | 2,474,548 | 2,201,678 | 4,935,550 | 5,106,918 | 2,647,798 | 2,459,120 | 154,000 | 2,305,120 | |||||||||||||||||||||||||
Property | 3.02 | Copper Crossing Apartments | 3,067,444 | 1,661,681 | 1,405,763 | 12/31/2014 | 3,072,426 | 1,687,450 | 1,384,976 | 12/31/2013 | 2,858,446 | 1,597,752 | 1,260,694 | 2,859,204 | 3,107,257 | 1,736,033 | 1,371,224 | 100,000 | 1,271,224 | |||||||||||||||||||||||||
Property | 3.03 | Estrada Oaks Apartments | 2,262,041 | 1,080,202 | 1,181,840 | 12/31/2014 | 2,251,088 | 1,080,091 | 1,170,997 | 12/31/2013 | 2,120,581 | 966,599 | 1,153,982 | 2,163,096 | 2,259,744 | 1,079,999 | 1,179,745 | 62,000 | 1,117,745 | |||||||||||||||||||||||||
Property | 3.04 | The Trestles Apartments | 2,230,781 | 1,187,224 | 1,043,557 | 12/31/2014 | 2,219,070 | 1,202,418 | 1,016,652 | 12/31/2013 | 2,138,449 | 1,102,822 | 1,035,627 | 2,284,188 | 2,259,919 | 1,134,009 | 1,125,910 | 70,000 | 1,055,910 | |||||||||||||||||||||||||
Property | 3.05 | Remington Place Apartments | 1,481,031 | 621,169 | 859,862 | 12/31/2014 | 1,478,200 | 619,291 | 858,908 | 12/31/2013 | 1,422,488 | 573,340 | 849,148 | 1,408,618 | 1,500,952 | 565,956 | 934,997 | 34,000 | 900,997 | |||||||||||||||||||||||||
Property | 3.06 | The Timbers Apartments | 1,585,339 | 703,074 | 882,265 | 12/31/2014 | 1,580,822 | 704,442 | 876,380 | 12/31/2013 | 1,423,964 | 699,094 | 724,869 | 1,465,116 | 1,600,710 | 652,351 | 948,359 | 44,000 | 904,359 | |||||||||||||||||||||||||
Loan | 4 | 3 Columbus Circle (35) | 40,984,976 | 15,222,578 | 25,762,399 | 12/31/2013 | 33,159,185 | 13,439,257 | 19,719,928 | 12/31/2012 | 18,447,324 | 11,173,564 | 7,273,760 | 8.8% | 8.4% | 45,655,928 | 46,655,003 | 16,006,943 | 30,648,061 | 131,452 | 1,022,259 | 29,494,350 | ||||||||||||||||||||||
Loan | 5 | Maui Coast Hotel | 15,169,700 | 8,148,106 | 7,021,595 | 12/31/2014 | 14,746,178 | 8,037,360 | 6,708,818 | 12/31/2013 | 13,235,167 | 7,689,068 | 5,546,100 | 12.1% | 11.1% | 14,209,391 | 15,176,452 | 8,342,962 | 6,833,491 | 607,058 | 6,226,433 | |||||||||||||||||||||||
Loan | 6 | Sherman Plaza | 7,016,224 | 2,734,955 | 4,281,269 | 12/31/2013 | 7,444,727 | 2,699,321 | 4,745,406 | 12/31/2012 | 7,211,601 | 2,722,397 | 4,489,204 | 9.0% | 8.3% | 7,314,799 | 7,073,373 | 2,702,907 | 4,370,466 | 53,530 | 267,648 | 4,049,288 | ||||||||||||||||||||||
Loan | 7 | Hacienda Club | 5,129,775 | 1,545,927 | 3,583,848 | T-6 3/31/2015 Ann. | 5,123,795 | 1,470,354 | 3,653,441 | T-9 3/31/2015 Ann. | 4,891,111 | 1,486,139 | 3,404,972 | 8.2% | 8.1% | 4,766,780 | 4,997,485 | 1,705,744 | 3,291,741 | 75,000 | 3,216,741 | |||||||||||||||||||||||
Loan | 8 | DoubleTree San Diego (37) | 11,436,506 | 7,018,937 | 4,417,569 | 12/31/2014 | 11,261,298 | 6,925,408 | 4,335,890 | 12/31/2013 | 10,394,537 | 6,355,216 | 4,039,321 | 10.8% | 9.5% | 9,357,797 | 11,436,506 | 7,487,275 | 3,949,231 | 457,460 | 3,491,771 | |||||||||||||||||||||||
Loan | 9 | Lake Arrowhead Village | 5,139,164 | 2,370,885 | 2,768,279 | 12/31/2013 | 5,061,294 | 2,419,923 | 2,641,371 | 12/31/2012 | 4,916,735 | 2,397,153 | 2,519,582 | 8.8% | 8.1% | 4,437,983 | 5,261,015 | 2,376,103 | 2,884,912 | 46,090 | 172,836 | 2,665,986 | ||||||||||||||||||||||
Loan | 10 | 100 Middle Street | 4,837,901 | 1,885,386 | 2,952,515 | 12/31/2013 | 4,586,896 | 1,850,930 | 2,735,966 | 12/31/2012 | 4,520,413 | 1,794,245 | 2,726,168 | 9.0% | 8.7% | 4,390,594 | 4,655,460 | 1,855,620 | 2,799,840 | 39,068 | 76,662 | 2,684,110 | ||||||||||||||||||||||
Loan | 11 | Luxe Villas | 2,301,771 | 569,286 | 1,732,485 | 12/31/2014 | 2,254,023 | 567,906 | 1,686,118 | 12/31/2013 | 2,125,887 | 594,512 | 1,531,375 | 6.0% | 5.9% | 2,716,344 | 2,450,553 | 708,281 | 1,742,272 | 16,225 | 1,726,047 | |||||||||||||||||||||||
Loan | 12 | SROA Portfolio | 4,246,525 | 1,494,887 | 2,751,638 | 12/31/2013 | 4,070,054 | 1,275,793 | 2,794,262 | 10.5% | 10.0% | 4,915,721 | 4,245,343 | 1,494,828 | 2,750,515 | 117,965 | 2,632,550 | |||||||||||||||||||||||||||
Property | 12.01 | SROA - London | 416,825 | 133,567 | 283,258 | 12/31/2013 | 430,619 | 123,363 | 307,256 | 444,827 | 416,825 | 133,567 | 283,258 | 7,300 | 275,958 | |||||||||||||||||||||||||||||
Property | 12.02 | SROA - Danville & Danville Outdoor | 400,153 | 151,466 | 248,687 | 12/31/2013 | 390,764 | 109,442 | 281,322 | 467,378 | 400,153 | 151,466 | 248,687 | 6,739 | 241,948 | |||||||||||||||||||||||||||||
Property | 12.03 | SROA - Ashland | 350,210 | 121,302 | 228,908 | 12/31/2013 | 364,886 | 111,119 | 253,767 | 412,432 | 350,210 | 121,302 | 228,908 | 7,680 | 221,228 | |||||||||||||||||||||||||||||
Property | 12.04 | SROA - Paintsville & Paintsville additional | 447,238 | 137,859 | 309,379 | 12/31/2013 | 408,998 | 113,678 | 295,320 | 470,069 | 447,238 | 137,859 | 309,379 | 14,553 | 294,826 | |||||||||||||||||||||||||||||
Property | 12.05 | SROA - Winchester Two (Therese) | 297,331 | 84,922 | 212,409 | 12/31/2013 | 290,998 | 77,244 | 213,754 | 350,929 | 297,331 | 84,922 | 212,409 | 6,507 | 205,903 | |||||||||||||||||||||||||||||
Property | 12.06 | SROA - Lawrenceburg | 274,205 | 91,083 | 183,122 | 12/31/2013 | 277,134 | 81,340 | 195,795 | 320,611 | 274,205 | 91,083 | 183,122 | 4,700 | 178,422 | |||||||||||||||||||||||||||||
Property | 12.07 | SROA - Pikeville | 320,034 | 146,312 | 173,722 | 12/31/2013 | 297,016 | 114,378 | 182,638 | 471,369 | 320,034 | 146,312 | 173,722 | 5,940 | 167,782 | |||||||||||||||||||||||||||||
Property | 12.08 | SROA - Mount Sterling | 264,376 | 83,130 | 181,245 | 12/31/2013 | 265,358 | 80,946 | 184,412 | 310,846 | 264,376 | 83,130 | 181,245 | 4,600 | 176,645 | |||||||||||||||||||||||||||||
Property | 12.09 | SROA - Wheelersburg I (Duis) | 319,630 | 93,510 | 226,121 | 12/31/2013 | 289,838 | 80,423 | 209,415 | 325,127 | 319,630 | 93,510 | 226,121 | 7,328 | 218,793 |
A-1-10
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||
Second Most | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||||||||||||||||||||||||||||
Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | |||||||||||||||||||||||||
Property Flag | ID | Property Name | EGI ($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield(10)(11) | Debt Yield(10)(11) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($)(18) | ||||||||||||||||||||||
Property | 12.10 | SROA - Morehead | 225,388 | 78,177 | 147,211 | 12/31/2013 | 195,767 | 71,317 | 124,450 | 251,577 | 225,388 | 78,177 | 147,211 | 4,725 | 142,486 | |||||||||||||||||||||||||||||
Property | 12.11 | SROA - Berea | 169,126 | 66,779 | 102,347 | 12/31/2013 | 159,437 | 63,499 | 95,938 | 188,326 | 169,126 | 66,779 | 102,347 | 4,324 | 98,023 | |||||||||||||||||||||||||||||
Property | 12.12 | SROA - Winchester I (Rockwell) | 158,547 | 62,385 | 96,162 | 12/31/2013 | 147,059 | 51,486 | 95,573 | 184,331 | 158,547 | 62,385 | 96,162 | 2,900 | 93,262 | |||||||||||||||||||||||||||||
Property | 12.13 | SROA - Willard Storage (Walton) | 78,865 | 33,182 | 45,682 | 12/31/2013 | 71,903 | 27,140 | 44,763 | 117,271 | 78,865 | 33,182 | 45,682 | 4,462 | 41,220 | |||||||||||||||||||||||||||||
Property | 12.14 | SROA - Willard (Tiffin) | 113,060 | 53,160 | 59,900 | 12/31/2013 | 98,189 | 30,368 | 67,821 | 138,963 | 113,060 | 53,160 | 59,900 | 1,500 | 58,400 | |||||||||||||||||||||||||||||
Property | 12.15 | SROA - Hager Hill | 102,452 | 29,398 | 73,055 | 12/31/2013 | 99,345 | 25,302 | 74,042 | 111,767 | 102,452 | 29,398 | 73,055 | 9,671 | 63,384 | |||||||||||||||||||||||||||||
Property | 12.16 | SROA - Morehead (Litton) | 90,016 | 27,417 | 62,599 | 12/31/2013 | 80,288 | 22,193 | 58,095 | 95,461 | 90,016 | 27,417 | 62,599 | 8,844 | 53,755 | |||||||||||||||||||||||||||||
Property | 12.17 | SROA - Wheelersburg II (Ohio River) | 56,526 | 28,928 | 27,598 | 12/31/2013 | 56,082 | 24,069 | 32,013 | 67,603 | 56,526 | 28,928 | 27,598 | 2,007 | 25,591 | |||||||||||||||||||||||||||||
Property | 12.18 | SROA - Salyersville | 49,469 | 25,555 | 23,914 | 12/31/2013 | 47,941 | 23,855 | 24,086 | 55,982 | 49,469 | 25,555 | 23,914 | 6,188 | 17,726 | |||||||||||||||||||||||||||||
Property | 12.19 | SROA - Greenwich | 32,818 | 13,121 | 19,697 | 12/31/2013 | 23,767 | 10,091 | 13,676 | 38,129 | 32,818 | 13,121 | 19,697 | 1,208 | 18,489 | |||||||||||||||||||||||||||||
Property | 12.20 | SROA - West Liberty (Main) | 28,412 | 12,957 | 15,456 | 12/31/2013 | 28,901 | 10,431 | 18,470 | 27,230 | 27,230 | 12,898 | 14,333 | 2,685 | 11,648 | |||||||||||||||||||||||||||||
Property | 12.21 | SROA - West Liberty (Glen) | 22,071 | 6,885 | 15,186 | 12/31/2013 | 19,547 | 6,491 | 13,055 | 22,809 | 22,071 | 6,885 | 15,186 | 1,022 | 14,164 | |||||||||||||||||||||||||||||
Property | 12.22 | SROA - Whitesburg | 20,561 | 7,745 | 12,816 | 12/31/2013 | 19,866 | 12,475 | 7,391 | 21,769 | 20,561 | 7,745 | 12,816 | 2,685 | 10,132 | |||||||||||||||||||||||||||||
Property | 12.23 | SROA - Willard (All-In-One) | 9,212 | 6,048 | 3,164 | 12/31/2013 | 6,352 | 5,143 | 1,209 | 20,914 | 9,212 | 6,048 | 3,164 | 400 | 2,764 | |||||||||||||||||||||||||||||
Loan | 13 | La Gran Plaza (35)(38) | 14,619,363 | 6,426,107 | 8,193,256 | 12/31/2014 | 14,538,893 | 6,414,853 | 8,124,040 | 12/31/2013 | 13,955,517 | 5,990,455 | 7,965,063 | 11.2% | 10.2% | 12,944,458 | 14,959,722 | 6,453,393 | 8,506,329 | 206,123 | 566,940 | 7,733,266 | ||||||||||||||||||||||
Loan | 14 | Waltonwood Twelve Oaks | 5,076,659 | 2,385,357 | 2,691,302 | 12/31/2013 | 4,798,683 | 2,234,750 | 2,563,933 | 12/31/2012 | 4,292,801 | 1,853,829 | 2,438,972 | 10.4% | 10.2% | 5,709,036 | 5,016,517 | 2,428,023 | 2,588,494 | 41,700 | 2,546,794 | |||||||||||||||||||||||
Loan | 15 | Star Building | 1,909,495 | 790,001 | 1,119,494 | 12/31/2013 | 1,581,534 | 678,707 | 902,827 | 12/31/2012 | 556,034 | 565,756 | -9,722 | 12.0% | 11.1% | 3,878,252 | 3,975,069 | 983,279 | 2,991,790 | 14,932 | 200,769 | 2,776,089 | ||||||||||||||||||||||
Loan | 16 | ART Florida & Ohio MF Portfolio II | 4,312,029 | 2,034,969 | 2,277,060 | 12/31/2013 | 3,916,545 | 1,764,942 | 2,151,603 | 9.5% | 8.6% | 4,452,497 | 4,408,058 | 2,037,850 | 2,370,208 | 220,990 | 2,149,219 | |||||||||||||||||||||||||||
Property | 16.01 | Woodlands | 1,595,730 | 791,179 | 804,551 | 12/31/2013 | 1,465,456 | 624,106 | 841,350 | 1,670,079 | 1,649,944 | 792,805 | 857,139 | 84,381 | 772,758 | |||||||||||||||||||||||||||||
Property | 16.02 | Annhurst | 1,149,921 | 541,199 | 608,722 | 12/31/2013 | 1,088,858 | 492,021 | 596,837 | 1,196,880 | 1,216,266 | 543,189 | 673,077 | 55,323 | 617,754 | |||||||||||||||||||||||||||||
Property | 16.03 | Miguel Place | 558,744 | 230,415 | 328,329 | 12/31/2013 | 477,382 | 218,137 | 259,245 | 599,868 | 540,706 | 229,874 | 310,832 | 29,664 | 281,168 | |||||||||||||||||||||||||||||
Property | 16.04 | Oakwood Village | 480,747 | 230,391 | 250,356 | 12/31/2013 | 390,636 | 208,885 | 181,751 | 472,225 | 474,732 | 230,211 | 244,521 | 25,246 | 219,275 | |||||||||||||||||||||||||||||
Property | 16.05 | Timbercreek | 526,887 | 241,785 | 285,102 | 12/31/2013 | 494,213 | 221,793 | 272,420 | 513,444 | 526,410 | 241,770 | 284,640 | 26,376 | 258,264 | |||||||||||||||||||||||||||||
Loan | 17 | Wexford Portfolio (38) | 2,480,797 | 930,949 | 1,549,848 | 12/31/2014 | 2,419,476 | 939,285 | 1,480,191 | 12/31/2013 | 2,575,333 | 1,116,206 | 1,459,127 | 7.8% | 7.5% | 3,278,520 | 2,720,026 | 1,052,407 | 1,667,618 | 48,250 | 1,619,368 | |||||||||||||||||||||||
Property | 17.01 | Capitol East Apartments | 1,628,313 | 554,604 | 1,073,708 | 12/31/2014 | 1,608,287 | 563,641 | 1,044,646 | 12/31/2013 | 1,665,018 | 717,209 | 947,809 | 2,005,800 | 1,707,317 | 627,252 | 1,080,065 | 30,000 | 1,050,065 | |||||||||||||||||||||||||
Property | 17.02 | Lexington Apartments | 592,468 | 244,393 | 348,075 | 12/31/2014 | 554,480 | 243,379 | 311,101 | 12/31/2013 | 640,324 | 262,481 | 377,843 | 831,120 | 727,648 | 276,254 | 451,394 | 12,000 | 439,394 | |||||||||||||||||||||||||
Property | 17.03 | 1825 Maryland | 260,016 | 131,952 | 128,064 | 12/31/2014 | 256,708 | 132,265 | 124,443 | 12/31/2013 | 269,991 | 136,516 | 133,475 | 441,600 | 285,061 | 148,902 | 136,159 | 6,250 | 129,909 | |||||||||||||||||||||||||
Loan | 18 | Portage Crossing Shopping Center | 7.9% | 7.5% | 2,134,979 | 2,391,518 | 728,309 | 1,663,209 | 18,081 | 71,143 | 1,573,985 | |||||||||||||||||||||||||||||||||
Loan | 19 | Holiday Inn Manhattan View | 7,507,555 | 3,848,331 | 3,659,224 | 12/31/2013 | 7,669,638 | 3,918,899 | 3,750,739 | 12/31/2012 | 7,564,383 | 3,976,509 | 3,587,874 | 11.8% | 10.4% | 7,199,182 | 7,518,555 | 5,054,454 | 2,464,101 | 300,742 | 2,163,359 | |||||||||||||||||||||||
Loan | 20 | DoubleTree Norwalk | 10,154,718 | 7,627,073 | 2,527,645 | 12/31/2014 | 9,955,869 | 7,510,242 | 2,445,627 | 12/31/2013 | 9,191,663 | 7,235,320 | 1,956,343 | 12.4% | 10.4% | 8,694,109 | 10,148,218 | 7,650,116 | 2,498,102 | 405,929 | 2,092,174 | |||||||||||||||||||||||
Loan | 21 | Champaign Portfolio | 3,370,005 | 1,276,501 | 2,093,504 | 12/31/2013 | 3,171,295 | 1,110,145 | 2,061,150 | 12/31/2012 | 3,032,665 | 1,151,164 | 1,881,501 | 9.6% | 8.1% | 3,112,665 | 3,157,748 | 1,246,354 | 1,911,394 | 108,123 | 181,014 | 1,622,258 | ||||||||||||||||||||||
Property | 21.01 | 2110 Fox Drive | ||||||||||||||||||||||||||||||||||||||||||
Property | 21.02 | 1906 Fox Drive | ||||||||||||||||||||||||||||||||||||||||||
Property | 21.03 | 2004 Fox Drive | ||||||||||||||||||||||||||||||||||||||||||
Property | 21.04 | Shoppes of Knollwood 1 | ||||||||||||||||||||||||||||||||||||||||||
Property | 21.05 | Shoppes of Knollwood 2 | ||||||||||||||||||||||||||||||||||||||||||
Property | 21.06 | 1806 Fox Drive | ||||||||||||||||||||||||||||||||||||||||||
Property | 21.07 | 2107 Neil | ||||||||||||||||||||||||||||||||||||||||||
Property | 21.08 | 2302 Fox Drive | ||||||||||||||||||||||||||||||||||||||||||
Property | 21.09 | 201 Knollwood | ||||||||||||||||||||||||||||||||||||||||||
Property | 21.10 | 1802 Fox Drive | ||||||||||||||||||||||||||||||||||||||||||
Loan | 22 | 260 California San Francisco | 1,850,520 | 786,647 | 1,063,873 | 12/31/2013 | 1,498,518 | 780,612 | 717,907 | 12/31/2012 | 1,045,894 | 712,396 | 333,498 | 8.7% | 8.2% | 2,615,773 | 2,540,826 | 831,790 | 1,709,036 | 10,026 | 77,725 | 1,621,285 | ||||||||||||||||||||||
Loan | 23 | 525 Park Avenue | 1,231,674 | 24,633 | 1,207,041 | 6.4% | 6.3% | 1,231,674 | 1,170,090 | 23,402 | 1,146,688 | 3,694 | 1,142,994 | |||||||||||||||||||||||||||||||
Loan | 24 | Winterwood Pavilion | 1,637,225 | 636,452 | 1,000,774 | 12/31/2013 | 1,236,471 | 647,430 | 589,042 | 12/31/2012 | 1,560,876 | 625,615 | 935,260 | 8.7% | 8.0% | 1,819,842 | 2,275,982 | 712,916 | 1,563,066 | 27,244 | 102,164 | 1,433,659 | ||||||||||||||||||||||
Loan | 25 | Equus Business Center | 2,276,752 | 763,882 | 1,512,871 | 12/31/2013 | 2,211,207 | 701,710 | 1,509,497 | 12/31/2012 | 2,321,843 | 761,759 | 1,560,084 | 9.5% | 8.7% | 2,737,474 | 2,424,860 | 761,087 | 1,663,772 | 53,727 | 89,545 | 1,520,500 | ||||||||||||||||||||||
Loan | 26 | Jordan Creek-Westwood Apartments | 2,690,774 | 1,232,383 | 1,458,391 | 12/31/2013 | 2,619,451 | 1,193,214 | 1,426,236 | 12/31/2012 | 2,581,744 | 1,148,535 | 1,433,209 | 9.1% | 8.5% | 2,841,400 | 2,731,534 | 1,205,942 | 1,525,591 | 88,500 | 1,437,091 | |||||||||||||||||||||||
Property | 26.01 | Jordan Creek Apartments | 1,657,356 | 782,671 | 874,685 | 12/31/2013 | 1,616,716 | 750,054 | 866,662 | 12/31/2012 | 1,638,638 | 706,770 | 931,868 | 1,763,002 | 1,676,085 | 765,682 | 910,403 | 55,500 | 854,903 | |||||||||||||||||||||||||
Property | 26.02 | Westwood Apartments | 1,033,418 | 449,712 | 583,706 | 12/31/2013 | 1,002,735 | 443,160 | 559,575 | 12/31/2012 | 943,106 | 441,765 | 501,341 | 1,078,398 | 1,055,449 | 440,260 | 615,189 | 33,000 | 582,189 | |||||||||||||||||||||||||
Loan | 27 | Montara Village (38) | 3,712,000 | 1,665,670 | 2,046,330 | 12/31/2014 | 3,675,059 | 1,672,933 | 2,002,126 | 12/31/2013 | 3,501,076 | 1,818,540 | 1,682,536 | 12.4% | 11.4% | 4,117,224 | 3,748,812 | 1,664,648 | 2,084,165 | 177,160 | 1,907,005 | |||||||||||||||||||||||
Loan | 28 | Walgreens Portfolio (35) | 8.3% | 8.2% | 10,047,763 | 10,072,543 | 201,451 | 9,871,092 | 89,294 | 9,781,797 | ||||||||||||||||||||||||||||||||||
Property | 28.01 | Walgreens- River Falls | 440,353 | 437,643 | 8,753 | 428,890 | 428,890 | |||||||||||||||||||||||||||||||||||||
Property | 28.02 | Walgreens- Forrest City | 407,433 | 404,926 | 8,099 | 396,828 | 396,828 | |||||||||||||||||||||||||||||||||||||
Property | 28.03 | Walgreens- Saint Louis (Lusher) | 402,395 | 401,825 | 8,037 | 393,789 | 1,966 | 391,823 | ||||||||||||||||||||||||||||||||||||
Property | 28.04 | Walgreens- Saint Louis (Lemay) | 386,432 | 391,378 | 7,828 | 383,551 | 7,550 | 376,000 | ||||||||||||||||||||||||||||||||||||
Property | 28.05 | Walgreens- Saint Charles | 386,064 | 384,298 | 7,686 | 376,612 | 629 | 375,984 | ||||||||||||||||||||||||||||||||||||
Property | 28.06 | Walgreens- Toledo | 365,845 | 370,200 | 7,404 | 362,796 | 6,810 | 355,985 | ||||||||||||||||||||||||||||||||||||
Property | 28.07 | Walgreens- Birmingham | 361,250 | 365,627 | 7,313 | 358,314 | 6,804 | 351,510 | ||||||||||||||||||||||||||||||||||||
Property | 28.08 | Walgreens- La Vista | 359,118 | 358,429 | 7,169 | 351,260 | 1,568 | 349,692 | ||||||||||||||||||||||||||||||||||||
Property | 28.09 | Walgreens- Olathe | 356,110 | 356,347 | 7,127 | 349,220 | 2,503 | 346,717 | ||||||||||||||||||||||||||||||||||||
Property | 28.10 | Walgreens- Arkadelphia | 356,961 | 354,764 | 7,095 | 347,668 | 347,668 | |||||||||||||||||||||||||||||||||||||
Property | 28.11 | Walgreens- Franklin | 356,559 | 361,362 | 7,227 | 354,134 | 7,213 | 346,922 | ||||||||||||||||||||||||||||||||||||
Property | 28.12 | Walgreens- Cincinnati | 357,276 | 357,100 | 7,142 | 349,958 | 2,086 | 347,873 | ||||||||||||||||||||||||||||||||||||
Property | 28.13 | Walgreens- Malvern | 350,460 | 348,444 | 6,969 | 341,475 | 146 | 341,330 | ||||||||||||||||||||||||||||||||||||
Property | 28.14 | Walgreens- Bartlett (5950) | 349,425 | 349,915 | 6,998 | 342,917 | 2,722 | 340,195 | ||||||||||||||||||||||||||||||||||||
Property | 28.15 | Walgreens- Bartlett (6697) | 349,425 | 354,168 | 7,083 | 347,085 | 7,106 | 339,978 | ||||||||||||||||||||||||||||||||||||
Property | 28.16 | Walgreens- Mount Washington | 347,492 | 351,679 | 7,034 | 344,645 | 6,521 | 338,125 | ||||||||||||||||||||||||||||||||||||
Property | 28.17 | Walgreens- Florence | 347,444 | 345,449 | 6,909 | 338,540 | 148 | 338,392 | ||||||||||||||||||||||||||||||||||||
Property | 28.18 | Walgreens- Little Rock | 347,644 | 352,111 | 7,042 | 345,069 | 6,810 | �� | 338,258 | |||||||||||||||||||||||||||||||||||
Property | 28.19 | Walgreens- Evansville | 339,517 | 343,359 | 6,867 | 336,492 | 6,115 | 330,377 | ||||||||||||||||||||||||||||||||||||
Property | 28.20 | Walgreens- Oklahoma City | 333,842 | 333,541 | 6,671 | 326,870 | 1,808 | 325,062 | ||||||||||||||||||||||||||||||||||||
Property | 28.21 | Walgreens- Hobart | 327,427 | 327,026 | 6,541 | 320,485 | 1,663 | 318,822 | ||||||||||||||||||||||||||||||||||||
Property | 28.22 | Walgreens- Memphis | 319,740 | 319,660 | 6,393 | 313,267 | 1,947 | 311,320 | ||||||||||||||||||||||||||||||||||||
Property | 28.23 | Walgreens- Oakland | 315,694 | 315,605 | 6,312 | 309,293 | 1,911 | 307,382 | ||||||||||||||||||||||||||||||||||||
Property | 28.24 | Walgreens- Knoxville | 314,340 | 314,159 | 6,283 | 307,876 | 1,808 | 306,069 | ||||||||||||||||||||||||||||||||||||
Property | 28.25 | Walgreens- Decatur | 307,512 | 311,242 | 6,225 | 305,017 | 5,796 | 299,221 | ||||||||||||||||||||||||||||||||||||
Property | 28.26 | Walgreens- Sioux Falls | 306,527 | 304,641 | 6,093 | 298,548 | 298,548 | |||||||||||||||||||||||||||||||||||||
Property | 28.27 | Walgreens- Enterprise | 300,931 | 299,223 | 5,984 | 293,238 | 148 | 293,090 | ||||||||||||||||||||||||||||||||||||
Property | 28.28 | Walgreens- Tulsa | 284,230 | 282,733 | 5,655 | 277,079 | 260 | 276,819 | ||||||||||||||||||||||||||||||||||||
Property | 28.29 | Walgreens- Michigan City | 270,313 | 275,689 | 5,514 | 270,175 | 7,258 | 262,918 | ||||||||||||||||||||||||||||||||||||
Loan | 29 | Lakeshore - Holiday Plaza MHC | 1,813,802 | 524,151 | 1,289,651 | 12/31/2013 | 1,735,479 | 516,281 | 1,219,198 | 12/31/2012 | 1,638,178 | 489,997 | 1,148,181 | 9.0% | 8.9% | 1,822,632 | 1,876,625 | 501,789 | 1,374,835 | 15,061 | 1,359,775 | |||||||||||||||||||||||
Loan | 30 | Belle Villa MHC | 2,117,768 | 529,309 | 1,588,459 | 12/31/2013 | 2,074,539 | 460,798 | 1,613,741 | 12/31/2012 | 1,946,880 | 466,776 | 1,480,104 | 9.7% | 9.6% | 2,544,624 | 2,194,590 | 824,793 | 1,369,798 | 16,880 | 1,352,918 | |||||||||||||||||||||||
Loan | 31 | Highland Park Apartments (38) | 1,838,709 | 758,219 | 1,080,490 | 12/31/2013 | 1,802,949 | 723,386 | 1,079,564 | 12/31/2012 | 1,638,001 | 761,979 | 876,021 | 8.8% | 8.3% | 1,823,676 | 1,874,814 | 779,925 | 1,094,889 | 61,992 | 1,032,897 | |||||||||||||||||||||||
Loan | 32 | Pomona Office Tower | 1,885,231 | 931,637 | 953,594 | 12/31/2013 | 1,769,006 | 826,456 | 942,550 | 12/31/2012 | 1,872,702 | 803,560 | 1,069,142 | 9.6% | 8.2% | 2,405,455 | 2,094,973 | 987,657 | 1,107,315 | 29,028 | 139,178 | 939,109 | ||||||||||||||||||||||
Loan | 33 | Preston Plano Parkway | 1,564,526 | 553,619 | 1,010,907 | 12/31/2013 | 1,501,234 | 520,091 | 981,143 | 12/31/2012 | 1,474,745 | 492,733 | 982,012 | 10.3% | 9.5% | 1,338,955 | 1,788,180 | 618,444 | 1,169,736 | 9,343 | 84,560 | 1,075,833 | ||||||||||||||||||||||
Loan | 34 | College Station and The Polos Apartments | 2,212,811 | 1,281,980 | 930,831 | 12/31/2013 | 2,114,360 | 1,364,149 | 750,211 | 12/31/2012 | 2,363,432 | 1,286,292 | 1,077,140 | 11.9% | 10.8% | 2,912,512 | 2,699,688 | 1,404,526 | 1,295,161 | 112,950 | 1,182,211 | |||||||||||||||||||||||
Loan | 35 | Washington Square Plaza | 1,892,342 | 876,815 | 1,015,527 | 12/31/2014 | 1,879,622 | 887,471 | 992,150 | 12/31/2013 | 1,908,202 | 847,343 | 1,060,859 | 11.2% | 9.9% | 1,669,691 | 2,075,051 | 850,569 | 1,224,482 | 22,916 | 117,866 | 1,083,701 | ||||||||||||||||||||||
Loan | 36 | Aspire Center | 9.4% | 8.6% | 1,083,393 | 1,184,853 | 317,041 | 867,812 | 9,361 | 62,638 | 795,813 | |||||||||||||||||||||||||||||||||
Loan | 37 | Plaza Square North | 1,588,023 | 784,950 | 803,074 | 12/31/2013 | 1,427,821 | 742,520 | 685,301 | 12/31/2012 | 1,762,032 | 746,413 | 1,015,619 | 10.6% | 8.7% | 2,020,440 | 1,838,601 | 869,109 | 969,492 | 20,051 | 150,381 | 799,060 | ||||||||||||||||||||||
Loan | 38 | 8500 Valcour Industrial | 2,050,304 | 752,536 | 1,297,768 | 12/31/2013 | 1,759,378 | 478,184 | 1,281,194 | 12/31/2012 | 1,737,928 | 485,954 | 1,251,974 | 10.7% | 9.1% | 1,551,080 | 1,787,252 | 808,011 | 979,241 | 49,000 | 98,000 | 832,241 | ||||||||||||||||||||||
Loan | 39 | Hillcrest Heights Shopping Center | 989,421 | 437,241 | 552,180 | 12/31/2013 | 961,162 | 412,698 | 548,464 | 12/31/2012 | 1,124,429 | 414,256 | 710,173 | 8.4% | 7.8% | 1,075,267 | 1,182,599 | 423,963 | 758,636 | 13,028 | 44,895 | 700,713 | ||||||||||||||||||||||
Loan | 40 | Utica Medical Center | 1,419,718 | 322,438 | 1,097,280 | 12/31/2013 | 1,429,806 | 278,769 | 1,151,038 | 12/31/2012 | 1,387,015 | 252,808 | 1,134,207 | 10.0% | 9.4% | 979,572 | 1,150,777 | 349,012 | 801,765 | 8,905 | 44,526 | 748,334 | ||||||||||||||||||||||
Loan | 41 | Hollywood Self Storage | 1,454,749 | 640,124 | 814,626 | 12/31/2013 | 1,404,231 | 547,734 | 856,498 | 12/31/2012 | 1,321,326 | 572,941 | 748,385 | 11.6% | 11.2% | 1,734,996 | 1,561,764 | 639,197 | 922,566 | 31,052 | 891,514 |
A-1-11
COMM 2015-CCRE23 | ||||||||||||||||||||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||
Second Most | Second | Second | Second | Third Most | Third | Third | Third | |||||||||||||||||||||||||||||||||||||
Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Recent Operating | Most Recent | Most Recent | Most Recent | Underwritten NOI | Underwritten NCF | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | Underwritten | |||||||||||||||||||||||||
Property Flag | ID | Property Name | EGI ($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Statements Date | EGI($) | Expenses($) | NOI($) | Debt Yield(10)(11) | Debt Yield(10)(11) | Revenue($) | EGI($) | Expenses($) | NOI ($) | Reserves($) | TI/LC($) | NCF ($)(18) | ||||||||||||||||||||||
Property | 41.01 | Evans | ||||||||||||||||||||||||||||||||||||||||||
Property | 41.02 | Belair | ||||||||||||||||||||||||||||||||||||||||||
Property | 41.03 | Martinez | ||||||||||||||||||||||||||||||||||||||||||
Loan | 42 | Broadway Central | 1,070,955 | 374,540 | 696,415 | 12/31/2014 | 1,069,379 | 387,333 | 682,046 | 12/31/2013 | 1,011,676 | 360,859 | 650,817 | 8.6% | 8.2% | 732,393 | 1,064,586 | 389,522 | 675,065 | 5,451 | 27,247 | 642,366 | ||||||||||||||||||||||
Loan | 43 | One Tower Creek | 1,632,673 | 837,352 | 795,321 | 12/31/2013 | 1,575,713 | 733,721 | 841,992 | 12/31/2012 | 1,549,700 | 805,878 | 743,822 | 10.7% | 8.7% | 1,777,438 | 1,689,629 | 847,590 | 842,039 | 19,755 | 141,247 | 681,038 | ||||||||||||||||||||||
Loan | 44 | North Park Mixed Use (38) | 6.8% | 6.6% | 747,912 | 717,926 | 189,922 | 528,004 | 12,048 | 515,956 | ||||||||||||||||||||||||||||||||||
Loan | 45 | Residence Inn Phoenix | 3,674,283 | 2,735,666 | 938,617 | 12/31/2013 | 3,081,070 | 2,526,405 | 554,665 | 12/31/2012 | 2,357,950 | 2,135,000 | 222,950 | 13.0% | 11.1% | 3,596,927 | 3,674,283 | 2,701,832 | 972,451 | 146,971 | 825,480 | |||||||||||||||||||||||
Loan | 46 | Holiday Inn Express Cool Springs | 2,850,378 | 1,668,129 | 1,182,249 | 12/31/2013 | 1,360,448 | 1,021,277 | 339,171 | 12/31/2012 | 853,356 | 721,691 | 131,665 | 16.4% | 14.8% | 2,964,077 | 2,991,077 | 1,764,931 | 1,226,146 | 119,643 | 1,106,503 | |||||||||||||||||||||||
Loan | 47 | Holiday Inn Express - Poughkeepsie | 3,502,122 | 2,575,976 | 926,146 | 12/31/2013 | 3,274,489 | 2,490,691 | 783,798 | 12/31/2012 | 3,339,105 | 2,524,330 | 814,775 | 12.2% | 10.4% | 3,476,428 | 3,502,234 | 2,591,126 | 911,108 | 140,089 | 771,019 | |||||||||||||||||||||||
Loan | 48 | IAA Brighton | 18.6% | 17.8% | 1,425,912 | 1,393,651 | 41,810 | 1,351,842 | 52,874 | 1,298,968 | ||||||||||||||||||||||||||||||||||
Loan | 49 | 1815 Griffin Road | 1,394,267 | 717,638 | 676,629 | 12/31/2013 | 1,240,475 | 720,010 | 520,465 | 12/31/2012 | 1,125,710 | 752,712 | 372,998 | 10.0% | 8.7% | 1,587,303 | 1,357,342 | 660,699 | 696,643 | 14,550 | 73,715 | 608,378 | ||||||||||||||||||||||
Loan | 50 | 9061 Euclid Avenue | 1,033,443 | 422,540 | 610,903 | 12/31/2013 | 1,038,422 | 395,808 | 642,615 | 12/31/2012 | 970,249 | 312,167 | 658,081 | 9.7% | 9.0% | 863,656 | 1,055,601 | 379,969 | 675,632 | 18,554 | 27,831 | 629,248 | ||||||||||||||||||||||
Loan | 51 | Riverview MHC | 934,517 | 346,799 | 587,718 | 12/31/2013 | 789,846 | 262,076 | 527,770 | 12/31/2012 | 800,596 | 244,405 | 556,191 | 8.1% | 7.9% | 939,144 | 901,653 | 356,242 | 545,411 | 7,847 | 537,564 | |||||||||||||||||||||||
Loan | 52 | Hampton Inn Titusville | 2,482,601 | 1,606,906 | 875,695 | 12/31/2014 | 2,426,228 | 1,587,965 | 838,263 | 12/31/2013 | 1,936,481 | 1,412,740 | 523,741 | 12.5% | 11.0% | 2,453,724 | 2,479,442 | 1,667,632 | 811,810 | 99,178 | 712,632 | |||||||||||||||||||||||
Loan | 53 | Hampton Inn Terre Haute | 2,718,666 | 1,962,826 | 755,840 | 12/31/2013 | 2,529,245 | 1,802,652 | 726,593 | 12/31/2012 | 2,509,673 | 1,804,733 | 704,940 | 13.7% | 12.0% | 2,717,934 | 2,754,619 | 1,868,695 | 885,924 | 110,185 | 775,739 | |||||||||||||||||||||||
Loan | 54 | Holiday Inn Express Pauls Valley | 2,641,421 | 1,367,728 | 1,273,693 | 12/31/2014 | 2,642,760 | 1,408,668 | 1,234,092 | 12/31/2013 | 2,149,042 | 1,166,074 | 982,968 | 15.3% | 13.9% | 2,142,475 | 2,150,616 | 1,233,316 | 917,300 | 86,025 | 831,275 | |||||||||||||||||||||||
Loan | 55 | Ridge Plaza Shopping Center | 804,525 | 255,015 | 549,510 | 12/31/2013 | 770,434 | 247,906 | 522,528 | 12/31/2012 | 536,989 | 198,919 | 338,070 | 9.5% | 8.9% | 680,378 | 813,286 | 255,729 | 557,556 | 7,449 | 22,315 | 527,792 | ||||||||||||||||||||||
Loan | 56 | StoreSmart Rockledge | 795,585 | 379,285 | 416,300 | 12/31/2014 | 757,165 | 384,664 | 372,500 | 12/31/2013 | 578,225 | 360,055 | 218,170 | 9.0% | 8.8% | 1,184,263 | 865,531 | 373,175 | 492,356 | 10,994 | 481,361 | |||||||||||||||||||||||
Loan | 57 | The Residences at Summit View | 1,215,968 | 707,798 | 508,170 | 12/31/2013 | 1,194,264 | 627,289 | 566,975 | 12/31/2012 | 1,140,053 | 649,785 | 490,268 | 9.3% | 8.4% | 1,227,776 | 1,237,907 | 734,394 | 503,513 | 52,800 | 450,713 | |||||||||||||||||||||||
Loan | 58 | Paradise Valley Ranch MHC | 700,412 | 214,126 | 486,286 | 12/31/2013 | 731,030 | 242,207 | 488,823 | 12/31/2012 | 719,818 | 211,617 | 508,201 | 9.3% | 9.1% | 652,380 | 724,560 | 231,622 | 492,938 | 8,200 | 484,738 | |||||||||||||||||||||||
Loan | 59 | HomeGoods Thousand Oaks | 517,604 | 57,446 | 460,158 | 12/31/2013 | 516,595 | 68,236 | 448,358 | 12/31/2012 | 495,173 | 54,821 | 440,353 | 8.4% | 7.9% | 471,046 | 497,197 | 60,614 | 436,583 | 6,554 | 19,115 | 410,914 | ||||||||||||||||||||||
Loan | 60 | CVS McDonough | 452,036 | 41,476 | 410,560 | 12/31/2013 | 451,733 | 41,173 | 410,560 | 12/31/2012 | 451,787 | 41,227 | 410,560 | 7.5% | 7.5% | 410,560 | 438,475 | 50,245 | 388,229 | 1,301 | 386,928 | |||||||||||||||||||||||
Loan | 61 | StoreSmart Naples | 739,582 | 352,303 | 387,279 | 12/31/2014 | 717,496 | 362,764 | 354,733 | 12/31/2013 | 640,960 | 353,053 | 287,908 | 8.3% | 8.2% | 1,076,063 | 739,582 | 333,446 | 406,136 | 5,510 | 400,626 | |||||||||||||||||||||||
Loan | 62 | Americana Apartments | 741,838 | 306,824 | 435,013 | 12/31/2014 | 738,673 | 305,875 | 432,797 | 12/31/2013 | 733,940 | 316,291 | 417,648 | 9.1% | 8.4% | 714,339 | 732,320 | 319,471 | 412,849 | 30,859 | 381,990 | |||||||||||||||||||||||
Loan | 63 | Country Inn & Suites Sioux Falls, SD | 1,822,434 | 1,204,945 | 617,489 | 12/31/2013 | 1,739,218 | 1,118,201 | 621,018 | 12/31/2012 | 1,551,192 | 1,028,712 | 522,480 | 12.8% | 11.2% | 1,722,933 | 1,777,282 | 1,203,852 | 573,430 | 71,091 | 502,338 | |||||||||||||||||||||||
Loan | 64 | Hampton Inn Marshall | 1,477,765 | 893,852 | 583,913 | 12/31/2014 | 1,475,367 | 899,000 | 576,367 | 12/31/2013 | 1,612,264 | 969,291 | 642,974 | 12.4% | 11.0% | 1,466,174 | 1,477,765 | 946,688 | 531,077 | 59,111 | 471,967 | |||||||||||||||||||||||
Loan | 65 | Fresenius Chicago | 427,140 | 427,140 | 9.7% | 9.1% | 427,140 | 414,326 | 8,287 | 406,039 | 2,034 | 20,340 | 383,665 | |||||||||||||||||||||||||||||||
Loan | 66 | Ohio Plaza | 846,002 | 260,035 | 585,967 | 12/31/2013 | 667,299 | 206,566 | 460,733 | 12/31/2012 | 686,456 | 191,559 | 494,897 | 13.8% | 12.4% | 815,215 | 782,092 | 228,889 | 553,203 | 17,475 | 41,583 | 494,145 | ||||||||||||||||||||||
Loan | 67 | La Quinta Inn & Suites Blue Springs | 1,060,809 | 591,270 | 469,539 | 12/31/2013 | 933,700 | 552,303 | 381,398 | 12/31/2012 | 981,920 | 573,127 | 408,793 | 11.9% | 10.1% | 1,060,809 | 1,060,809 | 596,844 | 463,965 | 68,953 | 395,013 | |||||||||||||||||||||||
Loan | 68 | Stonegate Apartments | 813,136 | 370,570 | 442,566 | 12/31/2013 | 796,904 | 371,320 | 425,584 | 12/31/2012 | 775,783 | 360,247 | 415,536 | 9.9% | 9.4% | 812,352 | 801,918 | 414,881 | 387,037 | 23,000 | 364,037 | |||||||||||||||||||||||
Loan | 69 | Derby Hills MHC | 562,140 | 154,784 | 407,356 | 12/31/2013 | 474,696 | 173,548 | 301,148 | 12/31/2012 | 523,489 | 250,167 | 273,322 | 10.4% | 10.3% | 588,120 | 562,070 | 157,788 | 404,283 | 6,127 | 398,156 | |||||||||||||||||||||||
Loan | 70 | Marquis Apartments | 579,295 | 207,947 | 371,348 | 12/31/2013 | 555,029 | 223,960 | 331,069 | 12/31/2012 | 552,939 | 170,569 | 382,370 | 8.8% | 8.6% | 537,600 | 559,248 | 230,173 | 329,075 | 5,145 | 323,930 | |||||||||||||||||||||||
Loan | 71 | Deere Road Industrial Park | 1,093,317 | 396,250 | 697,067 | 12/31/2013 | 1,062,939 | 401,959 | 660,980 | 12/31/2012 | 972,274 | 378,858 | 593,416 | 15.2% | 12.2% | 851,746 | 1,044,451 | 481,194 | 563,257 | 40,311 | 69,724 | 453,223 | ||||||||||||||||||||||
Loan | 72 | Comfort Suites at the University Conway, SC | 1,602,864 | 1,101,642 | 501,222 | 12/31/2013 | 1,409,511 | 985,657 | 423,854 | 12/31/2012 | 1,220,483 | 863,371 | 357,112 | 13.1% | 11.3% | 1,567,252 | 1,602,864 | 1,131,737 | 471,127 | 64,115 | 407,013 | |||||||||||||||||||||||
Loan | 73 | Stardust MHC | 633,639 | 345,577 | 288,062 | 12/31/2014 | 626,034 | 339,184 | 286,850 | 12/31/2013 | 603,537 | 326,753 | 276,784 | 8.3% | 8.2% | 506,167 | 620,049 | 326,102 | 293,947 | 5,562 | 288,385 | |||||||||||||||||||||||
Loan | 74 | Alta Vista MHC | 608,630 | 287,679 | 320,951 | 12/31/2013 | 649,448 | 254,739 | 394,709 | 12/31/2012 | 738,197 | 198,511 | 539,686 | 10.4% | 10.2% | 739,800 | 628,830 | 273,167 | 355,663 | 6,850 | 348,813 | |||||||||||||||||||||||
Loan | 75 | 47-30 & 31 Vernon Blvd | 418,218 | 55,632 | 362,586 | 12/31/2013 | 397,050 | 55,584 | 341,466 | 12/31/2012 | 374,432 | 45,318 | 329,114 | 9.1% | 8.9% | 151,800 | 389,438 | 89,254 | 300,184 | 5,350 | 294,834 | |||||||||||||||||||||||
Loan | 76 | Chaparral Ranch MHC | 333,887 | 93,290 | 240,597 | 12/31/2013 | 334,360 | 84,539 | 249,821 | 12/31/2012 | 325,296 | 78,125 | 247,171 | 9.6% | 9.4% | 370,679 | 355,282 | 92,399 | 262,884 | 6,363 | 256,521 | |||||||||||||||||||||||
Loan | 77 | Monument Meadow | 415,616 | 174,996 | 240,620 | 12/31/2013 | 425,492 | 179,534 | 245,958 | 12/31/2012 | 407,908 | 175,480 | 232,428 | 9.7% | 9.5% | 441,000 | 427,577 | 195,076 | 232,501 | 4,900 | 227,601 | |||||||||||||||||||||||
Loan | 78 | Townhouse MHC | 305,311 | 125,693 | 179,619 | 12/31/2013 | 302,715 | 137,156 | 165,559 | 12/31/2012 | 302,929 | 135,620 | 167,309 | 10.0% | 9.9% | 314,640 | 326,326 | 126,967 | 199,359 | 3,450 | 195,909 | |||||||||||||||||||||||
Loan | 79 | CVS Plano | 364,527 | 364,527 | 12/31/2013 | 364,527 | 364,527 | 12/31/2012 | 364,527 | 364,527 | 21.0% | 21.0% | 364,527 | 357,236 | 7,145 | 350,092 | 350,092 | |||||||||||||||||||||||||||
Loan | 80 | Dollar General - Paynesville (38) | 10.3% | 10.2% | 89,014 | 85,860 | 2,576 | 83,284 | 1,365 | 81,919 | ||||||||||||||||||||||||||||||||||
Loan | 81 | Dollar General - Yorktown (38) | 10.2% | 10.0% | 85,739 | 82,958 | 2,489 | 80,469 | 1,585 | 78,884 | ||||||||||||||||||||||||||||||||||
Loan | 82 | Dollar General - St. Francis (38) | 10.1% | 9.9% | 79,034 | 76,621 | 2,299 | 74,323 | 1,350 | 72,972 | ||||||||||||||||||||||||||||||||||
Loan | 83 | Dollar General - Battle Lake (38) | 10.1% | 9.9% | 77,992 | 75,389 | 2,262 | 73,127 | 1,365 | 71,762 | ||||||||||||||||||||||||||||||||||
A-1-12
COMM 2015-CCRE23 | ||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Ownership | Ground Lease | Ground Lease | Lease | Lease | ||||||||||||||||||||||
Property Flag | ID | Property Name | Interest(19) | Expiration(20) | Extension Terms(20) | Largest Tenant(21)(22)(23)(24) | SF | Expiration(22) | 2nd Largest Tenant(21)(22)(23)(24)(25)(26) | SF | Expiration(22) | 3rd Largest Tenant(21)(22)(23)(24) | SF | |||||||||||||
Loan | 1 | 9200 & 9220 Sunset (35) | Fee Simple | Mosaic Media Group | 23,825 | 08/31/2018 | SoHo House | 21,625 | 02/28/2025 | S&F Management Company | 21,565 | |||||||||||||||
Loan | 2 | Courtyard by Marriott Portfolio (35)(36) | Various | |||||||||||||||||||||||
Property | 2.01 | Courtyard Larkspur Landing Marin County | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.02 | Courtyard San Mateo Foster City | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.03 | Courtyard San Jose Cupertino | Leasehold | 12/30/2033 | 3, 10 year options | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
Property | 2.04 | Courtyard Boulder | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.05 | Courtyard Los Angeles Hacienda Heights | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.06 | Courtyard Seattle South Center | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.07 | Courtyard Rye | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.08 | Courtyard Nashville Airport | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.09 | Courtyard Los Angeles Torrance Palos Verdes | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.10 | Courtyard St. Louis Creve Coeur | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.11 | Courtyard Portland Beaverton | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.12 | Courtyard Palm Springs | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.13 | Courtyard Charlotte South Park | Leasehold | 12/31/2019 | 3, 10 year options | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
Property | 2.14 | Courtyard Norwalk | Leasehold | 12/29/2023 | 8, 5 year options | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
Property | 2.15 | Courtyard Detroit Metro Airport | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.16 | Courtyard Chicago Waukegan Gurnee | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.17 | Courtyard Atlanta Perimeter Center | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.18 | Courtyard Denver Tech Center | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.19 | Courtyard Ft. Lauderdale Plantation | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.20 | Courtyard Lincroft Red Bank | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.21 | Courtyard Chicago Highland Park | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.22 | Courtyard Charlottesville North | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.23 | Courtyard Raleigh Cary | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.24 | Courtyard Detroit Livonia | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.25 | Courtyard Birmingham Homewood | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.26 | Courtyard West Palm Beach | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.27 | Courtyard New Haven Wallingford | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.28 | Courtyard Dallas Plano Parkway | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.29 | Courtyard Chicago Oakbrook Terrace | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.30 | Courtyard Boston Andover | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.31 | Courtyard Kansas City Overland Park Metcalf | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.32 | Courtyard Minneapolis St Paul Airport | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.33 | Courtyard Bakersfield | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.34 | Courtyard Denver Stapleton | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.35 | Courtyard Rockford | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.36 | Courtyard Greenville Haywood Mall | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.37 | Courtyard St. Louis Westport Plaza | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.38 | Courtyard Chicago Lincolnshire | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.39 | Courtyard San Antonio Downtown Market Square | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.40 | Courtyard Indianapolis Castleton | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.41 | Courtyard Silver Spring North | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.42 | Courtyard Lexington North | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.43 | Courtyard Tampa Westshore | Leasehold | 06/30/2068 | None | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
Property | 2.44 | Courtyard Chicago Deerfield | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.45 | Courtyard St. Petersburg Clearwater | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.46 | Courtyard Toledo Airport Holland | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.47 | Courtyard Phoenix Mesa | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.48 | Courtyard Atlanta Airport South | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.49 | Courtyard Memphis Airport | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.50 | Courtyard Oklahoma City Airport | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.51 | Courtyard Annapolis | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.52 | Courtyard Manassas | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.53 | Courtyard Little Rock | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.54 | Courtyard Ft. Myers | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.55 | Courtyard Atlanta Gwinnett Mall | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.56 | Courtyard Chicago Arlington Heights South | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.57 | Courtyard Dallas Richardson at Spring Valley | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.58 | Courtyard Huntsville | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.59 | Courtyard Birmingham Hoover | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.60 | Courtyard Phoenix North Metrocenter | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.61 | Courtyard Tucson Airport | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.62 | Courtyard Dayton South Mall | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 2.63 | Courtyard Philadelphia Devon | Leasehold | 01/01/2018 | 2, 10 year options | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
Property | 2.64 | Courtyard Fresno | Leasehold | 06/30/2024 | None | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
Property | 2.65 | Courtyard Poughkeepsie | Leasehold | 12/29/2018 | 3, 5 year options | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
Loan | 3 | DFW / Raleigh Portfolio | Fee Simple | |||||||||||||||||||||||
Property | 3.01 | Sutter Creek Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 3.02 | Copper Crossing Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 3.03 | Estrada Oaks Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 3.04 | The Trestles Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 3.05 | Remington Place Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 3.06 | The Timbers Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 4 | 3 Columbus Circle (35) | Fee Simple | Y&R | 159,394 | 07/31/2033 | Emerge212 | 57,359 | 02/29/2028 | Gilder Gagnon Howe & Co. | 36,076 | |||||||||||||||
Loan | 5 | Maui Coast Hotel | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 6 | Sherman Plaza | Fee Simple | North Los Angeles Regional Center, Inc. | 78,727 | 02/29/2020 | The State of California | 47,394 | Various | GSA - Public Buildings Service | 26,163 | |||||||||||||||
Loan | 7 | Hacienda Club | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 8 | DoubleTree San Diego (37) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 9 | Lake Arrowhead Village | Fee Simple | Stater Bros. | 33,580 | 09/30/2020 | Bank of America | 11,500 | 03/31/2025 | United States Postal Service | 9,000 | |||||||||||||||
Loan | 10 | 100 Middle Street | Fee Simple | BSSN | 56,275 | 12/31/2022 | GSA | 40,032 | Various | Berry Dunn | 35,578 | |||||||||||||||
Loan | 11 | Luxe Villas | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 12 | SROA Portfolio | Fee Simple | |||||||||||||||||||||||
Property | 12.01 | SROA - London | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.02 | SROA - Danville & Danville Outdoor | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.03 | SROA - Ashland | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.04 | SROA - Paintsville & Paintsville additional | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.05 | SROA - Winchester Two (Therese) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.06 | SROA - Lawrenceburg | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.07 | SROA - Pikeville | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.08 | SROA - Mount Sterling | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.09 | SROA - Wheelersburg I (Duis) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-13
COMM 2015-CCRE23 | ||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Ownership | Ground Lease | Ground Lease | Lease | Lease | ||||||||||||||||||||||
Property Flag | ID | Property Name | Interest(19) | Expiration(20) | Extension Terms(20) | Largest Tenant(21)(22)(23)(24) | SF | Expiration(22) | 2nd Largest Tenant(21)(22)(23)(24)(25)(26) | SF | Expiration(22) | 3rd Largest Tenant(21)(22)(23)(24) | SF | |||||||||||||
Property | 12.10 | SROA - Morehead | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.11 | SROA - Berea | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.12 | SROA - Winchester I (Rockwell) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.13 | SROA - Willard Storage (Walton) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.14 | SROA - Willard (Tiffin) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.15 | SROA - Hager Hill | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.16 | SROA - Morehead (Litton) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.17 | SROA - Wheelersburg II (Ohio River) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.18 | SROA - Salyersville | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.19 | SROA - Greenwich | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.20 | SROA - West Liberty (Main) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.21 | SROA - West Liberty (Glen) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.22 | SROA - Whitesburg | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 12.23 | SROA - Willard (All-In-One) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 13 | La Gran Plaza (35)(38) | Fee Simple | Mercado (Zocalo Property, LP) | 124,271 | 04/06/2027 | Burlington Coat Factory of Texas, L.P | 80,000 | 04/30/2018 | Fiesta Mart Inc | 58,500 | |||||||||||||||
Loan | 14 | Waltonwood Twelve Oaks | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 15 | Star Building | Fee Simple | Navient Solutions, Inc. | 45,677 | 09/30/2022 | Grant & Eisenhofer, P.A. | 35,816 | 06/30/2027 | Unicare Life & Health Insurance | 21,824 | |||||||||||||||
Loan | 16 | ART Florida & Ohio MF Portfolio II | Fee Simple | |||||||||||||||||||||||
Property | 16.01 | Woodlands | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 16.02 | Annhurst | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 16.03 | Miguel Place | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 16.04 | Oakwood Village | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 16.05 | Timbercreek | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 17 | Wexford Portfolio (38) | Fee Simple | |||||||||||||||||||||||
Property | 17.01 | Capitol East Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 17.02 | Lexington Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 17.03 | 1825 Maryland | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 18 | Portage Crossing Shopping Center | Fee Simple | L.A. Fitness | 45,000 | 11/30/2030 | Cinemark | 34,785 | 12/31/2029 | Pet Supply Plus | 10,033 | |||||||||||||||
Loan | 19 | Holiday Inn Manhattan View | Leasehold | 12/31/2113 | None | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
Loan | 20 | DoubleTree Norwalk | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 21 | Champaign Portfolio | Fee Simple | |||||||||||||||||||||||
Property | 21.01 | 2110 Fox Drive | Fee Simple | Christie Clinic | 14,974 | 12/31/2018 | Aetna/Coventry Health | 14,014 | 11/30/2017 | NAP | NAP | |||||||||||||||
Property | 21.02 | 1906 Fox Drive | Fee Simple | Intel | 25,000 | 08/31/2016 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 21.03 | 2004 Fox Drive | Fee Simple | Westchester Group, Inc. | 9,100 | 02/28/2017 | Finisar | 2,500 | 07/31/2015 | Yettke & Rapp, LLC | 2,500 | |||||||||||||||
Property | 21.04 | Shoppes of Knollwood 1 | Fee Simple | Spa Envy | 3,800 | MTM | First Mid-Illinois Bank & Trust | 3,496 | 08/31/2017 | Le Peep | 3,200 | |||||||||||||||
Property | 21.05 | Shoppes of Knollwood 2 | Fee Simple | The Eye Center, LLC | 3,200 | 06/30/2018 | Suzi Davis Travel | 3,200 | 08/31/2015 | U of I - DIA | 3,062 | |||||||||||||||
Property | 21.06 | 1806 Fox Drive | Fee Simple | RSM McGladrey | 11,631 | 06/30/2016 | Morgan Stanley | 5,065 | 03/31/2016 | Capital Agriculture | 1,400 | |||||||||||||||
Property | 21.07 | 2107 Neil | Fee Simple | Wells Fargo Insurance Service | 17,500 | 12/31/2019 | Quest Diagnostics L.L.C. | 2,500 | 10/31/2015 | NAP | NAP | |||||||||||||||
Property | 21.08 | 2302 Fox Drive | Fee Simple | The Warranty Group | 9,500 | 05/31/2019 | McLeod USA Data Room | 1,050 | 05/31/2018 | NAP | NAP | |||||||||||||||
Property | 21.09 | 201 Knollwood | Fee Simple | Pfister Seed Company | 7,230 | 07/31/2017 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 21.10 | 1802 Fox Drive | Fee Simple | Investment Planners | 1,800 | 09/30/2015 | Noel Farms | 1,200 | 10/31/2015 | NAP | NAP | |||||||||||||||
Loan | 22 | 260 California San Francisco | Fee Simple | Demeterr | 4,929 | 01/31/2017 | Bebop | 4,608 | 07/31/2022 | Hinman & Carmichael | 4,608 | |||||||||||||||
Loan | 23 | 525 Park Avenue | Fee Simple | Park Avenue Radiologists, P.C. | 14,777 | 09/20/2033 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 24 | Winterwood Pavilion | Fee Simple | DD’s | 22,285 | 01/31/2025 | Dollar General | 21,791 | 01/21/2022 | Planet Fitness | 20,192 | |||||||||||||||
Loan | 25 | Equus Business Center | Fee Simple | Prime Foods, LLC | 6,600 | MTM | Jose Alberto Garcia | 5,801 | 11/30/2016 | OWO Inc. | 5,256 | |||||||||||||||
Loan | 26 | Jordan Creek-Westwood Apartments | Fee Simple | |||||||||||||||||||||||
Property | 26.01 | Jordan Creek Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 26.02 | Westwood Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 27 | Montara Village (38) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 28 | Walgreens Portfolio (35) | Fee Simple | |||||||||||||||||||||||
Property | 28.01 | Walgreens- River Falls | Fee Simple | Walgreens | 14,490 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.02 | Walgreens- Forrest City | Fee Simple | Walgreens | 14,550 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.03 | Walgreens- Saint Louis (Lusher) | Fee Simple | Walgreens | 16,380 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.04 | Walgreens- Saint Louis (Lemay) | Fee Simple | Walgreens | 15,730 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.05 | Walgreens- Saint Charles | Fee Simple | Walgreens | 15,715 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.06 | Walgreens- Toledo | Fee Simple | Walgreens | 14,490 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.07 | Walgreens- Birmingham | Fee Simple | Walgreens | 15,120 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.08 | Walgreens- La Vista | Fee Simple | Walgreens | 15,680 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.09 | Walgreens- Olathe | Fee Simple | Walgreens | 13,905 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.10 | Walgreens- Arkadelphia | Fee Simple | Walgreens | 14,820 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.11 | Walgreens- Franklin | Fee Simple | Walgreens | 15,680 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.12 | Walgreens- Cincinnati | Fee Simple | Walgreens | 13,905 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.13 | Walgreens- Malvern | Fee Simple | Walgreens | 14,550 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.14 | Walgreens- Bartlett (5950) | Fee Simple | Walgreens | 15,120 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.15 | Walgreens- Bartlett (6697) | Fee Simple | Walgreens | 15,120 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.16 | Walgreens- Mount Washington | Fee Simple | Walgreens | 14,820 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.17 | Walgreens- Florence | Fee Simple | Walgreens | 14,820 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.18 | Walgreens- Little Rock | Fee Simple | Walgreens | 14,490 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.19 | Walgreens- Evansville | Fee Simple | Walgreens | 15,680 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.20 | Walgreens- Oklahoma City | Fee Simple | Walgreens | 13,905 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.21 | Walgreens- Hobart | Fee Simple | Walgreens | 15,120 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.22 | Walgreens- Memphis | Fee Simple | Walgreens | 13,905 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.23 | Walgreens- Oakland | Fee Simple | Walgreens | 13,650 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.24 | Walgreens- Knoxville | Fee Simple | Walgreens | 13,905 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.25 | Walgreens- Decatur | Fee Simple | Walgreens | 14,490 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.26 | Walgreens- Sioux Falls | Fee Simple | Walgreens | 14,820 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.27 | Walgreens- Enterprise | Fee Simple | Walgreens | 14,820 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.28 | Walgreens- Tulsa | Fee Simple | Walgreens | 13,000 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 28.29 | Walgreens- Michigan City | Fee Simple | Walgreens | 15,120 | 11/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 29 | Lakeshore - Holiday Plaza MHC | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 30 | Belle Villa MHC | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 31 | Highland Park Apartments (38) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 32 | Pomona Office Tower | Fee Simple | Pomona Valley Hospital Medical Center | 37,664 | 07/31/2018 | Inter Valley Health Plan | 33,061 | 05/31/2016 | Chase Executive Suites | 11,842 | |||||||||||||||
Loan | 33 | Preston Plano Parkway | Fee Simple | Ebby Halliday Realtors | 12,180 | 04/30/2019 | Hexter-Fair/First American Title Co | 8,050 | 10/31/2016 | Ashton Woods Décor Center | 8,000 | |||||||||||||||
Loan | 34 | College Station and The Polos Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 35 | Washington Square Plaza | Fee Simple | Worldwide Entertainment ROMT, L.L.C. | 23,316 | 12/31/2028 | Lewis IG, Inc | 7,131 | 04/30/2016 | Ronin Sushi | 6,691 | |||||||||||||||
Loan | 36 | Aspire Center | Fee Simple | U.S. Department of Veteran’s Affairs | 46,806 | 03/31/2024 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 37 | Plaza Square North | Fee Simple | Carr, Riggs, & Ingram, LLC | 24,328 | 12/31/2020 | East West Bank | 12,474 | 08/31/2017 | Brad Moore M.D. Ob/Gyn P.C. and Arbor Ob/Gyn P.C. | 8,709 | |||||||||||||||
Loan | 38 | 8500 Valcour Industrial | Fee Simple | Schroeder & Tremayne, Inc. | 296,123 | 12/31/2025 | Miss Elaine, Inc. | 193,877 | 12/31/2018 | NAP | NAP | |||||||||||||||
Loan | 39 | Hillcrest Heights Shopping Center | Fee Simple | Moran Foods, LLC dba Save-a-Lot, Ltd | 17,141 | 07/31/2024 | Family Dollar Stores | 12,075 | 06/30/2019 | Hillcrest Heights Boys Club | 8,000 | |||||||||||||||
Loan | 40 | Utica Medical Center | Fee Simple | Shores II Professional Building L.L.C. sublet to Michigan Institute of Urology, P.C. | 17,916 | 01/31/2030 | Shores II Professional Building L.L.C. sublet to American Surgical Centers, LLC | 11,194 | 12/01/2016 | Hall Road Development, LLC sublet to Rochester Colon & Rectal, P.C. | 4,016 | |||||||||||||||
Loan | 41 | Hollywood Self Storage | Fee Simple |
A-1-14
COMM 2015-CCRE23 | ||||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||||
Ownership | Ground Lease | Ground Lease | Lease | Lease | ||||||||||||||||||||||
Property Flag | ID | Property Name | Interest(19) | Expiration(20) | Extension Terms(20) | Largest Tenant(21)(22)(23)(24) | SF | Expiration(22) | 2nd Largest Tenant(21)(22)(23)(24)(25)(26) | SF | Expiration(22) | 3rd Largest Tenant(21)(22)(23)(24) | SF | |||||||||||||
Property | 41.01 | Evans | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 41.02 | Belair | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Property | 41.03 | Martinez | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 42 | Broadway Central | Fee Simple | Car Toys, Inc | 6,240 | 01/12/2020 | Chipotle_DBC | 3,073 | 01/20/2025 | Pizzeria Locale | 3,070 | |||||||||||||||
Loan | 43 | One Tower Creek | Fee Simple | Consolidated Container | 22,845 | 10/31/2019 | Strayer University | 18,378 | 07/31/2018 | Zayo Group, LLC | 7,403 | |||||||||||||||
Loan | 44 | North Park Mixed Use (38) | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 45 | Residence Inn Phoenix | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 46 | Holiday Inn Express Cool Springs | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 47 | Holiday Inn Express - Poughkeepsie | Leasehold | 05/06/2065 | None | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||
Loan | 48 | IAA Brighton | Fee Simple | Insurance Auto Auctions Inc. | 1,995,484 | 05/31/2034 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 49 | 1815 Griffin Road | Fee Simple | Hull & Company Inc | 9,406 | 07/31/2020 | Skanska STE 200, 202, 204 & 205 | 7,208 | 11/30/2016 | SCD Mgmt & Biltmore | 5,644 | |||||||||||||||
Loan | 50 | 9061 Euclid Avenue | Fee Simple | McCarthy Tire Service Co. | 85,848 | 05/31/2024 | Carroll Tire Company | 83,552 | 03/31/2021 | NAP | NAP | |||||||||||||||
Loan | 51 | Riverview MHC | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 52 | Hampton Inn Titusville | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 53 | Hampton Inn Terre Haute | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 54 | Holiday Inn Express Pauls Valley | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 55 | Ridge Plaza Shopping Center | Fee Simple | Body Transit, Inc. | 10,000 | 05/31/2022 | Wawa, Inc. | 5,773 | 08/31/2022 | Theraplay, Inc. | 4,356 | |||||||||||||||
Loan | 56 | StoreSmart Rockledge | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 57 | The Residences at Summit View | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 58 | Paradise Valley Ranch MHC | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 59 | HomeGoods Thousand Oaks | Fee Simple | HomeGoods, Inc. | 27,307 | 05/31/2023 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 60 | CVS McDonough | Fee Simple | Georgia CVS Pharmacy, L.L.C. | 13,013 | 01/31/2033 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 61 | StoreSmart Naples | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 62 | Americana Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 63 | Country Inn & Suites Sioux Falls, SD | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 64 | Hampton Inn Marshall | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 65 | Fresenius Chicago | Fee Simple | Fresenius Medical Care Chicago | 10,170 | 09/30/2029 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 66 | Ohio Plaza | Fee Simple | Peebles | 16,379 | 01/31/2017 | Dollar Tree | 10,000 | 01/31/2017 | Hibbett Sporting Good | 7,000 | |||||||||||||||
Loan | 67 | La Quinta Inn & Suites Blue Springs | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 68 | Stonegate Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 69 | Derby Hills MHC | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 70 | Marquis Apartments | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 71 | Deere Road Industrial Park | Fee Simple | VDI | 61,753 | 02/28/2019 | OP-Tech | 21,000 | 08/31/2019 | SOTC | 19,100 | |||||||||||||||
Loan | 72 | Comfort Suites at the University Conway, SC | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 73 | Stardust MHC | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 74 | Alta Vista MHC | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 75 | 47-30 & 31 Vernon Blvd | Fee Simple | Testaccio Restaurant (Italian) | 2,500 | 12/31/2019 | New City Chinese Restaurant | 1,340 | 12/31/2017 | NAP | NAP | |||||||||||||||
Loan | 76 | Chaparral Ranch MHC | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 77 | Monument Meadow | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 78 | Townhouse MHC | Fee Simple | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 79 | CVS Plano | Fee Simple | CVS Caremark | 12,900 | 07/31/2034 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 80 | Dollar General - Paynesville (38) | Fee Simple | DG Retail, LLC | 9,100 | 01/31/2030 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 81 | Dollar General - Yorktown (38) | Fee Simple | Dolgencorp of Texas, Inc. | 10,566 | 02/28/2030 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 82 | Dollar General - St. Francis (38) | Fee Simple | DG Retail, LLC | 9,002 | 02/28/2030 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
Loan | 83 | Dollar General - Battle Lake (38) | Fee Simple | DG Retail, LLC | 9,100 | 02/28/2030 | NAP | NAP | NAP | NAP | NAP | |||||||||||||||
A-1-15
COMM 2015-CCRE23 | ||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Upfront | ||||||||||||||||||||||||
Lease | Lease | Lease | Occupancy | Replacement | ||||||||||||||||||||
Property Flag | ID | Property Name | Expiration(22) | 4th Largest Tenant(21)(22)(24) | SF | Expiration(22) | 5th Largest Tenant(21)(22)(24)(25) | SF | Expiration(22) | Occupancy(27) | As-of Date | Reserves($)(28) | ||||||||||||
Loan | 1 | 9200 & 9220 Sunset (35) | 03/31/2021 | Abrams Artists & Associates | 11,451 | 01/31/2016 | Platinum Financial | 10,939 | 11/30/2017 | 92.0% | 04/01/2015 | |||||||||||||
Loan | 2 | Courtyard by Marriott Portfolio (35)(36) | 70.0% | 02/28/2015 | ||||||||||||||||||||
Property | 2.01 | Courtyard Larkspur Landing Marin County | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 84.4% | 02/28/2015 | |||||||||||||
Property | 2.02 | Courtyard San Mateo Foster City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.7% | 02/28/2015 | |||||||||||||
Property | 2.03 | Courtyard San Jose Cupertino | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 80.3% | 02/28/2015 | |||||||||||||
Property | 2.04 | Courtyard Boulder | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 79.3% | 02/28/2015 | |||||||||||||
Property | 2.05 | Courtyard Los Angeles Hacienda Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 84.5% | 02/28/2015 | |||||||||||||
Property | 2.06 | Courtyard Seattle South Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 81.4% | 02/28/2015 | |||||||||||||
Property | 2.07 | Courtyard Rye | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 73.9% | 02/28/2015 | |||||||||||||
Property | 2.08 | Courtyard Nashville Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 81.7% | 02/28/2015 | |||||||||||||
Property | 2.09 | Courtyard Los Angeles Torrance Palos Verdes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 81.4% | 02/28/2015 | |||||||||||||
Property | 2.10 | Courtyard St. Louis Creve Coeur | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 71.4% | 02/28/2015 | |||||||||||||
Property | 2.11 | Courtyard Portland Beaverton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.7% | 02/28/2015 | |||||||||||||
Property | 2.12 | Courtyard Palm Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 67.3% | 02/28/2015 | |||||||||||||
Property | 2.13 | Courtyard Charlotte South Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 75.3% | 02/28/2015 | |||||||||||||
Property | 2.14 | Courtyard Norwalk | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 75.1% | 02/28/2015 | |||||||||||||
Property | 2.15 | Courtyard Detroit Metro Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.1% | 02/28/2015 | |||||||||||||
Property | 2.16 | Courtyard Chicago Waukegan Gurnee | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.4% | 02/28/2015 | |||||||||||||
Property | 2.17 | Courtyard Atlanta Perimeter Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 72.6% | 02/28/2015 | |||||||||||||
Property | 2.18 | Courtyard Denver Tech Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.8% | 02/28/2015 | |||||||||||||
Property | 2.19 | Courtyard Ft. Lauderdale Plantation | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.5% | 02/28/2015 | |||||||||||||
Property | 2.20 | Courtyard Lincroft Red Bank | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 65.5% | 02/28/2015 | |||||||||||||
Property | 2.21 | Courtyard Chicago Highland Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 63.9% | 02/28/2015 | |||||||||||||
Property | 2.22 | Courtyard Charlottesville North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 67.1% | 02/28/2015 | |||||||||||||
Property | 2.23 | Courtyard Raleigh Cary | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 62.7% | 02/28/2015 | |||||||||||||
Property | 2.24 | Courtyard Detroit Livonia | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 76.3% | 02/28/2015 | |||||||||||||
Property | 2.25 | Courtyard Birmingham Homewood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 68.2% | 02/28/2015 | |||||||||||||
Property | 2.26 | Courtyard West Palm Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 76.5% | 02/28/2015 | |||||||||||||
Property | 2.27 | Courtyard New Haven Wallingford | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 69.9% | 02/28/2015 | |||||||||||||
Property | 2.28 | Courtyard Dallas Plano Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 72.9% | 02/28/2015 | |||||||||||||
Property | 2.29 | Courtyard Chicago Oakbrook Terrace | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 72.2% | 02/28/2015 | |||||||||||||
Property | 2.30 | Courtyard Boston Andover | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 67.4% | 02/28/2015 | |||||||||||||
Property | 2.31 | Courtyard Kansas City Overland Park Metcalf | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.6% | 02/28/2015 | |||||||||||||
Property | 2.32 | Courtyard Minneapolis St Paul Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 73.7% | 02/28/2015 | |||||||||||||
Property | 2.33 | Courtyard Bakersfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 73.2% | 02/28/2015 | |||||||||||||
Property | 2.34 | Courtyard Denver Stapleton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.3% | 02/28/2015 | |||||||||||||
Property | 2.35 | Courtyard Rockford | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 62.7% | 02/28/2015 | |||||||||||||
Property | 2.36 | Courtyard Greenville Haywood Mall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.4% | 02/28/2015 | |||||||||||||
Property | 2.37 | Courtyard St. Louis Westport Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 68.7% | 02/28/2015 | |||||||||||||
Property | 2.38 | Courtyard Chicago Lincolnshire | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 61.8% | 02/28/2015 | |||||||||||||
Property | 2.39 | Courtyard San Antonio Downtown Market Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 73.8% | 02/28/2015 | |||||||||||||
Property | 2.40 | Courtyard Indianapolis Castleton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 63.2% | 02/28/2015 | |||||||||||||
Property | 2.41 | Courtyard Silver Spring North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 65.5% | 02/28/2015 | |||||||||||||
Property | 2.42 | Courtyard Lexington North | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 62.8% | 02/28/2015 | |||||||||||||
Property | 2.43 | Courtyard Tampa Westshore | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 83.6% | 02/28/2015 | |||||||||||||
Property | 2.44 | Courtyard Chicago Deerfield | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 60.2% | 02/28/2015 | |||||||||||||
Property | 2.45 | Courtyard St. Petersburg Clearwater | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 79.2% | 02/28/2015 | |||||||||||||
Property | 2.46 | Courtyard Toledo Airport Holland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 63.5% | 02/28/2015 | |||||||||||||
Property | 2.47 | Courtyard Phoenix Mesa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 64.7% | 02/28/2015 | |||||||||||||
Property | 2.48 | Courtyard Atlanta Airport South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 75.0% | 02/28/2015 | |||||||||||||
Property | 2.49 | Courtyard Memphis Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.8% | 02/28/2015 | |||||||||||||
Property | 2.50 | Courtyard Oklahoma City Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 61.8% | 02/28/2015 | |||||||||||||
Property | 2.51 | Courtyard Annapolis | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 61.6% | 02/28/2015 | |||||||||||||
Property | 2.52 | Courtyard Manassas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.0% | 02/28/2015 | |||||||||||||
Property | 2.53 | Courtyard Little Rock | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 56.9% | 02/28/2015 | |||||||||||||
Property | 2.54 | Courtyard Ft. Myers | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.7% | 02/28/2015 | |||||||||||||
Property | 2.55 | Courtyard Atlanta Gwinnett Mall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 70.4% | 02/28/2015 | |||||||||||||
Property | 2.56 | Courtyard Chicago Arlington Heights South | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 69.0% | 02/28/2015 | |||||||||||||
Property | 2.57 | Courtyard Dallas Richardson at Spring Valley | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 67.1% | 02/28/2015 | |||||||||||||
Property | 2.58 | Courtyard Huntsville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 55.9% | 02/28/2015 | |||||||||||||
Property | 2.59 | Courtyard Birmingham Hoover | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 56.2% | 02/28/2015 | |||||||||||||
Property | 2.60 | Courtyard Phoenix North Metrocenter | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 54.5% | 02/28/2015 | |||||||||||||
Property | 2.61 | Courtyard Tucson Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 69.5% | 02/28/2015 | |||||||||||||
Property | 2.62 | Courtyard Dayton South Mall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 50.5% | 02/28/2015 | |||||||||||||
Property | 2.63 | Courtyard Philadelphia Devon | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 72.3% | 02/28/2015 | |||||||||||||
Property | 2.64 | Courtyard Fresno | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.0% | 02/28/2015 | |||||||||||||
Property | 2.65 | Courtyard Poughkeepsie | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 68.0% | 02/28/2015 | |||||||||||||
Loan | 3 | DFW / Raleigh Portfolio | 94.8% | Various | ||||||||||||||||||||
Property | 3.01 | Sutter Creek Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.2% | 02/25/2015 | |||||||||||||
Property | 3.02 | Copper Crossing Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.0% | 01/26/2015 | |||||||||||||
Property | 3.03 | Estrada Oaks Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.8% | 01/26/2015 | |||||||||||||
Property | 3.04 | The Trestles Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 93.2% | 01/26/2015 | |||||||||||||
Property | 3.05 | Remington Place Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.3% | 01/09/2015 | |||||||||||||
Property | 3.06 | The Timbers Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 97.7% | 01/26/2015 | |||||||||||||
Loan | 4 | 3 Columbus Circle (35) | 01/31/2017 | Jazz at Lincoln Center | 30,653 | 04/30/2028 | Versace | 21,342 | 07/31/2025 | 82.7% | 02/28/2015 | |||||||||||||
Loan | 5 | Maui Coast Hotel | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 85.1% | 03/31/2015 | |||||||||||||
Loan | 6 | Sherman Plaza | 08/31/2016 | HemaCare Corporation | 25,379 | 07/31/2017 | Interviewing Services of America, Inc. | 19,459 | 01/31/2020 | 93.2% | 02/28/2015 | |||||||||||||
Loan | 7 | Hacienda Club | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.7% | 04/01/2015 | |||||||||||||
Loan | 8 | DoubleTree San Diego (37) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 88.3% | 02/28/2015 | |||||||||||||
Loan | 9 | Lake Arrowhead Village | 06/30/2015 | Bass Shoe & Clothing | 6,786 | 04/30/2020 | Saxony Real Estate | 6,597 | 06/30/2019 | 84.3% | 03/31/2015 | |||||||||||||
Loan | 10 | 100 Middle Street | 12/31/2023 | Bank of America | 24,065 | 12/31/2015 | Morgan Stanley | 22,155 | 10/31/2018 | 99.2% | 03/09/2015 | 2,554,635 | ||||||||||||
Loan | 11 | Luxe Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 04/23/2015 | |||||||||||||
Loan | 12 | SROA Portfolio | 92.2% | 01/31/2015 | ||||||||||||||||||||
Property | 12.01 | SROA - London | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 97.7% | 01/31/2015 | |||||||||||||
Property | 12.02 | SROA - Danville & Danville Outdoor | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.3% | 01/31/2015 | |||||||||||||
Property | 12.03 | SROA - Ashland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 92.7% | 01/31/2015 | |||||||||||||
Property | 12.04 | SROA - Paintsville & Paintsville additional | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 93.9% | 01/31/2015 | |||||||||||||
Property | 12.05 | SROA - Winchester Two (Therese) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.9% | 01/31/2015 | |||||||||||||
Property | 12.06 | SROA - Lawrenceburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.8% | 01/31/2015 | |||||||||||||
Property | 12.07 | SROA - Pikeville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.0% | 01/31/2015 | |||||||||||||
Property | 12.08 | SROA - Mount Sterling | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 99.0% | 01/31/2015 | |||||||||||||
Property | 12.09 | SROA - Wheelersburg I (Duis) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.5% | 01/31/2015 |
A-1-16
COMM 2015-CCRE23 | ||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Upfront | ||||||||||||||||||||||||
Lease | Lease | Lease | Occupancy | Replacement | ||||||||||||||||||||
Property Flag | ID | Property Name | Expiration(22) | 4th Largest Tenant(21)(22)(24) | SF | Expiration(22) | 5th Largest Tenant(21)(22)(24)(25) | SF | Expiration(22) | Occupancy(27) | As-of Date | Reserves($)(28) | ||||||||||||
Property | 12.10 | SROA - Morehead | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 93.3% | 01/31/2015 | |||||||||||||
Property | 12.11 | SROA - Berea | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.5% | 01/31/2015 | |||||||||||||
Property | 12.12 | SROA - Winchester I (Rockwell) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.8% | 01/31/2015 | |||||||||||||
Property | 12.13 | SROA - Willard Storage (Walton) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 71.5% | 01/31/2015 | |||||||||||||
Property | 12.14 | SROA - Willard (Tiffin) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 90.5% | 01/31/2015 | |||||||||||||
Property | 12.15 | SROA - Hager Hill | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 98.5% | 01/31/2015 | |||||||||||||
Property | 12.16 | SROA - Morehead (Litton) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.1% | 01/31/2015 | |||||||||||||
Property | 12.17 | SROA - Wheelersburg II (Ohio River) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 96.4% | 01/31/2015 | |||||||||||||
Property | 12.18 | SROA - Salyersville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 82.7% | 01/31/2015 | |||||||||||||
Property | 12.19 | SROA - Greenwich | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.5% | 01/31/2015 | |||||||||||||
Property | 12.20 | SROA - West Liberty (Main) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.2% | 01/31/2015 | |||||||||||||
Property | 12.21 | SROA - West Liberty (Glen) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.5% | 01/31/2015 | |||||||||||||
Property | 12.22 | SROA - Whitesburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 93.2% | 01/31/2015 | |||||||||||||
Property | 12.23 | SROA - Willard (All-In-One) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 45.0% | 01/31/2015 | |||||||||||||
Loan | 13 | La Gran Plaza (35)(38) | 07/31/2028 | Everest College | 40,916 | 10/31/2020 | Cinemagic-Bilingual Realty, Inc. | 35,695 | 12/31/2024 | 85.8% | 04/06/2015 | |||||||||||||
Loan | 14 | Waltonwood Twelve Oaks | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 85.6% | 03/05/2015 | |||||||||||||
Loan | 15 | Star Building | 06/30/2020 | DuPont E.I., DeNemours & Co. | 13,993 | 05/31/2018 | DuPont E.I., DeNemours & Co. | 10,000 | 09/30/2018 | 95.1% | 03/31/2015 | |||||||||||||
Loan | 16 | ART Florida & Ohio MF Portfolio II | 92.5% | 02/24/2015 | ||||||||||||||||||||
Property | 16.01 | Woodlands | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.0% | 02/24/2015 | |||||||||||||
Property | 16.02 | Annhurst | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 90.9% | 02/24/2015 | |||||||||||||
Property | 16.03 | Miguel Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 90.1% | 02/24/2015 | |||||||||||||
Property | 16.04 | Oakwood Village | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 92.0% | 02/24/2015 | |||||||||||||
Property | 16.05 | Timbercreek | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.8% | 02/24/2015 | |||||||||||||
Loan | 17 | Wexford Portfolio (38) | 96.3% | 03/03/2015 | ||||||||||||||||||||
Property | 17.01 | Capitol East Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.8% | 03/03/2015 | |||||||||||||
Property | 17.02 | Lexington Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.8% | 03/03/2015 | |||||||||||||
Property | 17.03 | 1825 Maryland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/03/2015 | |||||||||||||
Loan | 18 | Portage Crossing Shopping Center | 02/28/2025 | Burger Fi | 2,775 | 11/30/2024 | Chipotle #34-2348 | 2,400 | 11/30/2024 | 91.2% | 04/08/2015 | |||||||||||||
Loan | 19 | Holiday Inn Manhattan View | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 86.3% | 01/31/2015 | |||||||||||||
Loan | 20 | DoubleTree Norwalk | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 71.9% | 01/31/2015 | |||||||||||||
Loan | 21 | Champaign Portfolio | 83.0% | Various | ||||||||||||||||||||
Property | 21.01 | 2110 Fox Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 84.9% | 02/01/2015 | |||||||||||||
Property | 21.02 | 1906 Fox Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 21.03 | 2004 Fox Drive | 10/31/2017 | First Midwest Bank | 2,035 | 10/31/2019 | Congressman Davis | 1,752 | 01/02/2017 | 77.9% | 02/01/2015 | |||||||||||||
Property | 21.04 | Shoppes of Knollwood 1 | 03/31/2018 | Natural Gourmet | 1,600 | 10/31/2015 | Champaign Jewelers | 1,600 | 06/30/2015 | 84.4% | 02/01/2015 | |||||||||||||
Property | 21.05 | Shoppes of Knollwood 2 | 01/31/2016 | Country Squire Cleaners | 1,600 | 12/31/2019 | Eye Surgical Associates | 1,600 | 12/31/2016 | 90.8% | 02/01/2015 | |||||||||||||
Property | 21.06 | 1806 Fox Drive | 12/31/2015 | NAP | NAP | NAP | NAP | NAP | NAP | 90.5% | 02/01/2015 | |||||||||||||
Property | 21.07 | 2107 Neil | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 02/01/2015 | |||||||||||||
Property | 21.08 | 2302 Fox Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 52.8% | 02/01/2015 | |||||||||||||
Property | 21.09 | 201 Knollwood | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 75.0% | 02/01/2015 | |||||||||||||
Property | 21.10 | 1802 Fox Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 38.5% | 02/01/2015 | |||||||||||||
Loan | 22 | 260 California San Francisco | 12/31/2019 | JSI | 4,606 | 09/30/2020 | Swift Realty Partners (SRP) | 4,606 | 09/30/2019 | 95.5% | 03/06/2015 | |||||||||||||
Loan | 23 | 525 Park Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Loan | 24 | Winterwood Pavilion | 07/31/2023 | Harbor Freight Tools | 15,000 | 05/31/2022 | Super 99 | 5,000 | 11/30/2019 | 96.3% | 01/31/2015 | |||||||||||||
Loan | 25 | Equus Business Center | 04/30/2017 | Facilities Maintenance Service, Inc. | 4,940 | 10/31/2017 | 3D Laser Art, LLC | 4,940 | 08/31/2015 | 92.9% | 01/31/2015 | 134,500 | ||||||||||||
Loan | 26 | Jordan Creek-Westwood Apartments | 96.0% | 01/24/2015 | ||||||||||||||||||||
Property | 26.01 | Jordan Creek Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.0% | 01/23/2015 | |||||||||||||
Property | 26.02 | Westwood Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 97.7% | 01/26/2015 | |||||||||||||
Loan | 27 | Montara Village (38) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 90.4% | 03/01/2015 | 1,449,980 | ||||||||||||
Loan | 28 | Walgreens Portfolio (35) | 100.0% | 05/06/2015 | ||||||||||||||||||||
Property | 28.01 | Walgreens- River Falls | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.02 | Walgreens- Forrest City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.03 | Walgreens- Saint Louis (Lusher) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.04 | Walgreens- Saint Louis (Lemay) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.05 | Walgreens- Saint Charles | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.06 | Walgreens- Toledo | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.07 | Walgreens- Birmingham | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.08 | Walgreens- La Vista | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.09 | Walgreens- Olathe | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.10 | Walgreens- Arkadelphia | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.11 | Walgreens- Franklin | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.12 | Walgreens- Cincinnati | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.13 | Walgreens- Malvern | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.14 | Walgreens- Bartlett (5950) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.15 | Walgreens- Bartlett (6697) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.16 | Walgreens- Mount Washington | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.17 | Walgreens- Florence | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.18 | Walgreens- Little Rock | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.19 | Walgreens- Evansville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.20 | Walgreens- Oklahoma City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.21 | Walgreens- Hobart | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.22 | Walgreens- Memphis | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.23 | Walgreens- Oakland | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.24 | Walgreens- Knoxville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.25 | Walgreens- Decatur | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.26 | Walgreens- Sioux Falls | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.27 | Walgreens- Enterprise | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.28 | Walgreens- Tulsa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Property | 28.29 | Walgreens- Michigan City | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Loan | 29 | Lakeshore - Holiday Plaza MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 98.9% | 01/01/2015 | |||||||||||||
Loan | 30 | Belle Villa MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 87.4% | 02/19/2015 | |||||||||||||
Loan | 31 | Highland Park Apartments (38) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 98.6% | 01/31/2015 | |||||||||||||
Loan | 32 | Pomona Office Tower | 08/31/2020 | L.A. Co. Public Defender | 9,819 | 04/30/2019 | L.A. County D.A. Office | 6,938 | 02/16/2020 | 86.4% | 03/01/2015 | 17,000 | ||||||||||||
Loan | 33 | Preston Plano Parkway | 12/31/2020 | Luna De Noche | 5,001 | 12/31/2016 | Red Hot & Blue Restaurant | 4,422 | 06/30/2026 | 93.4% | 03/31/2015 | |||||||||||||
Loan | 34 | College Station and The Polos Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 95.1% | 02/02/2015 | |||||||||||||
Loan | 35 | Washington Square Plaza | 06/30/2020 | Heritage Restaurant Group, LLC | 6,480 | 08/31/2028 | Legghio, Israel | 6,394 | 02/28/2016 | 100.0% | 04/01/2015 | 17,241 | ||||||||||||
Loan | 36 | Aspire Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Loan | 37 | Plaza Square North | 12/31/2024 | Dunwoody Dermatology | 5,944 | 06/30/2019 | Griffith Engineering | 4,048 | 06/30/2015 | 97.9% | 11/01/2014 | |||||||||||||
Loan | 38 | 8500 Valcour Industrial | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 02/26/2015 | 2,190,000 | ||||||||||||
Loan | 39 | Hillcrest Heights Shopping Center | 10/31/2016 | Soap’s Laundromat | 4,500 | 10/31/2019 | Your Hardware & Dollar | 4,160 | 12/31/2016 | 84.6% | 01/31/2015 | |||||||||||||
Loan | 40 | Utica Medical Center | 01/31/2030 | CWH Holdings, L.L.C. sublet to Clinton Women’s Healthcare, P.C. | 3,176 | 01/31/2030 | O’Grady Properties, L.L.C. sublet to Michigan Neurology Associates, P.C. | 2,265 | 01/31/2030 | 86.6% | 02/09/2015 | |||||||||||||
Loan | 41 | Hollywood Self Storage | 91.6% | 02/18/2015 |
A-1-17
COMM 2015-CCRE23 | ||||||||||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||||||||||
Upfront | ||||||||||||||||||||||||
Lease | Lease | Lease | Occupancy | Replacement | ||||||||||||||||||||
Property Flag | ID | Property Name | Expiration(22) | 4th Largest Tenant(21)(22)(24) | SF | Expiration(22) | 5th Largest Tenant(21)(22)(24)(25) | SF | Expiration(22) | Occupancy(27) | As-of Date | Reserves($)(28) | ||||||||||||
Property | 41.01 | Evans | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 94.4% | 02/18/2015 | |||||||||||||
Property | 41.02 | Belair | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 87.7% | 02/18/2015 | |||||||||||||
Property | 41.03 | Martinez | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 84.2% | 02/18/2015 | |||||||||||||
Loan | 42 | Broadway Central | 03/31/2018 | Red Ginger | 2,157 | 03/31/2018 | The Noodle Shop | 1,905 | 10/31/2019 | 100.0% | 03/25/2015 | |||||||||||||
Loan | 43 | One Tower Creek | 12/31/2015 | Howick, Westfall, McBryan & Kaplan, LLC | 6,984 | 07/31/2018 | Procurement Advisors, LLC | 5,895 | 06/30/2019 | 88.4% | 11/01/2014 | |||||||||||||
Loan | 44 | North Park Mixed Use (38) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 80.4% | 02/24/2015 | |||||||||||||
Loan | 45 | Residence Inn Phoenix | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 64.9% | 10/31/2014 | |||||||||||||
Loan | 46 | Holiday Inn Express Cool Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 60.3% | 12/31/2014 | |||||||||||||
Loan | 47 | Holiday Inn Express - Poughkeepsie | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 65.5% | 12/31/2014 | |||||||||||||
Loan | 48 | IAA Brighton | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Loan | 49 | 1815 Griffin Road | 12/31/2023 | Seasons Hospice - Pending RCDA | 4,664 | 08/31/2019 | Miami Assoc of Realtors | 4,364 | 05/31/2019 | 88.4% | 02/05/2015 | |||||||||||||
Loan | 50 | 9061 Euclid Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 91.3% | 12/16/2014 | |||||||||||||
Loan | 51 | Riverview MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 99.3% | 01/01/2015 | |||||||||||||
Loan | 52 | Hampton Inn Titusville | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 78.4% | 01/31/2015 | |||||||||||||
Loan | 53 | Hampton Inn Terre Haute | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 66.6% | 12/31/2014 | |||||||||||||
Loan | 54 | Holiday Inn Express Pauls Valley | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 88.3% | 01/31/2015 | |||||||||||||
Loan | 55 | Ridge Plaza Shopping Center | 05/31/2018 | Phoenixville Federal Bank and Trust | 3,000 | 10/31/2022 | CS & GM Enterprises, LLC | 2,376 | 06/30/2019 | 87.5% | 03/31/2015 | |||||||||||||
Loan | 56 | StoreSmart Rockledge | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 74.7% | 02/28/2015 | |||||||||||||
Loan | 57 | The Residences at Summit View | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 97.2% | 12/11/2014 | |||||||||||||
Loan | 58 | Paradise Valley Ranch MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 91.5% | 01/01/2015 | |||||||||||||
Loan | 59 | HomeGoods Thousand Oaks | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Loan | 60 | CVS McDonough | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Loan | 61 | StoreSmart Naples | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 77.8% | 01/12/2015 | |||||||||||||
Loan | 62 | Americana Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 03/30/2015 | |||||||||||||
Loan | 63 | Country Inn & Suites Sioux Falls, SD | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 75.0% | 12/31/2014 | |||||||||||||
Loan | 64 | Hampton Inn Marshall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 65.4% | 01/31/2015 | |||||||||||||
Loan | 65 | Fresenius Chicago | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | 10,170 | ||||||||||||
Loan | 66 | Ohio Plaza | 01/31/2021 | O’Reilly Auto Parts | 6,000 | 08/31/2023 | Factory Connection | 5,400 | 03/31/2019 | 79.6% | 12/31/2014 | |||||||||||||
Loan | 67 | La Quinta Inn & Suites Blue Springs | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 57.3% | 12/31/2014 | |||||||||||||
Loan | 68 | Stonegate Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 97.8% | 01/12/2015 | |||||||||||||
Loan | 69 | Derby Hills MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 97.6% | 01/05/2015 | |||||||||||||
Loan | 70 | Marquis Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 89.5% | 02/04/2015 | |||||||||||||
Loan | 71 | Deere Road Industrial Park | 12/31/2017 | TP Styles | 18,900 | 11/30/2016 | Keebler Co. | 18,000 | 02/28/2018 | 99.0% | 02/25/2015 | |||||||||||||
Loan | 72 | Comfort Suites at the University Conway, SC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 67.1% | 12/31/2014 | |||||||||||||
Loan | 73 | Stardust MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 98.1% | 03/24/2015 | |||||||||||||
Loan | 74 | Alta Vista MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 84.7% | 01/20/2015 | |||||||||||||
Loan | 75 | 47-30 & 31 Vernon Blvd | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 01/12/2015 | |||||||||||||
Loan | 76 | Chaparral Ranch MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 01/07/2015 | |||||||||||||
Loan | 77 | Monument Meadow | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 88.9% | 01/25/2015 | |||||||||||||
Loan | 78 | Townhouse MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 89.9% | 01/31/2015 | |||||||||||||
Loan | 79 | CVS Plano | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Loan | 80 | Dollar General - Paynesville (38) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Loan | 81 | Dollar General - Yorktown (38) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Loan | 82 | Dollar General - St. Francis (38) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
Loan | 83 | Dollar General - Battle Lake (38) | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 100.0% | 05/06/2015 | |||||||||||||
A-1-18
COMM 2015-CCRE23 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | |||||||||||
Replacement | TI/LC | TI/LC | Tax | Tax | Insurance | |||||||||||
Property Flag | ID | Property Name | Reserves ($)(30)(31) | Reserves ($)(28) | Reserves ($)(30) | Reserves ($)(28) | Reserves ($)(30) | Reserves($)(28) | ||||||||
Loan | 1 | 9200 & 9220 Sunset (35) | 6,608 | 26,431 | 450,000 | 154,740 | 51,000 | |||||||||
Loan | 2 | Courtyard by Marriott Portfolio (35)(36) | Springing | 985,000 | ||||||||||||
Property | 2.01 | Courtyard Larkspur Landing Marin County | ||||||||||||||
Property | 2.02 | Courtyard San Mateo Foster City | ||||||||||||||
Property | 2.03 | Courtyard San Jose Cupertino | ||||||||||||||
Property | 2.04 | Courtyard Boulder | ||||||||||||||
Property | 2.05 | Courtyard Los Angeles Hacienda Heights | ||||||||||||||
Property | 2.06 | Courtyard Seattle South Center | ||||||||||||||
Property | 2.07 | Courtyard Rye | ||||||||||||||
Property | 2.08 | Courtyard Nashville Airport | ||||||||||||||
Property | 2.09 | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||
Property | 2.10 | Courtyard St. Louis Creve Coeur | ||||||||||||||
Property | 2.11 | Courtyard Portland Beaverton | ||||||||||||||
Property | 2.12 | Courtyard Palm Springs | ||||||||||||||
Property | 2.13 | Courtyard Charlotte South Park | ||||||||||||||
Property | 2.14 | Courtyard Norwalk | ||||||||||||||
Property | 2.15 | Courtyard Detroit Metro Airport | ||||||||||||||
Property | 2.16 | Courtyard Chicago Waukegan Gurnee | ||||||||||||||
Property | 2.17 | Courtyard Atlanta Perimeter Center | ||||||||||||||
Property | 2.18 | Courtyard Denver Tech Center | ||||||||||||||
Property | 2.19 | Courtyard Ft. Lauderdale Plantation | ||||||||||||||
Property | 2.20 | Courtyard Lincroft Red Bank | ||||||||||||||
Property | 2.21 | Courtyard Chicago Highland Park | ||||||||||||||
Property | 2.22 | Courtyard Charlottesville North | ||||||||||||||
Property | 2.23 | Courtyard Raleigh Cary | ||||||||||||||
Property | 2.24 | Courtyard Detroit Livonia | ||||||||||||||
Property | 2.25 | Courtyard Birmingham Homewood | ||||||||||||||
Property | 2.26 | Courtyard West Palm Beach | ||||||||||||||
Property | 2.27 | Courtyard New Haven Wallingford | ||||||||||||||
Property | 2.28 | Courtyard Dallas Plano Parkway | ||||||||||||||
Property | 2.29 | Courtyard Chicago Oakbrook Terrace | ||||||||||||||
Property | 2.30 | Courtyard Boston Andover | ||||||||||||||
Property | 2.31 | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||
Property | 2.32 | Courtyard Minneapolis St Paul Airport | ||||||||||||||
Property | 2.33 | Courtyard Bakersfield | ||||||||||||||
Property | 2.34 | Courtyard Denver Stapleton | ||||||||||||||
Property | 2.35 | Courtyard Rockford | ||||||||||||||
Property | 2.36 | Courtyard Greenville Haywood Mall | ||||||||||||||
Property | 2.37 | Courtyard St. Louis Westport Plaza | ||||||||||||||
Property | 2.38 | Courtyard Chicago Lincolnshire | ||||||||||||||
Property | 2.39 | Courtyard San Antonio Downtown Market Square | ||||||||||||||
Property | 2.40 | Courtyard Indianapolis Castleton | ||||||||||||||
Property | 2.41 | Courtyard Silver Spring North | ||||||||||||||
Property | 2.42 | Courtyard Lexington North | ||||||||||||||
Property | 2.43 | Courtyard Tampa Westshore | ||||||||||||||
Property | 2.44 | Courtyard Chicago Deerfield | ||||||||||||||
Property | 2.45 | Courtyard St. Petersburg Clearwater | ||||||||||||||
Property | 2.46 | Courtyard Toledo Airport Holland | ||||||||||||||
Property | 2.47 | Courtyard Phoenix Mesa | ||||||||||||||
Property | 2.48 | Courtyard Atlanta Airport South | ||||||||||||||
Property | 2.49 | Courtyard Memphis Airport | ||||||||||||||
Property | 2.50 | Courtyard Oklahoma City Airport | ||||||||||||||
Property | 2.51 | Courtyard Annapolis | ||||||||||||||
Property | 2.52 | Courtyard Manassas | ||||||||||||||
Property | 2.53 | Courtyard Little Rock | ||||||||||||||
Property | 2.54 | Courtyard Ft. Myers | ||||||||||||||
Property | 2.55 | Courtyard Atlanta Gwinnett Mall | ||||||||||||||
Property | 2.56 | Courtyard Chicago Arlington Heights South | ||||||||||||||
Property | 2.57 | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||
Property | 2.58 | Courtyard Huntsville | ||||||||||||||
Property | 2.59 | Courtyard Birmingham Hoover | ||||||||||||||
Property | 2.60 | Courtyard Phoenix North Metrocenter | ||||||||||||||
Property | 2.61 | Courtyard Tucson Airport | ||||||||||||||
Property | 2.62 | Courtyard Dayton South Mall | ||||||||||||||
Property | 2.63 | Courtyard Philadelphia Devon | ||||||||||||||
Property | 2.64 | Courtyard Fresno | ||||||||||||||
Property | 2.65 | Courtyard Poughkeepsie | ||||||||||||||
Loan | 3 | DFW / Raleigh Portfolio | 38,667 | 459,792 | 113,517 | 5,103 | ||||||||||
Property | 3.01 | Sutter Creek Apartments | ||||||||||||||
Property | 3.02 | Copper Crossing Apartments | ||||||||||||||
Property | 3.03 | Estrada Oaks Apartments | ||||||||||||||
Property | 3.04 | The Trestles Apartments | ||||||||||||||
Property | 3.05 | Remington Place Apartments | ||||||||||||||
Property | 3.06 | The Timbers Apartments | ||||||||||||||
Loan | 4 | 3 Columbus Circle (35) | 4,405,062 | 1,260,386 | 420,129 | |||||||||||
Loan | 5 | Maui Coast Hotel | 1/12 of 4.0% of annual operating income | 42,000 | 22,252 | 287,867 | ||||||||||
Loan | 6 | Sherman Plaza | 4,461 | 1,250,000 | 22,303 | 164,250 | 54,750 | 40,300 | ||||||||
Loan | 7 | Hacienda Club | Springing | 247,200 | 49,440 | 110,487 | ||||||||||
Loan | 8 | DoubleTree San Diego (37) | 1/12 of 4.0% of Annual Gross Revenue | 96,778 | 54,389 | 52,975 | ||||||||||
Loan | 9 | Lake Arrowhead Village | 3,841 | 250,000 | 14,403 | 137,250 | 45,750 | 55,494 | ||||||||
Loan | 10 | 100 Middle Street | Springing | 2,600,000 | Springing | 116,134 | 58,067 | 7,645 | ||||||||
Loan | 11 | Luxe Villas | 1,352 | 72,000 | 18,000 | 1,787 | ||||||||||
Loan | 12 | SROA Portfolio | 9,830 | 68,120 | 15,761 | 9,575 | ||||||||||
Property | 12.01 | SROA - London | ||||||||||||||
Property | 12.02 | SROA - Danville & Danville Outdoor | ||||||||||||||
Property | 12.03 | SROA - Ashland | ||||||||||||||
Property | 12.04 | SROA - Paintsville & Paintsville additional | ||||||||||||||
Property | 12.05 | SROA - Winchester Two (Therese) | ||||||||||||||
Property | 12.06 | SROA - Lawrenceburg | ||||||||||||||
Property | 12.07 | SROA - Pikeville | ||||||||||||||
Property | 12.08 | SROA - Mount Sterling | ||||||||||||||
Property | 12.09 | SROA - Wheelersburg I (Duis) |
A-1-19
COMM 2015-CCRE23 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | |||||||||||
Replacement | TI/LC | TI/LC | Tax | Tax | Insurance | |||||||||||
Property Flag | ID | Property Name | Reserves ($)(30)(31) | Reserves ($)(28) | Reserves ($)(30) | Reserves ($)(28) | Reserves ($)(30) | Reserves($)(28) | ||||||||
Property | 12.10 | SROA - Morehead | ||||||||||||||
Property | 12.11 | SROA - Berea | ||||||||||||||
Property | 12.12 | SROA - Winchester I (Rockwell) | ||||||||||||||
Property | 12.13 | SROA - Willard Storage (Walton) | ||||||||||||||
Property | 12.14 | SROA - Willard (Tiffin) | ||||||||||||||
Property | 12.15 | SROA - Hager Hill | ||||||||||||||
Property | 12.16 | SROA - Morehead (Litton) | ||||||||||||||
Property | 12.17 | SROA - Wheelersburg II (Ohio River) | ||||||||||||||
Property | 12.18 | SROA - Salyersville | ||||||||||||||
Property | 12.19 | SROA - Greenwich | ||||||||||||||
Property | 12.20 | SROA - West Liberty (Main) | ||||||||||||||
Property | 12.21 | SROA - West Liberty (Glen) | ||||||||||||||
Property | 12.22 | SROA - Whitesburg | ||||||||||||||
Property | 12.23 | SROA - Willard (All-In-One) | ||||||||||||||
Loan | 13 | La Gran Plaza (35)(38) | 17,177 | 47,038 | 546,391 | 91,065 | 77,827 | |||||||||
Loan | 14 | Waltonwood Twelve Oaks | 3,475 | 227,844 | 23,222 | |||||||||||
Loan | 15 | Star Building | 1,867 | 16,843 | 153,377 | 21,556 | 8,202 | |||||||||
Loan | 16 | ART Florida & Ohio MF Portfolio II | 18,416 | 97,030 | 18,497 | 37,937 | ||||||||||
Property | 16.01 | Woodlands | ||||||||||||||
Property | 16.02 | Annhurst | ||||||||||||||
Property | 16.03 | Miguel Place | ||||||||||||||
Property | 16.04 | Oakwood Village | ||||||||||||||
Property | 16.05 | Timbercreek | ||||||||||||||
Loan | 17 | Wexford Portfolio (38) | 4,021 | 31,167 | 15,583 | 67,456 | ||||||||||
Property | 17.01 | Capitol East Apartments | ||||||||||||||
Property | 17.02 | Lexington Apartments | ||||||||||||||
Property | 17.03 | 1825 Maryland | ||||||||||||||
Loan | 18 | Portage Crossing Shopping Center | 1,505 | 921,837 | 3,750 | 30,080 | 30,685 | 4,167 | ||||||||
Loan | 19 | Holiday Inn Manhattan View | 1/12 of 4.0% of Gross Income from Operations | 3,334 | 3,334 | 65,460 | ||||||||||
Loan | 20 | DoubleTree Norwalk | 1/12 of 4.0% of Gross Income from Operations | 105,000 | 35,000 | |||||||||||
Loan | 21 | Champaign Portfolio | 9,010 | 150,000 | 15,083 | 344,780 | 49,254 | |||||||||
Property | 21.01 | 2110 Fox Drive | ||||||||||||||
Property | 21.02 | 1906 Fox Drive | ||||||||||||||
Property | 21.03 | 2004 Fox Drive | ||||||||||||||
Property | 21.04 | Shoppes of Knollwood 1 | ||||||||||||||
Property | 21.05 | Shoppes of Knollwood 2 | ||||||||||||||
Property | 21.06 | 1806 Fox Drive | ||||||||||||||
Property | 21.07 | 2107 Neil | ||||||||||||||
Property | 21.08 | 2302 Fox Drive | ||||||||||||||
Property | 21.09 | 201 Knollwood | ||||||||||||||
Property | 21.10 | 1802 Fox Drive | ||||||||||||||
Loan | 22 | 260 California San Francisco | 1,045 | 378,106 | Springing | 15,912 | 15,912 | |||||||||
Loan | 23 | 525 Park Avenue | 308 | Springing | 120,868 | 24,174 | 2,365 | |||||||||
Loan | 24 | Winterwood Pavilion | 2,268 | 8,505 | 15,000 | 7,500 | 12,120 | |||||||||
Loan | 25 | Equus Business Center | Springing | 224,000 | Springing | 26,333 | 13,167 | |||||||||
Loan | 26 | Jordan Creek-Westwood Apartments | 7,375 | 68,157 | 22,719 | 21,958 | ||||||||||
Property | 26.01 | Jordan Creek Apartments | ||||||||||||||
Property | 26.02 | Westwood Apartments | ||||||||||||||
Loan | 27 | Montara Village (38) | 14,763 | 35,516 | ||||||||||||
Loan | 28 | Walgreens Portfolio (35) | Springing | |||||||||||||
Property | 28.01 | Walgreens- River Falls | ||||||||||||||
Property | 28.02 | Walgreens- Forrest City | ||||||||||||||
Property | 28.03 | Walgreens- Saint Louis (Lusher) | ||||||||||||||
Property | 28.04 | Walgreens- Saint Louis (Lemay) | ||||||||||||||
Property | 28.05 | Walgreens- Saint Charles | ||||||||||||||
Property | 28.06 | Walgreens- Toledo | ||||||||||||||
Property | 28.07 | Walgreens- Birmingham | ||||||||||||||
Property | 28.08 | Walgreens- La Vista | ||||||||||||||
Property | 28.09 | Walgreens- Olathe | ||||||||||||||
Property | 28.10 | Walgreens- Arkadelphia | ||||||||||||||
Property | 28.11 | Walgreens- Franklin | ||||||||||||||
Property | 28.12 | Walgreens- Cincinnati | ||||||||||||||
Property | 28.13 | Walgreens- Malvern | ||||||||||||||
Property | 28.14 | Walgreens- Bartlett (5950) | ||||||||||||||
Property | 28.15 | Walgreens- Bartlett (6697) | ||||||||||||||
Property | 28.16 | Walgreens- Mount Washington | ||||||||||||||
Property | 28.17 | Walgreens- Florence | ||||||||||||||
Property | 28.18 | Walgreens- Little Rock | ||||||||||||||
Property | 28.19 | Walgreens- Evansville | ||||||||||||||
Property | 28.20 | Walgreens- Oklahoma City | ||||||||||||||
Property | 28.21 | Walgreens- Hobart | ||||||||||||||
Property | 28.22 | Walgreens- Memphis | ||||||||||||||
Property | 28.23 | Walgreens- Oakland | ||||||||||||||
Property | 28.24 | Walgreens- Knoxville | ||||||||||||||
Property | 28.25 | Walgreens- Decatur | ||||||||||||||
Property | 28.26 | Walgreens- Sioux Falls | ||||||||||||||
Property | 28.27 | Walgreens- Enterprise | ||||||||||||||
Property | 28.28 | Walgreens- Tulsa | ||||||||||||||
Property | 28.29 | Walgreens- Michigan City | ||||||||||||||
Loan | 29 | Lakeshore - Holiday Plaza MHC | 1,260 | 48,282 | 26,657 | 31,415 | ||||||||||
Loan | 30 | Belle Villa MHC | 1,759 | 26,500 | 26,500 | 3,903 | ||||||||||
Loan | 31 | Highland Park Apartments (38) | 5,166 | 85,000 | 14,167 | 9,065 | ||||||||||
Loan | 32 | Pomona Office Tower | 2,424 | 622,291 | 12,410 | 20,590 | ||||||||||
Loan | 33 | Preston Plano Parkway | 775 | 345,786 | Springing | 70,542 | 17,635 | |||||||||
Loan | 34 | College Station and The Polos Apartments | 9,413 | 138,243 | 19,749 | 57,570 | ||||||||||
Loan | 35 | Washington Square Plaza | 1,910 | 82,759 | 9,166 | 267,705 | 24,337 | 25,379 | ||||||||
Loan | 36 | Aspire Center | 780 | 5,220 | 8,706 | |||||||||||
Loan | 37 | Plaza Square North | 1,838 | 69,450 | 8,355 | 46,862 | 11,715 | 9,975 | ||||||||
Loan | 38 | 8500 Valcour Industrial | 4,083 | 8,167 | 164,115 | 32,823 | 29,143 | |||||||||
Loan | 39 | Hillcrest Heights Shopping Center | 14,002 | 250,000 | Springing | 75,403 | 12,567 | 3,000 | ||||||||
Loan | 40 | Utica Medical Center | 742 | 3,711 | 56,175 | 7,225 | 7,327 | |||||||||
Loan | 41 | Hollywood Self Storage | 2,600 | 15,079 | 5,026 | 16,567 |
A-1-20
COMM 2015-CCRE23 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Monthly | Upfront | Monthly | Upfront | Monthly | Upfront | |||||||||||
Replacement | TI/LC | TI/LC | Tax | Tax | Insurance | |||||||||||
Property Flag | ID | Property Name | Reserves ($)(30)(31) | Reserves ($)(28) | Reserves ($)(30) | Reserves ($)(28) | Reserves ($)(30) | Reserves($)(28) | ||||||||
Property | 41.01 | Evans | ||||||||||||||
Property | 41.02 | Belair | ||||||||||||||
Property | 41.03 | Martinez | ||||||||||||||
Loan | 42 | Broadway Central | 454 | 1,893 | 11,911 | 11,911 | 18,247 | |||||||||
Loan | 43 | One Tower Creek | 1,811 | 250,000 | 8,231 | 56,752 | 11,350 | 12,939 | ||||||||
Loan | 44 | North Park Mixed Use (38) | 685 | 130,000 | 313 | 21,250 | 7,083 | 9,682 | ||||||||
Loan | 45 | Residence Inn Phoenix | The greater of (i) 4.0% of prior month’s gross rents, (ii) the then-current amount required under the Management Agreement and (iii) the then-current amount required under the Franchise Agreement for Approved Capital Expenditures and FF&E Work | 60,309 | 15,077 | |||||||||||
Loan | 46 | Holiday Inn Express Cool Springs | The greater of (i) 4.0% of prior month’s gross rents, (ii) the then-current amount required under the Management Agreement and (iii) the then-current amount required under the Franchise Agreement for Approved Capital Expenditures and FF&E Work | 3,417 | ||||||||||||
Loan | 47 | Holiday Inn Express - Poughkeepsie | The greater of (i) 1/12 of 4% of the greater of (A) the Gross Revenue generated during the 12 month period and (B) the Gross Revenue projected in the then-effective Approved Annual Budget for the 12 month period | 201,138 | 40,228 | 7,750 | ||||||||||
Loan | 48 | IAA Brighton | Springing | |||||||||||||
Loan | 49 | 1815 Griffin Road | 1,213 | 6,500 | 35,516 | 11,839 | 3,064 | |||||||||
Loan | 50 | 9061 Euclid Avenue | 1,546 | 100,000 | 2,319 | 55,987 | 10,179 | 2,298 | ||||||||
Loan | 51 | Riverview MHC | 654 | 36,012 | 6,002 | 2,373 | ||||||||||
Loan | 52 | Hampton Inn Titusville | 1/12 of 4.0% of Gross Income from Operations | 24,167 | 4,833 | 4,490 | ||||||||||
Loan | 53 | Hampton Inn Terre Haute | Springing | 67,302 | 11,217 | 7,897 | ||||||||||
Loan | 54 | Holiday Inn Express Pauls Valley | 1/12 of 4.0% of Gross Income from Operations | 16,151 | 2,692 | 30,000 | ||||||||||
Loan | 55 | Ridge Plaza Shopping Center | 621 | 1,860 | 86,199 | 10,775 | 3,207 | |||||||||
Loan | 56 | StoreSmart Rockledge | 916 | 23,718 | 3,953 | 8,910 | ||||||||||
Loan | 57 | The Residences at Summit View | 4,400 | 39,693 | 13,231 | |||||||||||
Loan | 58 | Paradise Valley Ranch MHC | 683 | 2,083 | 1,828 | |||||||||||
Loan | 59 | HomeGoods Thousand Oaks | 546 | Springing | 14,000 | 3,500 | 2,004 | |||||||||
Loan | 60 | CVS McDonough | Springing | |||||||||||||
Loan | 61 | StoreSmart Naples | 459 | 17,198 | 2,866 | 6,688 | ||||||||||
Loan | 62 | Americana Apartments | 2,572 | 5,750 | 1,917 | 11,200 | ||||||||||
Loan | 63 | Country Inn & Suites Sioux Falls, SD | The greater of (i) 4.0% of prior month’s gross rents, (ii) the then-current amount required under the Management Agreement and (iii) the then-current amount required under the Franchise Agreement for the repair and replacement of the FF&E | 4,147 | 4,147 | 4,843 | ||||||||||
Loan | 64 | Hampton Inn Marshall | 1/12 of 4.0% of Rent for trailing 12 months | 23,283 | 4,657 | 8,652 | ||||||||||
Loan | 65 | Fresenius Chicago | Springing | Springing | Springing | 1,785 | ||||||||||
Loan | 66 | Ohio Plaza | 1,456 | 50,000 | 3,465 | 21,351 | 5,338 | |||||||||
Loan | 67 | La Quinta Inn & Suites Blue Springs | 1st 18 months: 1/12 of 2.5% of the greater of (A) T-12 Gross Revenue and (B) Gross Revenue projected in the Annual Budget for the 12 month period; 19th month: 1/12 of 4% of the greater of (A) T-12 Gross Revenue and (B) Gross Revenue projected in the Annual Budget for the 12 month period | 15,260 | 3,052 | 2,949 | ||||||||||
Loan | 68 | Stonegate Apartments | 1,917 | 20,926 | 5,232 | 17,292 | ||||||||||
Loan | 69 | Derby Hills MHC | 704 | 13,401 | 3,350 | 5,236 | ||||||||||
Loan | 70 | Marquis Apartments | 429 | Springing | 31,000 | 10,333 | 593 | |||||||||
Loan | 71 | Deere Road Industrial Park | 3,393 | 5,938 | 46,083 | 12,583 | 46,875 | |||||||||
Loan | 72 | Comfort Suites at the University Conway, SC | 1/12 of 4.0% of Gross Income from Operations | 8,250 | 2,750 | 16,047 | ||||||||||
Loan | 73 | Stardust MHC | 536 | 16,206 | 4,051 | 3,049 | ||||||||||
Loan | 74 | Alta Vista MHC | 571 | 4,636 | 2,318 | 2,381 | ||||||||||
Loan | 75 | 47-30 & 31 Vernon Blvd | 126 | 84,000 | 320 | 11,750 | 3,917 | 8,591 | ||||||||
Loan | 76 | Chaparral Ranch MHC | 530 | 1,510 | 503 | 569 | ||||||||||
Loan | 77 | Monument Meadow | 408 | 1,584 | 528 | 1,190 | ||||||||||
Loan | 78 | Townhouse MHC | 288 | 2,511 | 837 | 1,174 | ||||||||||
Loan | 79 | CVS Plano | Springing | Springing | Springing | |||||||||||
Loan | 80 | Dollar General - Paynesville (38) | Springing | |||||||||||||
Loan | 81 | Dollar General - Yorktown (38) | Springing | |||||||||||||
Loan | 82 | Dollar General - St. Francis (38) | Springing | |||||||||||||
Loan | 83 | Dollar General - Battle Lake (38) | Springing | |||||||||||||
A-1-21
COMM 2015-CCRE23 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Monthly | Upfront | Other | Environmental | |||||||||||||
Insurance | Engineering | Other | Reserves | Report | Engineering | |||||||||||
Property Flag | ID | Property Name | Reserves ($)(30) | Reserve($)(28) | Reserves ($)(28) | Description(29)(32) | Date(33)(34) | Report Date | ||||||||
Loan | 1 | 9200 & 9220 Sunset (35) | 9,000 | 501,964 | Rent Abatement Reserve (Upfront: 501,964) | 02/09/2015 | 02/10/2015 | |||||||||
Loan | 2 | Courtyard by Marriott Portfolio (35)(36) | Springing | 409,063 | Springing | Ground Rent (Monthly: Springing) | ||||||||||
Property | 2.01 | Courtyard Larkspur Landing Marin County | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.02 | Courtyard San Mateo Foster City | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.03 | Courtyard San Jose Cupertino | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.04 | Courtyard Boulder | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.05 | Courtyard Los Angeles Hacienda Heights | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.06 | Courtyard Seattle South Center | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.07 | Courtyard Rye | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.08 | Courtyard Nashville Airport | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.09 | Courtyard Los Angeles Torrance Palos Verdes | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.10 | Courtyard St. Louis Creve Coeur | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.11 | Courtyard Portland Beaverton | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.12 | Courtyard Palm Springs | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.13 | Courtyard Charlotte South Park | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.14 | Courtyard Norwalk | 04/10/2015 | 03/30/2015 | ||||||||||||
Property | 2.15 | Courtyard Detroit Metro Airport | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.16 | Courtyard Chicago Waukegan Gurnee | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.17 | Courtyard Atlanta Perimeter Center | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.18 | Courtyard Denver Tech Center | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.19 | Courtyard Ft. Lauderdale Plantation | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.20 | Courtyard Lincroft Red Bank | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.21 | Courtyard Chicago Highland Park | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.22 | Courtyard Charlottesville North | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.23 | Courtyard Raleigh Cary | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.24 | Courtyard Detroit Livonia | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.25 | Courtyard Birmingham Homewood | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.26 | Courtyard West Palm Beach | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.27 | Courtyard New Haven Wallingford | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.28 | Courtyard Dallas Plano Parkway | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.29 | Courtyard Chicago Oakbrook Terrace | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.30 | Courtyard Boston Andover | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.31 | Courtyard Kansas City Overland Park Metcalf | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.32 | Courtyard Minneapolis St Paul Airport | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.33 | Courtyard Bakersfield | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.34 | Courtyard Denver Stapleton | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.35 | Courtyard Rockford | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.36 | Courtyard Greenville Haywood Mall | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.37 | Courtyard St. Louis Westport Plaza | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.38 | Courtyard Chicago Lincolnshire | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.39 | Courtyard San Antonio Downtown Market Square | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.40 | Courtyard Indianapolis Castleton | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.41 | Courtyard Silver Spring North | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.42 | Courtyard Lexington North | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.43 | Courtyard Tampa Westshore | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.44 | Courtyard Chicago Deerfield | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.45 | Courtyard St. Petersburg Clearwater | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.46 | Courtyard Toledo Airport Holland | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.47 | Courtyard Phoenix Mesa | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.48 | Courtyard Atlanta Airport South | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.49 | Courtyard Memphis Airport | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.50 | Courtyard Oklahoma City Airport | 03/30/2015 | 04/13/2015 | ||||||||||||
Property | 2.51 | Courtyard Annapolis | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.52 | Courtyard Manassas | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.53 | Courtyard Little Rock | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.54 | Courtyard Ft. Myers | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.55 | Courtyard Atlanta Gwinnett Mall | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.56 | Courtyard Chicago Arlington Heights South | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.57 | Courtyard Dallas Richardson at Spring Valley | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.58 | Courtyard Huntsville | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.59 | Courtyard Birmingham Hoover | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.60 | Courtyard Phoenix North Metrocenter | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.61 | Courtyard Tucson Airport | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.62 | Courtyard Dayton South Mall | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.63 | Courtyard Philadelphia Devon | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.64 | Courtyard Fresno | 03/30/2015 | 03/30/2015 | ||||||||||||
Property | 2.65 | Courtyard Poughkeepsie | 03/30/2015 | 03/30/2015 | ||||||||||||
Loan | 3 | DFW / Raleigh Portfolio | 5,103 | 135,250 | 9,475,083 | Capital Expenditure Holdback (Upfront: 9,475,083) | ||||||||||
Property | 3.01 | Sutter Creek Apartments | 12/22/2014 | 12/22/2014 | ||||||||||||
Property | 3.02 | Copper Crossing Apartments | 12/22/2014 | 12/22/2014 | ||||||||||||
Property | 3.03 | Estrada Oaks Apartments | 12/22/2014 | 12/22/2014 | ||||||||||||
Property | 3.04 | The Trestles Apartments | 12/22/2014 | 12/22/2014 | ||||||||||||
Property | 3.05 | Remington Place Apartments | 12/21/2014 | 12/22/2014 | ||||||||||||
Property | 3.06 | The Timbers Apartments | 12/22/2014 | 12/22/2014 | ||||||||||||
Loan | 4 | 3 Columbus Circle (35) | Springing | 3,500,000 | 4,915,084 | Signage Conversion (Upfront: 2,524,836); Signage Rent (Upfront: 1,550,000); Rent Concession (Upfront: 840,248) | 02/09/2015 | 02/17/2015 | ||||||||
Loan | 5 | Maui Coast Hotel | 23,989 | 02/27/2015 | 02/27/2015 | |||||||||||
Loan | 6 | Sherman Plaza | 3,664 | 605,525 | Initial TI/LC Reserve (Upfront: 334,241); Free Rent Reserve (Upfront: 271,284); Lease Sweep Period (Monthly Springing: Excess Cash Flow) | 03/19/2015 | 01/21/2015 | |||||||||
Loan | 7 | Hacienda Club | 9,899 | 02/04/2015 | 02/03/2015 | |||||||||||
Loan | 8 | DoubleTree San Diego (37) | 6,622 | 2,402,139 | PIP Reserve (Upfront: 2,402,139); Seasonality Reserve (Monthly: 62,500 for May 2015-August 2015) | 02/18/2015 | 03/16/2015 | |||||||||
Loan | 9 | Lake Arrowhead Village | 8,378 | 700,000 | 300,000 | Post Office Rollover Reserve (Upfront: 300,000) | 03/04/2015 | 10/14/2014 | ||||||||
Loan | 10 | 100 Middle Street | 3,822 | 1,000,000 | Holdback Reserve (Upfront: 1,000,000) | 03/12/2015 | 02/27/2015 | |||||||||
Loan | 11 | Luxe Villas | 1,787 | 04/24/2015 | 03/09/2015 | |||||||||||
Loan | 12 | SROA Portfolio | 9,575 | 36,831 | ||||||||||||
Property | 12.01 | SROA - London | 01/05/2015 | 01/07/2015 | ||||||||||||
Property | 12.02 | SROA - Danville & Danville Outdoor | 01/09/2015 | 01/07/2015 | ||||||||||||
Property | 12.03 | SROA - Ashland | 01/08/2015 | 01/07/2015 | ||||||||||||
Property | 12.04 | SROA - Paintsville & Paintsville additional | 01/08/2015 | 01/07/2015 | ||||||||||||
Property | 12.05 | SROA - Winchester Two (Therese) | 01/07/2015 | 01/07/2015 | ||||||||||||
Property | 12.06 | SROA - Lawrenceburg | 01/08/2015 | 01/07/2015 | ||||||||||||
Property | 12.07 | SROA - Pikeville | 01/08/2015 | 01/07/2015 | ||||||||||||
Property | 12.08 | SROA - Mount Sterling | 01/08/2015 | 01/07/2015 | ||||||||||||
Property | 12.09 | SROA - Wheelersburg I (Duis) | 01/07/2015 | 01/07/2015 |
A-1-22
COMM 2015-CCRE23 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Monthly | Upfront | Other | Environmental | |||||||||||||
Insurance | Engineering | Other | Reserves | Report | Engineering | |||||||||||
Property Flag | ID | Property Name | Reserves ($)(30) | Reserve($)(28) | Reserves ($)(28) | Description(29)(32) | Date(33)(34) | Report Date | ||||||||
Property | 12.10 | SROA - Morehead | 01/06/2015 | 01/07/2015 | ||||||||||||
Property | 12.11 | SROA - Berea | 01/09/2015 | 01/07/2015 | ||||||||||||
Property | 12.12 | SROA - Winchester I (Rockwell) | 01/06/2015 | 01/07/2015 | ||||||||||||
Property | 12.13 | SROA - Willard Storage (Walton) | 01/09/2015 | 01/07/2015 | ||||||||||||
Property | 12.14 | SROA - Willard (Tiffin) | 01/08/2015 | 01/07/2015 | ||||||||||||
Property | 12.15 | SROA - Hager Hill | 01/09/2015 | 01/07/2015 | ||||||||||||
Property | 12.16 | SROA - Morehead (Litton) | 01/05/2015 | 01/07/2015 | ||||||||||||
Property | 12.17 | SROA - Wheelersburg II (Ohio River) | 01/07/2015 | 01/07/2015 | ||||||||||||
Property | 12.18 | SROA - Salyersville | 01/09/2015 | 01/07/2015 | ||||||||||||
Property | 12.19 | SROA - Greenwich | 01/09/2015 | 01/07/2015 | ||||||||||||
Property | 12.20 | SROA - West Liberty (Main) | 01/06/2015 | 01/07/2015 | ||||||||||||
Property | 12.21 | SROA - West Liberty (Glen) | 01/06/2015 | 01/07/2015 | ||||||||||||
Property | 12.22 | SROA - Whitesburg | 01/06/2015 | 01/07/2015 | ||||||||||||
Property | 12.23 | SROA - Willard (All-In-One) | 01/08/2015 | 01/07/2015 | ||||||||||||
Loan | 13 | La Gran Plaza (35)(38) | 8,647 | 7,858,737 | Development Agreement Reserve (Upfront: 5,000,000); Mercado Reserve (Upfront: 1,318,168); Free Rent Reserve (Upfront: 104,518); Unfunded Obligations Reserve (Upfront: 1,436,051) | 03/09/2015 | 03/09/2015 | |||||||||
Loan | 14 | Waltonwood Twelve Oaks | Springing | 175,867 | Declaration Reserve (Upfront: 175,866.84, Monthly: 1,000) | 02/05/2015 | 02/05/2015 | |||||||||
Loan | 15 | Star Building | 4,101 | 4,803,627 | Unicare TI/LC Reserve(Upfront: $716,674); Unicare Rent Allowance Reserve (Upfront $147,312); Navient Rent Allowance (Upfront: $970,636); Navient TI Allowance (Upfront: $2,969,005); Navient Lease Renewal Fund (Monthly Springing) | 10/14/2014 | 10/07/2014 | |||||||||
Loan | 16 | ART Florida & Ohio MF Portfolio II | 7,587 | 100,000 | ||||||||||||
Property | 16.01 | Woodlands | 03/27/2015 | 02/27/2015 | ||||||||||||
Property | 16.02 | Annhurst | 03/27/2015 | 02/27/2015 | ||||||||||||
Property | 16.03 | Miguel Place | 03/27/2015 | 02/27/2015 | ||||||||||||
Property | 16.04 | Oakwood Village | 03/27/2015 | 02/27/2015 | ||||||||||||
Property | 16.05 | Timbercreek | 03/27/2015 | 02/27/2015 | ||||||||||||
Loan | 17 | Wexford Portfolio (38) | 6,132 | 12,420 | 285,000 | Zoning Reserve (Upfront: 285,000) | ||||||||||
Property | 17.01 | Capitol East Apartments | 03/30/2015 | 03/06/2015 | ||||||||||||
Property | 17.02 | Lexington Apartments | 04/01/2015 | 03/06/2015 | ||||||||||||
Property | 17.03 | 1825 Maryland | 03/30/2015 | 03/06/2015 | ||||||||||||
Loan | 18 | Portage Crossing Shopping Center | 2,083 | 2,318,584 | Free Rent Reserve (Upfront: 318,584); Performance Reserve (Upfront: 2,000,000) | 02/02/2015 | 02/02/2015 | |||||||||
Loan | 19 | Holiday Inn Manhattan View | 6,546 | 12,500 | 280,000 | Ground Rent Reserve (Upfront: 280,000); DSCR Reserve (Monthly: Springing) | 12/29/2014 | 11/24/2014 | ||||||||
Loan | 20 | DoubleTree Norwalk | Springing | 112,000 | Seasonality Reserve (Upfront: 112,000; Springing Monthly) | 03/04/2015 | 02/06/2015 | |||||||||
Loan | 21 | Champaign Portfolio | Springing | 66,945 | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | ||||||||||
Property | 21.01 | 2110 Fox Drive | 12/18/2014 | 12/19/2014 | ||||||||||||
Property | 21.02 | 1906 Fox Drive | 12/19/2014 | 12/19/2014 | ||||||||||||
Property | 21.03 | 2004 Fox Drive | 12/19/2014 | 12/19/2014 | ||||||||||||
Property | 21.04 | Shoppes of Knollwood 1 | 12/19/2014 | 12/19/2014 | ||||||||||||
Property | 21.05 | Shoppes of Knollwood 2 | 12/19/2014 | 12/19/2014 | ||||||||||||
Property | 21.06 | 1806 Fox Drive | 12/19/2014 | 12/19/2014 | ||||||||||||
Property | 21.07 | 2107 Neil | 12/18/2014 | 12/19/2014 | ||||||||||||
Property | 21.08 | 2302 Fox Drive | 12/18/2014 | 12/19/2014 | ||||||||||||
Property | 21.09 | 201 Knollwood | 12/18/2014 | 12/19/2014 | ||||||||||||
Property | 21.10 | 1802 Fox Drive | 12/19/2014 | 12/19/2014 | ||||||||||||
Loan | 22 | 260 California San Francisco | Springing | 258,392 | Free Rent Reserve (Upfront: 258,392); Condominium Asset Reserves (Springing Monthly: 1/12 of the Condominium Assessments payable) | 02/04/2015 | 02/03/2015 | |||||||||
Loan | 23 | 525 Park Avenue | 1,182 | 18,207 | Common Charge Payment Fund (Upfront: 18,207, Monthly: Springing) | 01/20/2015 | 01/20/2015 | |||||||||
Loan | 24 | Winterwood Pavilion | 2,424 | 287,000 | Outstanding TI Reserve (Upfront:182,000); Rent Abatement Reserve (Upfront: 105,000); Occupancy Reserve (Springing Monthly: Excess Cash Flow) | 02/17/2015 | 02/09/2015 | |||||||||
Loan | 25 | Equus Business Center | Springing | 04/06/2015 | 01/28/2015 | |||||||||||
Loan | 26 | Jordan Creek-Westwood Apartments | 7,319 | |||||||||||||
Property | 26.01 | Jordan Creek Apartments | 02/11/2015 | 02/13/2015 | ||||||||||||
Property | 26.02 | Westwood Apartments | 02/11/2015 | 02/13/2015 | ||||||||||||
Loan | 27 | Montara Village (38) | 137,700 | 12,320 | Environmental Reserve (Upfront: 12,320) | 03/25/2015 | 03/25/2015 | |||||||||
Loan | 28 | Walgreens Portfolio (35) | Springing | |||||||||||||
Property | 28.01 | Walgreens- River Falls | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.02 | Walgreens- Forrest City | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.03 | Walgreens- Saint Louis (Lusher) | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.04 | Walgreens- Saint Louis (Lemay) | 10/29/2014 | 10/28/2014 | ||||||||||||
Property | 28.05 | Walgreens- Saint Charles | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.06 | Walgreens- Toledo | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.07 | Walgreens- Birmingham | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.08 | Walgreens- La Vista | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.09 | Walgreens- Olathe | 10/27/2014 | 10/28/2014 | ||||||||||||
Property | 28.10 | Walgreens- Arkadelphia | 10/27/2014 | 10/28/2014 | ||||||||||||
Property | 28.11 | Walgreens- Franklin | 10/28/2014 | 10/28/2014 | ||||||||||||
Property | 28.12 | Walgreens- Cincinnati | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.13 | Walgreens- Malvern | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.14 | Walgreens- Bartlett (5950) | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.15 | Walgreens- Bartlett (6697) | 10/28/2014 | 10/28/2014 | ||||||||||||
Property | 28.16 | Walgreens- Mount Washington | 10/29/2014 | 10/29/2014 | ||||||||||||
Property | 28.17 | Walgreens- Florence | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.18 | Walgreens- Little Rock | 10/28/2014 | 10/31/2014 | ||||||||||||
Property | 28.19 | Walgreens- Evansville | 10/22/2014 | 10/21/2014 | ||||||||||||
Property | 28.20 | Walgreens- Oklahoma City | 10/27/2014 | 10/29/2014 | ||||||||||||
Property | 28.21 | Walgreens- Hobart | 10/16/2014 | 10/29/2014 | ||||||||||||
Property | 28.22 | Walgreens- Memphis | 10/29/2014 | 10/28/2014 | ||||||||||||
Property | 28.23 | Walgreens- Oakland | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.24 | Walgreens- Knoxville | 10/27/2014 | 10/29/2014 | ||||||||||||
Property | 28.25 | Walgreens- Decatur | 10/21/2014 | 10/21/2014 | ||||||||||||
Property | 28.26 | Walgreens- Sioux Falls | 10/28/2014 | 10/29/2014 | ||||||||||||
Property | 28.27 | Walgreens- Enterprise | 10/28/2014 | 10/28/2014 | ||||||||||||
Property | 28.28 | Walgreens- Tulsa | 10/28/2014 | 10/29/2014 | ||||||||||||
Property | 28.29 | Walgreens- Michigan City | 10/21/2014 | 10/21/2014 | ||||||||||||
Loan | 29 | Lakeshore - Holiday Plaza MHC | 3,329 | 58,000 | 07/29/2014 | 10/15/2014 | ||||||||||
Loan | 30 | Belle Villa MHC | 1,951 | 528,307 | Street Repairs | 02/03/2015 | 01/29/2015 | |||||||||
Loan | 31 | Highland Park Apartments (38) | 3,022 | 68,319 | 70,738 | Radon Gas Program Reserve (Upfront: 63,238); UIC Permit Reserve (Upfront: 7,500) | 03/04/2015 | 01/28/2015 | ||||||||
Loan | 32 | Pomona Office Tower | Springing | 65,010 | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 01/19/2015 | 01/19/2015 | ||||||||
Loan | 33 | Preston Plano Parkway | Springing | 339,743 | 72,000 | Free Rent Reserve (Upfront: 72,000); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 03/10/2015 | 01/13/2015 | ||||||||
Loan | 34 | College Station and The Polos Apartments | 8,224 | 1,188 | 02/02/2015 | 01/30/2015 | ||||||||||
Loan | 35 | Washington Square Plaza | 2,115 | 150,000 | 03/27/2015 | 03/24/2015 | ||||||||||
Loan | 36 | Aspire Center | Springing | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 12/05/2014 | 12/05/2014 | |||||||||
Loan | 37 | Plaza Square North | Springing | 32,859 | 44,206 | Free Rent Reserve (Upfront: 44,206.06); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 12/05/2014 | 12/03/2014 | ||||||||
Loan | 38 | 8500 Valcour Industrial | 3,643 | 03/06/2015 | 11/20/2014 | |||||||||||
Loan | 39 | Hillcrest Heights Shopping Center | 1,500 | 41,656 | 500,000 | Earn-Out Reserve (Upfront: 500,000); Save-A-Lot Reserve (Springing Monthly: Excess Cash Flow); Family Dollar Reserve (Springing Monthly: Excess Cash Flow) | 02/03/2015 | 12/09/2014 | ||||||||
Loan | 40 | Utica Medical Center | 1,221 | 450,000 | Tenant Holdback Reserve (Upfront: 450,000) | 03/06/2015 | 02/20/2015 | |||||||||
Loan | 41 | Hollywood Self Storage | 1,657 | 58,552 | 80,000 | Pre-existing Casualty Cost to Repair (Upfront: 80,000) |
A-1-23
COMM 2015-CCRE23 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Monthly | Upfront | Other | Environmental | |||||||||||||
Insurance | Engineering | Other | Reserves | Report | Engineering | |||||||||||
Property Flag | ID | Property Name | Reserves ($)(30) | Reserve($)(28) | Reserves ($)(28) | Description(29)(32) | Date(33)(34) | Report Date | ||||||||
Property | 41.01 | Evans | 09/29/2014 | 11/18/2014 | ||||||||||||
Property | 41.02 | Belair | 09/29/2014 | 11/18/2014 | ||||||||||||
Property | 41.03 | Martinez | 09/29/2014 | 11/18/2014 | ||||||||||||
Loan | 42 | Broadway Central | 1,659 | 02/26/2015 | 02/27/2015 | |||||||||||
Loan | 43 | One Tower Creek | Springing | 157,500 | 22,333 | Free Rent Reserve (Upfront: 22,332.92); Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 12/03/2014 | 12/03/2014 | ||||||||
Loan | 44 | North Park Mixed Use (38) | 1,076 | 1,150,000 | Earnout Reserve (Upfront: 1,150,000) | 02/19/2015 | 02/19/2015 | |||||||||
Loan | 45 | Residence Inn Phoenix | 90,713 | Springing | Seasonal Working Capital Reserve (Monthly: Springing); PIP (Monthly: Springing) | 11/04/2014 | 11/04/2014 | |||||||||
Loan | 46 | Holiday Inn Express Cool Springs | Springing | 75,000 | Seasonal Working Capital Reserve (Upfront: 75,000); PIP (Monthly: Springing) | 12/11/2014 | 12/09/2014 | |||||||||
Loan | 47 | Holiday Inn Express - Poughkeepsie | 3,875 | 2,608,833 | PIP Reserve (Upfront: 2,600,000); Ground Rent Reserve (Upfront: 8,833, Monthly: 8,833); Seasonality Reserve (Monthly: An amount equal to the lesser of: (x) 25% of the Seasonality Reserve Cap and (y) available cash flow | 02/11/2015 | 02/11/2015 | |||||||||
Loan | 48 | IAA Brighton | Springing | 39,752 | Sole Tenant Fund (Upfront: 39,751.54) | 02/25/2015 | 02/20/2015 | |||||||||
Loan | 49 | 1815 Griffin Road | 1,532 | 02/06/2015 | 02/04/2015 | |||||||||||
Loan | 50 | 9061 Euclid Avenue | 1,149 | 63,375 | Springing | Lease Sweep Reserve (Monthly: Springing) | 02/05/2015 | 09/11/2014 | ||||||||
Loan | 51 | Riverview MHC | 475 | 02/25/2015 | 03/30/2015 | |||||||||||
Loan | 52 | Hampton Inn Titusville | 4,490 | 6,050 | 1,300,000 | PIP Reserve (Upfront: 1,300,000); Seasonal Reserve Fund (Monthly: Springing) | 03/02/2015 | 02/06/2015 | ||||||||
Loan | 53 | Hampton Inn Terre Haute | 3,948 | 872,869 | PIP (Upfront: 862,869); Seasonal Working Capital (Upfront: 10,000, Monthly April - November: 13,750) | 01/21/2015 | 01/22/2015 | |||||||||
Loan | 54 | Holiday Inn Express Pauls Valley | 3,333 | 165,625 | PIP Reserve (Upfront: 165,625) | 03/13/2015 | 03/12/2015 | |||||||||
Loan | 55 | Ridge Plaza Shopping Center | 1,603 | Springing | Wawa Renewal Fund (Monthly: Springing) | 03/04/2015 | 03/04/2015 | |||||||||
Loan | 56 | StoreSmart Rockledge | 4,455 | 02/17/2015 | 02/13/2015 | |||||||||||
Loan | 57 | The Residences at Summit View | Springing | 12/12/2014 | 12/12/2014 | |||||||||||
Loan | 58 | Paradise Valley Ranch MHC | 604 | 51,313 | 11/25/2014 | 12/16/2014 | ||||||||||
Loan | 59 | HomeGoods Thousand Oaks | 668 | Springing | HomeGoods Reserve (Monthly Springing: Excess Cash Flow); Co-Tenancy Reserve (Springing Monthly: Excess Cash Flow) | 04/06/2015 | 12/09/2014 | |||||||||
Loan | 60 | CVS McDonough | Springing | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 02/03/2015 | 02/03/2015 | |||||||||
Loan | 61 | StoreSmart Naples | 3,344 | 4,538 | Association Dues Reserve (Upfront: 4,538; Monthly: Springing) | 03/06/2015 | 03/04/2015 | |||||||||
Loan | 62 | Americana Apartments | 1,120 | 04/20/2015 | 03/26/2015 | |||||||||||
Loan | 63 | Country Inn & Suites Sioux Falls, SD | 2,421 | 5,625 | 400,000 | Renovation Reserve Holdback (Upfront: $400,000) | 01/16/2015 | 01/16/2015 | ||||||||
Loan | 64 | Hampton Inn Marshall | 2,884 | 25,059 | 524,688 | PIP Reserve (Upfront: 497,688, Springing: One-time deposit); Seasonality Reserve (Upfront: 27,000, Springing Monthly: Excess Cash Flow) | 12/03/2014 | 12/03/2014 | ||||||||
Loan | 65 | Fresenius Chicago | 892 | 02/06/2015 | 02/04/2015 | |||||||||||
Loan | 66 | Ohio Plaza | Springing | Springing | Lease Sweep Reserve (Springing Monthly: Excess Cash Flow) | 01/23/2015 | 01/22/2015 | |||||||||
Loan | 67 | La Quinta Inn & Suites Blue Springs | 1,474 | 205,000 | PIP Reserve (Upfront: 200,000; Monthly: 1/12 of 4% of the greater of: (A) T-12 Gross Revenue and (B) Budgeted Gross Revenue for the 1st 18 months; Springing cash sweep); Seasonality Reserve (Upfront: 8,000; Monthly: the lesser of: (x) 25% of Reserve Cap and (y) excess cash) | 12/19/2014 | 12/23/2014 | |||||||||
Loan | 68 | Stonegate Apartments | 2,470 | 7,438 | 02/02/2015 | 01/26/2015 | ||||||||||
Loan | 69 | Derby Hills MHC | 748 | 30,669 | 12/22/2014 | 12/17/2014 | ||||||||||
Loan | 70 | Marquis Apartments | 296 | 1,000,000 | Liquidity Deposit Reserve (Upfront: 1,000,000) | 03/08/2015 | 01/30/2015 | |||||||||
Loan | 71 | Deere Road Industrial Park | 5,208 | 15,000 | 17,299 | Keebler Landlord Obligations | 03/09/2015 | 01/21/2015 | ||||||||
Loan | 72 | Comfort Suites at the University Conway, SC | 4,012 | 102,000 | 596,813 | PIP Reserve (Upfront: 584,690); Seasonality Reserve (Upfront: 12,123); Seasonality Reserve (Monthly: Springing) | 12/03/2014 | 12/03/2014 | ||||||||
Loan | 73 | Stardust MHC | 762 | 12,288 | 02/25/2015 | 03/30/2015 | ||||||||||
Loan | 74 | Alta Vista MHC | 1,190 | 109,438 | 10/22/2014 | 12/09/2014 | ||||||||||
Loan | 75 | 47-30 & 31 Vernon Blvd | 861 | 6,000 | 10,816 | Rent Reserve (Upfront: 10,816) | 02/19/2015 | 02/11/2015 | ||||||||
Loan | 76 | Chaparral Ranch MHC | 285 | 15,625 | 70,625 | Seasonality Reserve (Upfront: 55,000); Septic Tank Repair Reserve (Upfront: 15,625) | 11/25/2014 | 12/18/2014 | ||||||||
Loan | 77 | Monument Meadow | 595 | 43,750 | 02/12/2015 | 03/05/2015 | ||||||||||
Loan | 78 | Townhouse MHC | 293 | 27,723 | 10/29/2014 | 10/31/2014 | ||||||||||
Loan | 79 | CVS Plano | Springing | Springing | Credit Rating Reserve (Springing Monthly: Excess Cash Flow) | 02/19/2015 | 02/19/2015 | |||||||||
Loan | 80 | Dollar General - Paynesville (38) | Springing | 02/05/2015 | 02/05/2015 | |||||||||||
Loan | 81 | Dollar General - Yorktown (38) | Springing | 02/16/2015 | 02/16/2015 | |||||||||||
Loan | 82 | Dollar General - St. Francis (38) | Springing | 02/12/2015 | 02/13/2015 | |||||||||||
Loan | 83 | Dollar General - Battle Lake (38) | Springing | 02/13/2015 | 02/13/2015 | |||||||||||
A-1-24
COMM 2015-CCRE23 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Existing | Future Debt | |||||||||||||||
Loan | Additional Debt | Permitted | ||||||||||||||
Property Flag | ID | Property Name | Purpose | Sponsor | Guarantor | Amount | Existing Additional Debt Description | Type | ||||||||
Loan | 1 | 9200 & 9220 Sunset (35) | Refinance | Simon Mani; Daniel Mani | Simon Mani; Daniel Mani | 90,000,000 | Pari Passu Debt | NAP | ||||||||
Loan | 2 | Courtyard by Marriott Portfolio (35)(36) | Refinance | CBM Joint Venture Limited Partnership | CBM Joint Venture Limited Partnership | 570,000,000 | $215,000,000 Pari Passu Debt; $355,000,000 Subordinate Secured Debt | NAP | ||||||||
Property | 2.01 | Courtyard Larkspur Landing Marin County | ||||||||||||||
Property | 2.02 | Courtyard San Mateo Foster City | ||||||||||||||
Property | 2.03 | Courtyard San Jose Cupertino | ||||||||||||||
Property | 2.04 | Courtyard Boulder | ||||||||||||||
Property | 2.05 | Courtyard Los Angeles Hacienda Heights | ||||||||||||||
Property | 2.06 | Courtyard Seattle South Center | ||||||||||||||
Property | 2.07 | Courtyard Rye | ||||||||||||||
Property | 2.08 | Courtyard Nashville Airport | ||||||||||||||
Property | 2.09 | Courtyard Los Angeles Torrance Palos Verdes | ||||||||||||||
Property | 2.10 | Courtyard St. Louis Creve Coeur | ||||||||||||||
Property | 2.11 | Courtyard Portland Beaverton | ||||||||||||||
Property | 2.12 | Courtyard Palm Springs | ||||||||||||||
Property | 2.13 | Courtyard Charlotte South Park | ||||||||||||||
Property | 2.14 | Courtyard Norwalk | ||||||||||||||
Property | 2.15 | Courtyard Detroit Metro Airport | ||||||||||||||
Property | 2.16 | Courtyard Chicago Waukegan Gurnee | ||||||||||||||
Property | 2.17 | Courtyard Atlanta Perimeter Center | ||||||||||||||
Property | 2.18 | Courtyard Denver Tech Center | ||||||||||||||
Property | 2.19 | Courtyard Ft. Lauderdale Plantation | ||||||||||||||
Property | 2.20 | Courtyard Lincroft Red Bank | ||||||||||||||
Property | 2.21 | Courtyard Chicago Highland Park | ||||||||||||||
Property | 2.22 | Courtyard Charlottesville North | ||||||||||||||
Property | 2.23 | Courtyard Raleigh Cary | ||||||||||||||
Property | 2.24 | Courtyard Detroit Livonia | ||||||||||||||
Property | 2.25 | Courtyard Birmingham Homewood | ||||||||||||||
Property | 2.26 | Courtyard West Palm Beach | ||||||||||||||
Property | 2.27 | Courtyard New Haven Wallingford | ||||||||||||||
Property | 2.28 | Courtyard Dallas Plano Parkway | ||||||||||||||
Property | 2.29 | Courtyard Chicago Oakbrook Terrace | ||||||||||||||
Property | 2.30 | Courtyard Boston Andover | ||||||||||||||
Property | 2.31 | Courtyard Kansas City Overland Park Metcalf | ||||||||||||||
Property | 2.32 | Courtyard Minneapolis St Paul Airport | ||||||||||||||
Property | 2.33 | Courtyard Bakersfield | ||||||||||||||
Property | 2.34 | Courtyard Denver Stapleton | ||||||||||||||
Property | 2.35 | Courtyard Rockford | ||||||||||||||
Property | 2.36 | Courtyard Greenville Haywood Mall | ||||||||||||||
Property | 2.37 | Courtyard St. Louis Westport Plaza | ||||||||||||||
Property | 2.38 | Courtyard Chicago Lincolnshire | ||||||||||||||
Property | 2.39 | Courtyard San Antonio Downtown Market Square | ||||||||||||||
Property | 2.40 | Courtyard Indianapolis Castleton | ||||||||||||||
Property | 2.41 | Courtyard Silver Spring North | ||||||||||||||
Property | 2.42 | Courtyard Lexington North | ||||||||||||||
Property | 2.43 | Courtyard Tampa Westshore | ||||||||||||||
Property | 2.44 | Courtyard Chicago Deerfield | ||||||||||||||
Property | 2.45 | Courtyard St. Petersburg Clearwater | ||||||||||||||
Property | 2.46 | Courtyard Toledo Airport Holland | ||||||||||||||
Property | 2.47 | Courtyard Phoenix Mesa | ||||||||||||||
Property | 2.48 | Courtyard Atlanta Airport South | ||||||||||||||
Property | 2.49 | Courtyard Memphis Airport | ||||||||||||||
Property | 2.50 | Courtyard Oklahoma City Airport | ||||||||||||||
Property | 2.51 | Courtyard Annapolis | ||||||||||||||
Property | 2.52 | Courtyard Manassas | ||||||||||||||
Property | 2.53 | Courtyard Little Rock | ||||||||||||||
Property | 2.54 | Courtyard Ft. Myers | ||||||||||||||
Property | 2.55 | Courtyard Atlanta Gwinnett Mall | ||||||||||||||
Property | 2.56 | Courtyard Chicago Arlington Heights South | ||||||||||||||
Property | 2.57 | Courtyard Dallas Richardson at Spring Valley | ||||||||||||||
Property | 2.58 | Courtyard Huntsville | ||||||||||||||
Property | 2.59 | Courtyard Birmingham Hoover | ||||||||||||||
Property | 2.60 | Courtyard Phoenix North Metrocenter | ||||||||||||||
Property | 2.61 | Courtyard Tucson Airport | ||||||||||||||
Property | 2.62 | Courtyard Dayton South Mall | ||||||||||||||
Property | 2.63 | Courtyard Philadelphia Devon | ||||||||||||||
Property | 2.64 | Courtyard Fresno | ||||||||||||||
Property | 2.65 | Courtyard Poughkeepsie | ||||||||||||||
Loan | 3 | DFW / Raleigh Portfolio | Acquisition | Franck A. Ruimy | Franck A. Ruimy | None | NAP | |||||||||
Property | 3.01 | Sutter Creek Apartments | ||||||||||||||
Property | 3.02 | Copper Crossing Apartments | ||||||||||||||
Property | 3.03 | Estrada Oaks Apartments | ||||||||||||||
Property | 3.04 | The Trestles Apartments | ||||||||||||||
Property | 3.05 | Remington Place Apartments | ||||||||||||||
Property | 3.06 | The Timbers Apartments | ||||||||||||||
Loan | 4 | 3 Columbus Circle (35) | Refinance | SL Green Realty Corp.; Joseph Moinian | SL Green Realty Corp.; Joseph Moinian | 260,000,000 | Pari Passu Debt | NAP | ||||||||
Loan | 5 | Maui Coast Hotel | Refinance | J. Stephen Goodfellow; Rodney Olson | J. Stephen Goodfellow; Rodney Olson | None | NAP | |||||||||
Loan | 6 | Sherman Plaza | Refinance | Adam Saitman; Alan Marsh; David Fradin; Brian Lezak; Michael Fradin | Adam Saitman; Alan Marsh; David Fradin; Brian Lezak; Michael Fradin | None | NAP | |||||||||
Loan | 7 | Hacienda Club | Refinance | Donald C. Fort | Donald C. Fort | None | NAP | |||||||||
Loan | 8 | DoubleTree San Diego (37) | Acquisition | Graham Hershman; Julie A. Dumon; Julie A. Dumon Trust Dated March 24, 2006; Michael Payne; Gregory J. Burden | Graham Hershman; Julie A. Dumon; Julie A. Dumon Trust Dated March 24, 2006; Michael Payne; Gregory J. Burden | 5,750,000 | Mezzanine | NAP | ||||||||
Loan | 9 | Lake Arrowhead Village | Refinance | Peter Hollingshead; Thomas A. Cologna | Peter Hollingshead; Thomas A. Cologna | None | NAP | |||||||||
Loan | 10 | 100 Middle Street | Acquisition | Mark J. McInerney; Christopher J. Knisley | Mark J. McInerney; Christopher J. Knisley | None | NAP | |||||||||
Loan | 11 | Luxe Villas | Refinance | Naum Neil Shekhter; Margot V. Shekhter | Naum Neil Shekhter; Margot V. Shekhter | None | NAP | |||||||||
Loan | 12 | SROA Portfolio | Acquisition | Benjamin Macfarland; Todd Marshall | Benjamin Macfarland; Todd Marshall | None | NAP | |||||||||
Property | 12.01 | SROA - London | ||||||||||||||
Property | 12.02 | SROA - Danville & Danville Outdoor | ||||||||||||||
Property | 12.03 | SROA - Ashland | ||||||||||||||
Property | 12.04 | SROA - Paintsville & Paintsville additional | ||||||||||||||
Property | 12.05 | SROA - Winchester Two (Therese) | ||||||||||||||
Property | 12.06 | SROA - Lawrenceburg | ||||||||||||||
Property | 12.07 | SROA - Pikeville | ||||||||||||||
Property | 12.08 | SROA - Mount Sterling | ||||||||||||||
Property | 12.09 | SROA - Wheelersburg I (Duis) |
A-1-25
COMM 2015-CCRE23 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Existing | Future Debt | |||||||||||||||
Loan | Additional Debt | Permitted | ||||||||||||||
Property Flag | ID | Property Name | Purpose | Sponsor | Guarantor | Amount | Existing Additional Debt Description | Type | ||||||||
Property | 12.10 | SROA - Morehead | ||||||||||||||
Property | 12.11 | SROA - Berea | ||||||||||||||
Property | 12.12 | SROA - Winchester I (Rockwell) | ||||||||||||||
Property | 12.13 | SROA - Willard Storage (Walton) | ||||||||||||||
Property | 12.14 | SROA - Willard (Tiffin) | ||||||||||||||
Property | 12.15 | SROA - Hager Hill | ||||||||||||||
Property | 12.16 | SROA - Morehead (Litton) | ||||||||||||||
Property | 12.17 | SROA - Wheelersburg II (Ohio River) | ||||||||||||||
Property | 12.18 | SROA - Salyersville | ||||||||||||||
Property | 12.19 | SROA - Greenwich | ||||||||||||||
Property | 12.20 | SROA - West Liberty (Main) | ||||||||||||||
Property | 12.21 | SROA - West Liberty (Glen) | ||||||||||||||
Property | 12.22 | SROA - Whitesburg | ||||||||||||||
Property | 12.23 | SROA - Willard (All-In-One) | ||||||||||||||
Loan | 13 | La Gran Plaza (35)(38) | Refinance | Andrew J. Segal | Andrew J. Segal | 50,000,000 | Pari Passu Debt | Mezzanine | ||||||||
Loan | 14 | Waltonwood Twelve Oaks | Refinance | Gurmale S. Grewal; Jeat S. Grewal; Lushman S. Grewal | Gurmale S. Grewal; Jeat S. Grewal; Lushman S. Grewal | None | NAP | |||||||||
Loan | 15 | Star Building | Refinance | Gregory Pettinaro | Gregory Pettinaro | None | NAP | |||||||||
Loan | 16 | ART Florida & Ohio MF Portfolio II | Refinance | Arbor Realty SR, Inc. | Arbor Realty SR, Inc. | None | NAP | |||||||||
Property | 16.01 | Woodlands | ||||||||||||||
Property | 16.02 | Annhurst | ||||||||||||||
Property | 16.03 | Miguel Place | ||||||||||||||
Property | 16.04 | Oakwood Village | ||||||||||||||
Property | 16.05 | Timbercreek | ||||||||||||||
Loan | 17 | Wexford Portfolio (38) | Refinance | Eric S. Kretschman | Eric S. Kretschman | None | Mezzanine | |||||||||
Property | 17.01 | Capitol East Apartments | ||||||||||||||
Property | 17.02 | Lexington Apartments | ||||||||||||||
Property | 17.03 | 1825 Maryland | ||||||||||||||
Loan | 18 | Portage Crossing Shopping Center | Refinance | Robert L. Stark | Robert L. Stark | None | NAP | |||||||||
Loan | 19 | Holiday Inn Manhattan View | Refinance | Delwar Hussain; Hafeez Choudhary; Mark Farruqui | Delwar Hussain; Hafeez Choudhary; Mark Farruqui | None | NAP | |||||||||
Loan | 20 | DoubleTree Norwalk | Refinance | John A. Bobango; Stephen M. Balton | John A. Bobango; Stephen M. Balton | None | NAP | |||||||||
Loan | 21 | Champaign Portfolio | Refinance | Marvin Romanek; Peter Holstein; Bruce Bachmann | Marvin Romanek; Peter Holstein; Bruce Bachmann | None | NAP | |||||||||
Property | 21.01 | 2110 Fox Drive | ||||||||||||||
Property | 21.02 | 1906 Fox Drive | ||||||||||||||
Property | 21.03 | 2004 Fox Drive | ||||||||||||||
Property | 21.04 | Shoppes of Knollwood 1 | ||||||||||||||
Property | 21.05 | Shoppes of Knollwood 2 | ||||||||||||||
Property | 21.06 | 1806 Fox Drive | ||||||||||||||
Property | 21.07 | 2107 Neil | ||||||||||||||
Property | 21.08 | 2302 Fox Drive | ||||||||||||||
Property | 21.09 | 201 Knollwood | ||||||||||||||
Property | 21.10 | 1802 Fox Drive | ||||||||||||||
Loan | 22 | 260 California San Francisco | Refinance | Swift Realty Partners LLC | Swift Realty Partners LLC | None | NAP | |||||||||
Loan | 23 | 525 Park Avenue | Acquisition | Harold Schertz | Harold Schertz | None | NAP | |||||||||
Loan | 24 | Winterwood Pavilion | Recapitalization | J. Christopher Dapper; Scott Silver | J. Christopher Dapper; Scott Silver | None | NAP | |||||||||
Loan | 25 | Equus Business Center | Refinance | Tracy D. Nakazaki; Robin C. Nakazaki | Tracy D. Nakazaki; Robin C. Nakazaki | None | NAP | |||||||||
Loan | 26 | Jordan Creek-Westwood Apartments | Refinance | Robert J. Caluzzi; Lori Anne Caluzzi | Robert J. Caluzzi; Lori Anne Caluzzi | None | NAP | |||||||||
Property | 26.01 | Jordan Creek Apartments | ||||||||||||||
Property | 26.02 | Westwood Apartments | ||||||||||||||
Loan | 27 | Montara Village (38) | Acquisition | Ross H. Partrich | Ross H. Partrich | None | Mezzanine | |||||||||
Loan | 28 | Walgreens Portfolio (35) | Acquisition | Cole Operating Partnership IV, LP | Cole Operating Partnership IV, LP | 103,065,000 | Pari Passu Debt | NAP | ||||||||
Property | 28.01 | Walgreens- River Falls | ||||||||||||||
Property | 28.02 | Walgreens- Forrest City | ||||||||||||||
Property | 28.03 | Walgreens- Saint Louis (Lusher) | ||||||||||||||
Property | 28.04 | Walgreens- Saint Louis (Lemay) | ||||||||||||||
Property | 28.05 | Walgreens- Saint Charles | ||||||||||||||
Property | 28.06 | Walgreens- Toledo | ||||||||||||||
Property | 28.07 | Walgreens- Birmingham | ||||||||||||||
Property | 28.08 | Walgreens- La Vista | ||||||||||||||
Property | 28.09 | Walgreens- Olathe | ||||||||||||||
Property | 28.10 | Walgreens- Arkadelphia | ||||||||||||||
Property | 28.11 | Walgreens- Franklin | ||||||||||||||
Property | 28.12 | Walgreens- Cincinnati | ||||||||||||||
Property | 28.13 | Walgreens- Malvern | ||||||||||||||
Property | 28.14 | Walgreens- Bartlett (5950) | ||||||||||||||
Property | 28.15 | Walgreens- Bartlett (6697) | ||||||||||||||
Property | 28.16 | Walgreens- Mount Washington | ||||||||||||||
Property | 28.17 | Walgreens- Florence | ||||||||||||||
Property | 28.18 | Walgreens- Little Rock | ||||||||||||||
Property | 28.19 | Walgreens- Evansville | ||||||||||||||
Property | 28.20 | Walgreens- Oklahoma City | ||||||||||||||
Property | 28.21 | Walgreens- Hobart | ||||||||||||||
Property | 28.22 | Walgreens- Memphis | ||||||||||||||
Property | 28.23 | Walgreens- Oakland | ||||||||||||||
Property | 28.24 | Walgreens- Knoxville | ||||||||||||||
Property | 28.25 | Walgreens- Decatur | ||||||||||||||
Property | 28.26 | Walgreens- Sioux Falls | ||||||||||||||
Property | 28.27 | Walgreens- Enterprise | ||||||||||||||
Property | 28.28 | Walgreens- Tulsa | ||||||||||||||
Property | 28.29 | Walgreens- Michigan City | ||||||||||||||
Loan | 29 | Lakeshore - Holiday Plaza MHC | Refinance | Joseph I. Wolf | Joseph I. Wolf | None | NAP | |||||||||
Loan | 30 | Belle Villa MHC | Acquisition | Michael Callaghan | Michael Callaghan | None | NAP | |||||||||
Loan | 31 | Highland Park Apartments (38) | Refinance | Alan N. O’Kain; Victoria E. O’Kain | Alan N. O’Kain; Victoria E. O’Kain | None | Mezzanine | |||||||||
Loan | 32 | Pomona Office Tower | Refinance | David Y. Lee; Wolfgang Kupka | David Y. Lee; Wolfgang Kupka | None | NAP | |||||||||
Loan | 33 | Preston Plano Parkway | Refinance | Seymour Nevada, Inc. | Seymour Nevada, Inc. | None | NAP | |||||||||
Loan | 34 | College Station and The Polos Apartments | Refinance | Bruce Kirkland | Carol Kirkland; Bruce Kirkland | None | NAP | |||||||||
Loan | 35 | Washington Square Plaza | Refinance | Jack William Hanna; Jonathon Weston Hanna | Jack William Hanna; Jonathon Weston Hanna | None | NAP | |||||||||
Loan | 36 | Aspire Center | Refinance | Andrew M. Kaplan | Andrew M. Kaplan | None | Unsecured Debt | |||||||||
Loan | 37 | Plaza Square North | Refinance | Fishman Holdings Canada Property Investment Trust XI; Industrial Buildings Corporation Ltd. | Fishman Holdings Canada Property Investment Trust XI; Industrial Buildings Corporation Ltd. | None | NAP | |||||||||
Loan | 38 | 8500 Valcour Industrial | Refinance | Thomas E. Roberts; Michael J. Roberts | Thomas E. Roberts; Michael J. Roberts | None | NAP | |||||||||
Loan | 39 | Hillcrest Heights Shopping Center | Refinance | Gregory Fernebok; Joshua Fernebok | Gregory Fernebok; Joshua Fernebok | None | NAP | |||||||||
Loan | 40 | Utica Medical Center | Refinance | MIU Holdings, L.L.C.; Brian V. Guz | MIU Holdings, L.L.C.; Brian V. Guz | None | NAP | |||||||||
Loan | 41 | Hollywood Self Storage | Refinance | Terry Randolph | Terry Randolph | None | NAP |
A-1-26
COMM 2015-CCRE23 | ||||||||||||||||
ANNEX A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES | ||||||||||||||||
Existing | Future Debt | |||||||||||||||
Loan | Additional Debt | Permitted | ||||||||||||||
Property Flag | ID | Property Name | Purpose | Sponsor | Guarantor | Amount | Existing Additional Debt Description | Type | ||||||||
Property | 41.01 | Evans | ||||||||||||||
Property | 41.02 | Belair | ||||||||||||||
Property | 41.03 | Martinez | ||||||||||||||
Loan | 42 | Broadway Central | Refinance | Gerald H. Heidt | Gerald H. Heidt | None | NAP | |||||||||
Loan | 43 | One Tower Creek | Refinance | Fishman Holdings Canada Property Investment Trust XI; Industrial Buildings Corporation Ltd. | Fishman Holdings Canada Property Investment Trust XI; Industrial Buildings Corporation Ltd. | None | NAP | |||||||||
Loan | 44 | North Park Mixed Use (38) | Refinance | Mike Burnett; Thomas W. Keating individually and as trustee for the Thomas W. Keating Family 1988 Trust | Mike Burnett; Thomas W. Keating individually and as trustee for the Thomas W. Keating Family 1988 Trust | None | Mezzanine | |||||||||
Loan | 45 | Residence Inn Phoenix | Refinance | Muhammad Virani | Muhammad Virani | None | NAP | |||||||||
Loan | 46 | Holiday Inn Express Cool Springs | Refinance | Nitesh Patel; Nimesh Naran Patel | Nitesh Patel; Nimesh Naran Patel | None | NAP | |||||||||
Loan | 47 | Holiday Inn Express - Poughkeepsie | Acquisition | Michael Sullivan; Lawrence Kasser; Christopher Gistis | Michael Sullivan; Lawrence Kasser; Christopher Gistis | None | NAP | |||||||||
Loan | 48 | IAA Brighton | Refinance | Jon Savignano; Sandra D. Spano | Jon Savignano; Sandra D. Spano | None | NAP | |||||||||
Loan | 49 | 1815 Griffin Road | Refinance | Charles Steven Cohen | Charles Steven Cohen | None | NAP | |||||||||
Loan | 50 | 9061 Euclid Avenue | Acquisition | Michael Brodsky | Michael Brodsky | None | NAP | |||||||||
Loan | 51 | Riverview MHC | Refinance | Bryan R. Bickmore | Bryan R. Bickmore | None | NAP | |||||||||
Loan | 52 | Hampton Inn Titusville | Acquisition | Suman R. Patel | Suman R. Patel | None | NAP | |||||||||
Loan | 53 | Hampton Inn Terre Haute | Acquisition | Rakesh Chauhan; Manoj Chauhan; Andy Chopra | Rakesh Chauhan; Manoj Chauhan; Andy Chopra | None | NAP | |||||||||
Loan | 54 | Holiday Inn Express Pauls Valley | Refinance | Bipin Patel | Bipin Patel | None | NAP | |||||||||
Loan | 55 | Ridge Plaza Shopping Center | Acquisition | Robert F. Whalen, Jr. | Robert F. Whalen, Jr. | None | NAP | |||||||||
Loan | 56 | StoreSmart Rockledge | Acquisition | W. Bradford Sherman | W. Bradford Sherman | None | NAP | |||||||||
Loan | 57 | The Residences at Summit View | Refinance | Allen G. Zaring, IV; Daniel A. Schimberg | Allen G. Zaring, IV; Daniel A. Schimberg | None | NAP | |||||||||
Loan | 58 | Paradise Valley Ranch MHC | Acquisition | Tery R. Larrew; Julia P. Larrew; Rhett Trees; Lindsey Trees | Tery R. Larrew; Julia P. Larrew; Rhett Trees; Lindsey Trees | None | NAP | |||||||||
Loan | 59 | HomeGoods Thousand Oaks | Refinance | Rose M. Larson | Rose M. Larson | None | NAP | |||||||||
Loan | 60 | CVS McDonough | Acquisition | Ruth Jeanette Veprin | Ruth Jeanette Veprin | None | NAP | |||||||||
Loan | 61 | StoreSmart Naples | Recapitalization | W. Bradford Sherman | W. Bradford Sherman | None | NAP | |||||||||
Loan | 62 | Americana Apartments | Refinance | Vicky Palivos | Vicky Palivos | None | NAP | |||||||||
Loan | 63 | Country Inn & Suites Sioux Falls, SD | Refinance | Steve Kluvers | Steve Kluvers | None | NAP | |||||||||
Loan | 64 | Hampton Inn Marshall | Refinance | Opinder Dhillon | Opinder Dhillon | None | NAP | |||||||||
Loan | 65 | Fresenius Chicago | Acquisition | Louis J. Rogers | Louis J. Rogers | None | NAP | |||||||||
Loan | 66 | Ohio Plaza | Refinance | Francis Greenburger | Francis Greenburger | None | NAP | |||||||||
Loan | 67 | La Quinta Inn & Suites Blue Springs | Refinance | Hitesh Patel; Gitaben Patel | Hitesh Patel; Gitaben Patel | None | NAP | |||||||||
Loan | 68 | Stonegate Apartments | Refinance | Carol Kirkland; Bruce Kirkland | Carol Kirkland; Bruce Kirkland | None | NAP | |||||||||
Loan | 69 | Derby Hills MHC | Refinance | Kurtis P Keeney; Nathaniel G Smith; Dennis R Williams | Kurtis P Keeney; Nathaniel G Smith; Dennis R Williams | None | NAP | |||||||||
Loan | 70 | Marquis Apartments | Acquisition | Marquis River Holdings, Inc. | Marquis River Holdings, Inc. | None | NAP | |||||||||
Loan | 71 | Deere Road Industrial Park | Recapitalization | David L. Husman; David L. Husman Trust | David L. Husman; David L. Husman Trust | None | NAP | |||||||||
Loan | 72 | Comfort Suites at the University Conway, SC | Refinance | John W. Gandy | John W. Gandy | None | NAP | |||||||||
Loan | 73 | Stardust MHC | Refinance | Kay H. Song; Charles H. Song | Kay H. Song; Charles H. Song | None | NAP | |||||||||
Loan | 74 | Alta Vista MHC | Refinance | Perry Hacking | Perry Hacking | None | NAP | |||||||||
Loan | 75 | 47-30 & 31 Vernon Blvd | Refinance | Raphy Benaim | Raphy Benaim | None | NAP | |||||||||
Loan | 76 | Chaparral Ranch MHC | Acquisition | Tery R. Larrew; Julia P. Larrew; Rhett Trees; Lindsey Trees | Tery R. Larrew; Julia P. Larrew; Rhett Trees; Lindsey Trees | None | NAP | |||||||||
Loan | 77 | Monument Meadow | Refinance | Patrick Shannon | Patrick Shannon | None | NAP | |||||||||
Loan | 78 | Townhouse MHC | Refinance | William D.H. Francis; Shan L. Francis; Sayle Allen Brown, III | William D.H. Francis; Shan L. Francis; Sayle Allen Brown, III | None | NAP | |||||||||
Loan | 79 | CVS Plano | Acquisition | Tilda Rinette Crispi Mann; David L. Crispi; Diana F. Crispi | Tilda Rinette Crispi Mann; David L. Crispi; Diana F. Crispi | None | NAP | |||||||||
Loan | 80 | Dollar General - Paynesville (38) | Acquisition | NAP | NAP | None | Mezzanine | |||||||||
Loan | 81 | Dollar General - Yorktown (38) | Acquisition | NAP | NAP | None | Mezzanine | |||||||||
Loan | 82 | Dollar General - St. Francis (38) | Acquisition | NAP | NAP | None | Mezzanine | |||||||||
Loan | 83 | Dollar General - Battle Lake (38) | Acquisition | NAP | NAP | None | Mezzanine | |||||||||
A-1-27
FOOTNOTES TO ANNEX A-1
Loan numbers listed below refer to the ID number identified on Annex A-1 for the related Mortgage Loan
(1) | GACC—German American Capital Corporation or one of its affiliates; CCRE—Cantor Commercial Real Estate Lending, L.P.; LCF—Ladder Capital Finance LLC, or one of its affiliates; JLC—Jefferies LoanCore LLC or one of its affiliates; GECC—General Electric Capital Corporation or one of its affiliates |
(2) | Loan No. 1 – 9200 & 9220 Sunset – The Original Balance and Cut-off Date Balance of $120.0 million represent the controlling Note A-2 and Note A-3 of a $210.0 million whole loan evidenced by three pari passu notes. It is anticipated that the pari passu companion loan (Note A-1) in the original principal amount of $90.0 million will be included in a future securitization. |
Loan No. 2 – Courtyard by Marriott Portfolio – The Original Balance ($) and Cut-off Date Balance ($) of $100.0 million represent the Note A-2A of a $670.0 million whole loan evidenced by four pari passu notes with an aggregate original principal balance of $315.0 million and one subordinate note with an original principal balance of $355.0 million. The pari passu companion loans are the Note A-1 with an original principle balance of $33.5 million, which will be included in the COMM 2015-CCRE23 Trust but will not be pooled, and the Note A-2B and Note A-2C, with an aggregate original balance of $181.5 million, both of which will be held by GACC and are expected to be contributed to one or more future securitizations. The Note B, in the original principal amount of $355.0 million, will be included in the COMM 2015-CCRE23 Trust but will not be pooled.
Loan No. 4 – 3 Columbus Circle – The Original Balance ($) and Cut-off Date Balance ($) of $90.0 million represent the Note A-1 of a $350.0 million whole loan evidenced by six pari passu notes. The pari passu companion loans are the Note A-2 and Note A-5, in the aggregate original principal amount of $100.0 million, which were included in the CGMT 2015-GC29 transaction, the Note A-3 and Note A-6 in the aggregate original principal amount of $75.0 million, which were included in the WFCM 2015-LC20 transaction and the Note A-4, in the original principal amount of $85.0 million, which was included in the COMM 2015-CCRE22 transaction.
Loan No. 13 - La Gran Plaza – The Original Balance and Cut-off Date Balance of $26.0 million represents the Note A-3 of a $76.0 million whole loan evidenced by three pari passu notes. The pari passu companion loans are comprised of the controlling Note A-1, with an original principal amount of $26.0 million, and the non-controlling Note A-2, with an original principal amount of $24.0 million, both of which will be held by LCF or an affiliate as of the closing date.
Loan No. 28 – Walgreens Portfolio – The Original Balance and Cut-off Date Balance of $16.0 million represents the Note A-3 of an approximate $119.1 million whole loan evidenced by three pari passu notes. The pari passu companion loans are comprised of the controlling Note A-1, with an original principal amount of $64.0 million, and the non-controlling Note A-2, with an original principal amount of $39.1 million, which were included in the WFCM 2015-LC20 mortgage trust and the COMM 2015-LC19 mortgage trust, respectively.
(3) | With respect to any Mortgaged Property securing a multi property Mortgage Loan, the amounts listed under the headings “Original Balance” and “Cut-off Date Balance” reflect the Allocated Loan Amount related to such Mortgaged Property. |
(4) | Loan No. 13 – La Gran Plaza – The La Gran Plaza Mortgaged Property’s Net Rentable Area (SF/Units/Rooms/Pads/Beds/Homes) of 1,030,613 sq. ft. reflects 898,606 sq. ft. of retail space and 132,007 sq. ft. of office space. |
A-1-28
Loan No. 35 – Washington Square Plaza – The Washington Square Plaza Mortgaged Property’s Net Rentable Area (SF/Units/Rooms/Pads/Beds/Homes) of 91,662 sq. ft. reflects 49,174 sq. ft. of retail space and 42,488 sq. ft. of office space.
(5) | Loan No. 80 – Dollar General – Paynesville – The Dollar General – Paynesville Mortgage Loan has an ARD feature with an anticipated repayment date of March 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of March 6, 2035 of the sum of 5.1660% and 3.0000% or 8.1660%. |
Loan No. 81 – Dollar General – Yorktown – The Dollar General – Yorktown Mortgage Loan has an ARD feature with an anticipated repayment date of April 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of April 6, 2035 of the sum of 5.1660% and 3.0000% or 8.1660%.
Loan No. 82 – Dollar General – St. Francis – The Dollar General – St. Francis Mortgage Loan has an ARD feature with an anticipated repayment date of April 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of April 6, 2035 of the sum of 5.1660% and 3.0000% or 8.1660%.
Loan No. 83 – Dollar General – Battle Lake – The Dollar General – Battle Lake Mortgage Loan has an ARD feature with an anticipated repayment date of April 6, 2025, with a revised interest rate for the period from the anticipated repayment date through the final maturity date of April 6, 2035 of the sum of 5.1660% and 3.0000% or 8.1660%.
(6) | The Administrative Fee Rate includes the respective per annum rates applicable to the calculation of the servicing fee, any sub-servicing fee, trustee/certificate administrator fee, operating advisor fee and CREFC® license fee with respect to each Mortgage Loan. For purposes of this Annex A-1, the definition of Administrative Fee Rate as it relates to any Non-Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non-Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. The Pari Passu Loan Primary Servicing Fee Rate for the 3 Columbus Circle Mortgage Loan will be 0.0025%. |
(7) | Annual Debt Service, Monthly Debt Service, Underwritten NOI DSCR and Underwritten NCF DSCR for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12 month period following the Cut-off Date (or, in the case of Monthly Debt Service, the average of such interest only payments). |
(8) | “Hard” generally means each tenant is required to transfer its rent directly to the lender controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over the-counter cash and equivalents are deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender controlled lockbox. “Soft Springing Hard” means that the borrower has established a |
A-1-29
lockbox account that will be under lender control and the borrower or property manager must collect rents from the tenants and then deposit those rents into such lockbox account. Upon a trigger event (as specified in the related Mortgage Loan documents), each tenant will be required to transfer its rent directly into a lender-controlled lockbox. |
(9) | “In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan Documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan Documents). |
(10) | Loan No. 1 – 9200 & 9220 Sunset – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loan in the aggregate. |
Loan No. 2 – Courtyard by Marriott Portfolio – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads/Beds/Homes) ($) are calculated based on the senior tranche of the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
Loan No. 4 – 3 Columbus Circle – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads/Beds/Homes) ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
Loan No. 13 - La Gran Plaza – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads/Beds/Homes) ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
Loan No. 28 – Walgreens Portfolio – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-Off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area (SF/Units/Rooms/Pads/Beds/Homes) ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate.
(11) | Loan No. 2 – Courtyard by Marriott Portfolio – The Underwritten NOI DSCR, Underwritten NCF DSCR, Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD, Underwritten NOI Debt Yield, Underwritten NCF Debt Yield and Loan per Net Rentable Area calculations exclude the Courtyard by Marriott B-Note. |
(12) | The grace periods noted under “Grace Period” reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A-1 to this free writing prospectus. |
(13) | Loan No. 2 – Courtyard by Marriott Portfolio – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the Portfolio “As is” Value of $1,116,000,000 which reflects a premium attributed to the aggregate value of the Courtyard by Marriott Portfolio |
A-1-30
Mortgage Loan as a whole. The sum of the value of each of the properties on an individual basis is $1,041,000,000. |
Loan No. 3 – DFW / Raleigh Portfolio – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” values with as of dates ranging from December 2015 to June 2016. The “As Complete” appraised value accounts for planned renovations being performed at each property. At closing the full cost of the renovations, approximately $9.5 million, was held back by the lender. The “As-is” Appraised value is $117,500,000.
Loan No. 8 – DoubleTree San Diego – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of March 11, 2016. The value assumes planned renovations are completed in 2015. The loan is structured with an upfront PIP reserve in the amount of $2,402,139. The “As is” value is $50,400,000.
Loan No. 10 – 100 Middle Street – Cut-off Date LTV Ratio is calculated net of the $1,000,000 holdback reserve. Based on the “As Stabilized” Appraised Value of $43,000,000, which assumes the completion of the borrower’s capital improvement program and a forecast of 12-months to release the Bank of America space, the Cut-off Date LTV and LTV Ratio at Maturity or ARD are 72.1% and 61.3%, respectively.
Loan No. 38 – 8500 Valcour Industrial – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of September 12, 2015. The “As Complete” appraised value assumes the completion of approximately $2,189,415 in capital expenditures. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the “As-is” appraised value of $9,850,000 are 92.8% and 75.6%, respectively.
Loan No. 47 – Holiday Inn Express - Poughkeepsie – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of February 1, 2016. The value assumes planned renovations are completed in 2015. The loan is structured with an upfront PIP reserve in the amount of $2,600,000. The “As is” value is $9,200,000.
Loan No. 52 – Hampton Inn Titusville – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on “As Stabilized” of $10,000,000, which assumes the completion of a $1.3 million PIP. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the “As-is” appraised value of $7,500,000 are 86.4% and 70.1%, respectively.
Loan No. 53 – Hampton Inn Terre Haute – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of January 1, 2015. The “As Complete” appraised value is based on the completion of the PIP renovation. The entire PIP amount of $862,869 has been reserved by the Lender. The “As is” value is $8,000,000.
Loan No. 62 – Americana Apartments – Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on “As is” value of the fee simple interest and FF&E. The appraiser determined an “As is” value of $5,925,000 and FF&E value of $120,000. The Cut-off Date LTV Ratio and LTV Ratio at Maturity or ARD based on the “As-is” appraised value of $5,925,000 are 76.5% and 61.0%, respectively.
Loan No. 67 – La Quinta Inn & Suites Blue Springs – The Cut-off Date LTV Ratio, LTV Ratio at Maturity or ARD and Appraised Value are based on the “As Complete” value as of December 15, 2014. The value assumes planned renovations are completed in 2015. The loan is structured with an upfront PIP reserve in the amount of $200,000. The “As is” value is $5,700,000.
(14) | Loan No. 70 – Marquis Apartments – The Marquis Apartments Mortgaged Property is comprised of 18 multifamily units and 1 commercial unit. |
(15) | Prepayment Provisions are shown from the respective Mortgage Loan First Payment Date. |
A-1-31
“L(x)” means lock-out for x payments.
“D(x)” means may be defeased for x payments.
“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge.
“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.
“YM2(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 2% of the amount prepaid.
“YM3(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 3% of the amount prepaid.
“O(x)” means freely prepayable for x payments, including the maturity date or anticipated repayment date.
Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio mortgage loan) under various circumstances, as described in this free writing prospectus. See “Description of the Mortgage Pool—Certain Terms and Conditions of the Mortgage Loans—Property Releases” in this free writing prospectus.
Loan No. 2 – Courtyard by Marriott Portfolio – The lockout period will be at least 25 payments beginning with and including the first payment date of May 6, 2015. Defeasance of the full $670.0 million Courtyard by Marriott Portfolio Mortgage Loan (other than the non-pooled Note A-1 which permits prepayment in connection with a property release after a 12 month lockout period from loan closing) is permitted after the date that is earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu companion loan and (ii) March 31, 2018. For the purposes of this free writing prospectus, the assumed lockout period of 25 months is based on the expected COMM 2015-CCRE23 securitization closing date in May 2015. The actual lockout period may be longer.
Loan No. 13 – La Gran Plaza – The lockout period will be at least 24 payment dates beginning with and including the first payment date of June 6, 2015. Prepayment of the full $76.0 million LaGran Plaza Loan Combination is permitted on the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) April 13, 2018.
(16) | Loan No. 2 – Courtyard by Marriott Portfolio – The Courtyard by Marriott Portfolio Mortgage Loan allows for the release of an individual property upon a bona fide third-party sale, after the expiration of the lockout period by partially defeasing an amount of principal equal to 115% of the allocated Mortgage Loan amount of the subject Mortgaged Property or Mortgaged Properties (or for the three Mortgaged Properties that have no allocated loan amount, 62.5% of the appraised value of such Mortgaged Property), and subject to terms and conditions set forth in the Mortgage Loan documents, including but not limited to, (i) the DSCR for the remaining Mortgaged Properties is not less than the greater of the DSCR immediately preceding the partial release and the DSCR at closing, (ii) the Debt Yield for the remaining Mortgaged Properties is not less than the greater of the Debt Yield immediately preceding the partial release and the Debt Yield at closing, (iii) no event of default under the Mortgage Loan has occurred nor is continuing and (iv) such release complies with REMIC requirements. In addition, after May 6, 2016, the borrower is allowed to prepay a portion of the outstanding principal balance in connection with a property release not to exceed $33,500,000 without payment of a prepayment premium, penalty or fee. |
A-1-32
Loan No. 3 – DFW / Raleigh Portfolio – The DFW / Raleigh Portfolio Mortgage Loan allows for the release of an individual property upon a bona fide third-party sale, after the expiration of the lockout period by partially defeasing an amount of principal equal to the greater of (a) 125% of the allocated Mortgage Loan amount of the subject Mortgaged Property or Mortgaged Properties and (b) 100% of the net sales proceeds, and subject to terms and conditions set forth in the Mortgage Loan documents, including but not limited to, (i) the LTV for the remaining Mortgaged Properties does not exceed the lesser of the LTV immediately preceding such release and 74.5%, (ii) the DSCR for the remaining Mortgaged Properties is not less than the greater of the DSCR immediately preceding the partial release and 1.31x, (iii) no event of default under the Mortgage Loan has occurred nor is continuing and (iv) such release complies with REMIC requirements. In addition, in the event of a casualty or condemnation at any individual property where net insurance or award proceeds are greater than 40% of the allocated loan amount for such individual property and the lender elects to apply the proceeds to the repayment of the debt, borrowers may obtain a release of such property, provided that the borrowers repay the remainder of 125% of the allocated Mortgage Loan amount for the subject Mortgaged Property less the amount of proceeds applied by the lender and the release and repayment complies with REMIC requirements and the other requirements of the Mortgage Loan documents.
Loan No. 12 – SROA Portfolio – The SROA Portfolio Mortgage Loan allows for the release of an individual property upon a bona fide third-party sale, after the expiration of the lockout period by partially defeasing an amount of principal equal to the greater of (a) 125% of the allocated Mortgage Loan amount of the subject Mortgaged Property or Mortgaged Properties and (b) 100% of the net sales proceeds, and subject to terms and conditions set forth in the Mortgage Loan documents, including but not limited to, (i) the LTV for the remaining Mortgaged Properties does not exceed the lesser of the LTV immediately preceding such release and 75.0%, (ii) the DSCR for the remaining Mortgaged Properties is not less than the greater of the DSCR immediately preceding the partial release and 1.55x, (iii) no event of default under the Mortgage Loan has occurred nor is be continuing and (iv) such release complies with REMIC requirements.
Loan No. 16 – ART Florida & Ohio MF Portfolio II– The ART Florida & Ohio MF Portfolio II Loan allows for the release of a Mortgaged Property provided, among other things, after the expiration of the lockout period and prior to the open prepayment date, the borrower partially defeases the loan in an amount equal to the greater of (i) 115.0% of the Allocated Loan Amount with respect to such Mortgaged Property as specified in the loan documents and (ii) an amount such that, after giving effect to such release, (a) the debt service coverage ratio of the remaining properties is not less than 1.48x and (b) the loan to value ratio of the remaining properties does not exceed 74.4%.
Loan No. 17 – Wexford Portfolio– The Wexford Portfolio Loan allows for the release of a Mortgaged Property via a bona fide, arm’s length cash sale provided, among other things, after the expiration of the lockout period and prior to the open prepayment date, the borrower partially defeases in an amount equal to the greater of (i) an amount equal to 120.0% of the Allocated Loan Amount with respect to such Mortgaged Property, (ii) an amount equal to 100.0% of Net Sale Proceeds, (iii) an amount that, after giving effect to such release results in the debt service coverage ratio of the remaining properties is not less than the greater of 1.20x and the debt service coverage ratio prior to release.
Loan No. 21 – Champaign Portfolio – The Champaign Portfolio Mortgage Loan allows for the release of an individual property upon a bona fide third-party sale, after the expiration of the lockout period by partially defeasing an amount of principal equal to the greater of (a) 120% of the allocated Mortgage Loan amount of the subject Mortgaged Property or Mortgaged Properties and (b) 100% of the net sales proceeds, and subject to terms and conditions set forth in the Mortgage Loan documents, including but not limited to, (i) the LTV for the remaining Mortgaged Properties does not exceed the lesser of the LTV immediately preceding such release and 72.9%, (ii) the DSCR for the remaining Mortgaged Properties is not less than the greater of the DSCR immediately preceding the partial release and 1.35x, (iii) no event of default under the Mortgage Loan has occurred nor is continuing and (iv) such release complies with REMIC requirements.
A-1-33
Loan No. 22 – 260 California San Francisco – The 260 California San Francisco Mortgage Loan allows for the release of unit 12 of the condominium, upon a bona fide third-party sale, after the expiration of the lockout period by partially defeasing an amount of principal equal to 130% of the allocated Mortgage Loan amount of $796,900 for unit 12 of the condominium, and subject to terms and conditions set forth in the Mortgage Loan documents, including but not limited to, (i) the LTV for the remaining Mortgaged Property does not exceed the greater of (a) 62.5% and (b) the lesser of the LTV immediately preceding such release and 61.3%, (ii) the DSCR for the remaining Mortgaged Property is no less than the lesser of (a) 1.40x and (b) the greater of the DSCR immediately preceding the partial release and 1.30x, (iii) no event of default under the Mortgage Loan has occurred nor is continuing and (iv) such release complies with REMIC requirements.
Loan No. 28 – Walgreens Portfolio - At any time after the expiration of the lockout period and prior to the open prepayment date, the borrower may obtain the release of an individual property, provided, among other things, (i) no event of default is continuing, (ii) the borrower partially defeases in the amount equal to 125% of the allocated loan amount of the respective individual property, (iii) the DSCR for the remaining properties is not less than the greater of the DSCR immediately preceding the partial release and 1.35x, (iv) the LTV for the remaining properties is not greater than the lesser of the LTV immediately preceding partial release and 68.4% and (v) the ratio of the unpaid principal balance of the loan to the value of the remaining properties is equal to or less than 125%. In addition, the Walgreens – Michigan City mortgaged property is subject to a common area agreement which provides that the owner of the shopping center (i) has a purchase option in the event that the Walgreens premises is “razed and removed” and the land cleared and paved, and the borrower fails to commence reconstruction within 12 months of such casualty and (ii) has a right of first offer to purchase the mortgaged property, which right does not apply to a sale of the mortgaged property via foreclosure or deed-in-lieu of foreclosure. The owner of the shopping center may purchase the mortgaged property for an amount equal to the greater of (i) $1,208,000 and (ii) the fair market value of the mortgaged property. In the event the purchase price does not equal 125% of the allocated loan amount for the mortgaged property, the amount of such deficiency is recourse to the guarantor.
Loan No. 41 – Hollywood Self Storage - Following the lockout period, the borrower may partially defease the loan: (i) an amount equal to the greater of 75.0% of the sale proceeds of the released project or 115.0% of the allocated loan amount, (ii) DSCR greater of 1.75x and DSCR prior to release, (iii) Debt Yield greater of 11.0% and Debt Yield prior to release. Belair Project and/or Martinez Project each a release project, may be sold to a third party.
Loan No. 47 – Holiday Inn Express - Poughkeepsie – A parcel release of the undeveloped outparcel is permitted provided, among other things, (i) remaining property DSCR is not less than the greater of (a) 1.40x and (b) DSCR prior to release, (ii) LTV is not greater than the lesser of (a) 70% and (b) the LTV prior to release.
(17) | Loan No. 28 – Walgreens Portfolio - In the event that an individual property goes dark, the borrower may substitute such property with another property provided, among other things, (i) no event of default is continuing, (ii) borrower is not permitted to effectuate more than three substitutions during the term of the loan, (iii) the substitute property must have an appraised value equal to or greater than the appraised value of the substituted released property as of the closing date and date of substitution and which supports an aggregate LTV with the remaining properties not greater than the aggregate LTV as of the substitution date and (iv) the aggregate DSCR with the substitute property is equal to or greater than the greater of the DSCR at loan closing and the DSCR for the 12 calendar months immediately preceding the substitution. |
Loan No. 41 - Hollywood Self Storage - With respect to one of the three constituent properties (the Martinez property, having an allocated loan amount of $1,196,850), the tenant (American Towers, Inc.) has a Right of First Refusal (ROFR) in connection with the sale of such constituent property. The ROFR is not extinguished by a foreclosure or deed-in-lieu thereof. If there were a
A-1-34
foreclosure or deed-in-lieu and the tenant exercised its ROFR, the borrower is obligated to pay the allocated loan amount for the Martinez property in connection with the property’s release. The borrower and joinder party have recourse liability equal to such allocated loan amount for their failure to do so.
(18) | Loan No. 2 – Courtyard by Marriott Portfolio – The Underwritten NCF of $87,204,717 for the Courtyard by Marriott Portfolio Mortgage Loan is inclusive of a $1,416,328 incentive management fee, which is calculated on a portfolio basis only. The sum of the Underwritten NCF of each of the properties on an individual basis is $88,621,045. |
(19) | Loan No. 2 – Courtyard by Marriott Portfolio – The collateral for the Courtyard by Marriott Portfolio Mortgage Loan consists of both the fee and leasehold interests in 49 of the 65 Courtyard by Marriott Portfolio Properties. For the 49 Mortgage Properties, one of the Mortgage Loan borrowers, CBM Two Hotels LP, owns the leasehold interest and the other Mortgage Loan borrower, C2 Land, L.P., owns the fee interest. Both the fee and leasehold interest in the 49 properties serve as collateral for the Mortgage Loan. |
(20) | The following Mortgaged Properties consist, in whole or in part, of the respective borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests: |
Loan No. 2 – Courtyard by Marriott Portfolio – The Courtyard by Marriott Portfolio - Courtyard San Jose Cupertino Mortgaged Property is subject to a ground lease with an expiration date of December 30, 2033 and three 10-year extension options. The 2014 ground rent was $489,772 and is based on the greater of (a) 6% of annual gross revenue and (b) the minimal rent payable, which increases every five years by 75% of the CPI percentage increase over that five-year period. The Courtyard by Marriott Portfolio - Courtyard Charlotte South Park Mortgaged Property is subject to a ground lease with an expiration date of December 31, 2019 and three 10-year extension options. The 2014 ground rent was $352,051 and is based on the greater of (a) 6% of annual gross revenue and (b) $352,051. The Courtyard by Marriott Portfolio - Courtyard Norwalk Mortgaged Property is subject to a ground lease with an expiration date of December 29, 2023 and eight five-year extension options. The 2014 ground rent was $410,709 and is based on the greater of (a) the prevailing rate increased by 15% and (b) the prevailing rate increased by 60% of the percentage increase in CPI since the opening date of the Mortgaged Property. The prevailing rate is adjusted every five years. The Courtyard by Marriott Portfolio - Courtyard Tampa Westshore Mortgaged Property is subject to a ground lease with an expiration date of June 30, 2068. The 2014 ground rent was $21,406 and increases 5% every 10 years. The Courtyard by Marriott Portfolio - Courtyard Philadelphia Devon Mortgaged Property is subject to a ground lease with an expiration date of January 1, 2018 and two 10-year extension options. The 2014 ground rent was $248,901 and is based on the greater of (a) 4.25% of annual gross revenue and (b) $240,000. During the extension periods the ground rent will be 80% of the average annual rent paid during the previous five years. The Courtyard by Marriott Portfolio - Courtyard Fresno Mortgaged Property is subject to a ground lease with an expiration date of June 30, 2024. The 2014 ground rent was $510,458 and is based on the greater of (a) 6% of annual gross revenue and (b) the minimal rent payable, which increases 3% over the previous year’s minimum rent. The Courtyard by Marriott Portfolio - Courtyard Poughkeepsie Mortgaged Property is subject to a ground lease with an expiration date of December 29, 2018 and three five-year extension options. The 2014 ground rent was $166,817 and is based on the greater of (a) 3.5% of annual gross revenue and (b) $110,000.
Loan No. 19 – Holiday Inn Manhattan View – The Holiday Inn Manhattan View Mortgaged Property is subject to a ground lease with an expiration date of December 31, 2113. The annual ground rent from January 1, 2015 through December 31, 2015 is $1,120,000. Annual ground rent will increase by 2.0% each year thereafter.
A-1-35
Loan No. 47 – Holiday Inn Express - Poughkeepsie —The collateral for the Holiday Inn Express - Poughkeepsie Mortgage Loan consists of a leasehold and partial fee in the Holiday Inn Express - Poughkeepsie Mortgaged Property.
(21) | The following tenants that occupy 5% or greater of the net rentable area at the property are borrower affiliates: |
Loan No. 4 – 3 Columbus Circle – The 2nd Largest Tenant, Emerge212, which is a wholly-owned subsidiary of the sponsor, leases 10.9% of the net rentable area at the Mortgaged Property.
Loan No. 13 – La Gran Plaza—The Largest Tenant, Mercado (Zocalo Property, LP), an affiliate of the borrower, leases 12.1% of the net rentable area at the La Gran Plaza Mortgaged Property.
Loan No. 22 – 260 California San Francisco – The 5th Largest Tenant, Swift Realty Partners (SRP), which is a wholly-owned subsidiary of the sponsor, leases 9.2% of the net rentable area at the Mortgaged Property.
Loan No. 32 – Pomona Office Tower – The 3rd Largest Tenant, Chase Executive Suites, which is a wholly-owned subsidiary of the sponsor, leases 10.2% of the net rentable area at the Mortgaged Property.
Loan No. 33 – Preston Plano Parkway – The 3rd Largest Tenant, Ashton Woods Décor Center, which is a wholly-owned subsidiary of the sponsor, leases 12.8% of the net rentable area at the Mortgaged Property.
Loan No. 35 – Washington Square Plaza—The 4th Largest Tenant, Heritage Restaurant Group, LLC, an affiliate of the borrower, leases 7.1% of the net rentable area at the Washington Square Plaza Mortgaged Property.
Loan No. 38 – 8500 Valcour Industrial – The largest tenant at 8500 Valcour Industrial, Schroeder and Tremayne, currently subleases a portion of its space. Session Fixture subleases approximately 59,910 sq. feet pursuant to a sublease with a term through December 31, 2016. The borrower also represented that Sample Brothers subleases approximately 6,725 sq. ft. of this tenant’s space. Underwritten rent is based on the borrower’s lease with the primary tenant.
Loan No. 40 – Utica Medical Center – The Utica Medical Center Mortgaged Property is 100.0% owner occupied, with the individual doctor practices leasing the space. All subleases are co-terminus with master leases and have an expiration date of January 31, 2030.
(22) | The lease expiration dates shown are based on full lease terms. However, in certain cases, a tenant may have the option to terminate its lease or abate rent prior to the stated lease expiration date for no reason after a specified period of time and/or upon notice to the landlord or upon the occurrence of certain contingencies including, without limitation, if landlord violates the lease or fails to provide utilities or certain essential services for a specified period or allows certain restricted uses, upon interference with tenant’s use of access or parking, upon casualty or condemnation, for zoning violations, if certain anchor or key tenants (including at an adjacent property) or a certain number of tenants go dark or cease operations, if a certain percentage of the net rentable area at the property is not occupied, if the tenant fails to meet sales targets or business objectives, or, in the case of a government tenant, for lack of appropriations or other reasons. In addition, in some instances, a tenant may have the right to assign its lease and be released from its obligations under the subject lease. Furthermore, some tenants may have the option to downsize their rented space without terminating the lease completely. In addition to the foregoing, the following are early non contingent termination options for those tenants listed in Annex A-1: |
A-1-36
Loan No. 6 – Sherman Plaza – The Largest Tenant, North Los Angeles, Inc., Inc. has the one-time right with respect to 70,358 sq. ft. to terminate all or a portion of such space effective October 31, 2016 with written notice no later than January 1, 2016 subject to an early termination fee. The 2nd Largest Tenant, The State of California, is comprised of five leases: 22,457 sq. ft. with an expiration date of July 31, 2017 and termination option at any time with 60 days’ notice; 9,693 sq. ft. with an expiration date of June 30, 2019 and termination option any time after June 30, 2015 with 30 days’ notice; 9,052 sq. ft. with an expiration date of March 31, 2020 and termination option any time after March 31, 2016 with 90 days’ notice; 4,406 sq. ft. with an expiration date of June 30, 2018 and termination option at any time with 90 days’ notice; 1,786 sq. ft. with an expiration date of September 30, 2016 and termination option at any time with 30 days’ notice. The 3rd Largest Tenant, GSA – Public Building Services, may terminate its lease at any time with 90 days’ notice. The 5th Largest Tenant, Interviewing Services of America, Inc. may terminate its lease effective July 30, 2018 with nine months’ written notice.
Loan No. 10 – 100 Middle Street – The 2nd Largest Tenant, GSA, leases three different spaces at the 100 Middle Street Property for United States Attorney, Federal Bureau of Investigation and Secret Service office use. The United States Attorney leases 30,620 sq. ft. expiring March 14, 2023, the Federal Bureau of Investigation leases 7,028 sq. ft. expiring June 14, 2018 and the Secret Service leases 2,384 sq. ft. expiring September 29, 2016. The GSA has the right to (i) return up to 2,040 sq. ft. of the United States Attorney space at any time with at least 30 days prior notice and (ii) terminate the Secret Service space at any time with at least 60 days prior notice.
Loan No. 13 – La Gran Plaza – The 4th Largest Tenant, Everest College, may terminate its lease prior to September 30, 2016 with 6 months written notice. If the tenant elects to terminate its lease the tenant will pay a termination fee equal to $261,243.90.
Loan No. 15 – Star Building – The Largest Tenant, Navient Solutions, Inc., has a right to terminate 24 months prior to lease expiration with 12 months’ notice and a payment of unamortized TILC and 4 months’ rent. The 2nd Largest Tenant, Grant & Eisenhofer, P.A. has a right to terminate its lease in December 2021 with 6 months’ written notice and payment of unamortized portion of TILC, and Tactix Fee. The 3rd Largest Tenant, Unicare Life & Health Insurance, has right to terminate 24 months prior to lease expiration with 12 months’ notice and payment of fee equal to of unamortized TILC. The 4th and 5th Largest Tenant, DuPont E.I., DeNemours & Co., can terminate its lease early without penalty, on each of its 3 spaces on the following dates with 6 months’ notice: suite 500 on May 30, 2016 or May 30, 2017; suite 501 on September 30, 2015, September 30, 2016, or September 30, 2017; and suite 602 on July 31, 2017.
Loan No. 21 – Champaign Portfolio – The Largest Tenant at the 2302 Fox Drive Mortgage Property, The Warranty Group, has a one-time right to terminate its lease on May 31, 2017 with 12 months prior notice and payment of a termination fee equal to three months of base rent plus the unamortized allowance, rent abatement and the leasing commissions previously paid by the landlord with respect to the lease.
Loan No. 24 – Winterwood Pavilion – The Largest Tenant, DD’s, may terminate its lease with 30 days written notice if either Dollar General or Harbor Freight Tools goes “dark” or vacates and a replacement tenant is not acceptable to DD’s for 12 consecutive calendar months. Additionally, DD’s may vacate if gross sales during February 1, 2018 through January 31, 2019 do not exceed $6.0 million. The 4th Largest Tenant, Harbor Freight Tools, may terminate its lease with 90 days’ notice if gross sales during June 1, 2016 through May 31, 2017 are less than $3.75 million.
Loan No. 25 – Equus Business Center – The 3rd Largest Tenant, OWO Inc., may terminate its lease at any time subject to a termination fee equal to two months’ rent.
A-1-37
Loan No. 32 – Pomona Office Tower – The 4th Largest Tenant, L.A. Co. Public Defender has an ongoing termination option with 180 days prior notice. The 5th Largest Tenant, L.A. County D.A. Office has an ongoing termination option with 180 days prior notice with payment of a termination fee equal to the cost of unamortized tenant improvements not yet paid by the tenant.
Loan No. 35 – Washington Square Plaza – The Largest Tenant, Worldwide Entertainment ROMT, L.L.C., may terminate its lease effective January 1, 2022, upon 180 days written notice.
Loan No. 36 – Aspire Center – The Single Tenant, U.S. Department of Veteran’s Affairs, has the right to terminate its lease on or after March 2021 with 180 days prior notice.
Loan No. 43 – One Tower Creek – The 4th Largest Tenant, Howick, Westfall, McBryan & Kaplan, LLC, has the one-time right to terminate its lease effective January 31, 2016, with notice given between January 31, 2015 and August 31, 2015 and payment of a termination fee equal to $17,500.
Loan No. 49 – 1815 Griffin Road – The Largest Tenant, Hull & Company Inc, may terminate its lease effective February 28, 2018, upon written notice provided no later than August 31, 2017. If the tenant elects to terminate its lease on February 28, 2018, the tenant will pay a termination fee equal to the sum of (i) the Broker Commission, (ii) the abated Base Rent, (iii) certain sums that may have been paid by borrower to tenant in connection with a prior exercise of a right of first offer to lease additional space, (iv) the initial construction costs and (v) landlord’s attorneys’ fees in connection with the Lease.
Loan No. 59 – HomeGoods Thousand Oaks – The Single Tenant, HomeGoods, Inc., may terminate its lease after one year of Ralph’s, the shadow anchor grocer at the HomeGoods Thousand Oaks Property, being closed for 90 days and a mid-range or high-range grocer does not occupy the same space.
(23) | The following major tenants (listed on Annex A-1) are currently subleasing all or a significant portion of its leased space: |
Loan No. 6 – Sherman Plaza – The Largest Tenant, North Los Angeles Regional Center, Inc., is currently subleasing an additional 2,924 sq. ft. from LISI, Inc., which is not included in its net rentable area.
Loan No. 37 – Plaza Square North – The 2nd Largest Tenant, East West Bank, is currently subleasing 9,259 sq. ft. to Brock and Scott, PLLC through August 15, 2017.
Loan No. 43 – One Tower Creek – The 2nd Largest Tenant, Strayer University, is currently subleasing 2,697 sq. ft. to Cogent Design, Inc. through July 31, 2018. The 3rd Largest Tenant, Zayo Group, LLC, is currently subleasing 6,019 sq. ft. to Gerald E. Moore & Associates through December 30, 2015.
(24) | The following major tenants shown on Annex A-1 have abated or free rent: |
Loan No. 1 – 9200 & 9220 Sunset – The 4th Largest Tenant, Abrams Artists & Associates, has one month of free rent in July 2015. Reserves in the amount of $501,964 were established on the closing date of the mortgage loan for all outstanding free rent due to signed tenants, which amount includes the base rent due during Abrams Artists & Associates’ free rent period.
Loan No. 4 – 3 Columbus Circle – The 5th Largest Tenant, Versace, has four months of free rent through July 2015, for which $497,980 was reserved by lender.
Loan No. 6 – Sherman Plaza – The Largest Tenant, North Los Angeles Regional Center, Inc., has free rent related to its new lease term for its expansion space through August 2015. At
A-1-38
closing, the borrower deposited approximately $92,059 into a free rent reserve account for North Los Angeles Regional Center, Inc.’s expansion space of approximately 8,369 sq. ft.
Loan No. 13 – La Gran Plaza - The 5th Largest Tenant, Cinemagic-Bilingual Realty, Inc., has free rent outstanding through July 2015, for which $42,387 was reserved by lender.
Loan No. 18 – Portage Crossing Shopping Center - The Largest Tenant, L.A. Fitness, has free rent through July 2015, for which $198,750 was reserved by lender.
Loan No. 22 – 260 California – The Largest Tenant, Demeterr, is not obligated to pay rent in January 2017. The 2nd Largest Tenant, Bebop, is scheduled to begin its lease in August 2015 and has two months of free rent following rent through September 2015. The 5th Largest Tenant, Swift Realty Partners (SRP), has a free rent period through November 2015. On the Mortgage Loan closing date, $258,392 was reserved to cover base rent due from April through September for Bebop and April through November for Swift Realty Partners (SRP).
Loan No. 24 – Winterwood Pavilion – The 5th Largest Tenant, Super 99, has three months of free rent through February 2016. At closing, the borrower deposited approximately $18,750 into a free rent reserve account.
Loan No. 33 – Preston Plano Parkway – The 3rd Largest Tenant, Ashton Woods Décor Center, has a free rent period through December 2015. At the closing of the Mortgage Loan, $72,000 was reserved into a free rent reserve to cover rent through December 2015.
(25) | The tenants shown in the Annex A-1 have signed leases but may or may not be open for business as of the cutoff date of the securitization. |
Loan No. 13 – La Gran Plaza - The 5th Largest Tenant, Cinemagic-Bilingual Realty, Inc., is currently building out its space and is expected to open in May 2015.
Loan No. 22 – 260 California – The 2nd Largest Tenant, Bebop, is scheduled to begin its lease in August 2015, followed by two months of free rent. At closing $108,652 was reserved to account for the would-be monthly rent payments between loan closing and the end of the free rent period, as well as for the difference in rent paid by the tenant currently occupying this space through May 2015.
(26) | Loan No. 6 – Sherman Plaza – The 2nd Largest Tenant, The State of California, is comprised of five leases: 22,457 sq. ft. with an expiration date of July 31, 2017 and termination option at any time with 60 days’ notice; 9,693 sq. ft. with an expiration date of June 30, 2019 and termination option any time after June 30, 2015 with 30 days’ notice; 9,052 sq. ft. with an expiration date of March 31, 2020 and termination option any time after March 31, 2016 with 90 days’ notice; 4,406 sq. ft. with an expiration date of June 30, 2018 and termination option at any time with 90 days’ notice; 1,786 sq. ft. with an expiration date of September 30, 2016 and termination option at any time with 30 days’ notice. |
Loan No. 10 – 100 Middle Street – The 2nd Largest Tenant, The GSA, leases three different spaces at the 100 Middle Street Property for United States Attorney, Federal Bureau of Investigation and Secret Service office use. The United States Attorney leases 30,620 sq. ft. expiring March 14, 2023, the Federal Bureau of Investigation leases 7,028 sq. ft. expiring June 14, 2018 and the Secret Service leases 2,384 sq. ft. expiring September 29, 2016. The GSA has the right to (i) return up to 2,040 sq. ft. of the United States Attorney space at any time with at least 30 days prior notice and (ii) terminate the Secret Service space at any time with at least 60 days prior notice.
(27) | Loan No. 41 – Hollywood Self Storage - Occupancy % is based on square feet. |
A-1-39
(28) | All upfront reserve balances reflect the upfront reserve amount at loan origination. The current balance may be less than the amount shown. |
Loan No. 2 – Courtyard by Marriott Portfolio – At loan closing, $504,100 was deposited into an environmental reserve for environmental issues that have since been remediated, and the reserve has been released to the borrower.
Loan No. 7 – Hacienda Club – At loan closing, $2,547,562 was deposited into a construction reserve account, $1,075,000 was deposited into a debt service reserve account and $4,300,000 was deposited into a stabilization reserve account. The aforementioned reserve accounts were funded to facilitate the completion and stabilization of the Mortgaged Property, and the reserves have subsequently been released to the borrower.
Loan No. 8 – DoubleTree San Diego – The borrowers are obligated to deposit $62,500 into a seasonality reserve on each of the first 4 monthly payment dates. If the balance in the seasonality reserve should thereafter fall below the cap (initially $250,000), the borrowers are required to commence making monthly payments equal to the lesser of (x) 25% of the seasonality reserve cap (initially $250,000) and (y) all excess cash flow, until the cap has been reached.
Loan No. 13 – La Gran Plaza – In the event that the borrower draws upon the Mercado Reserve, all excess cash flow at the property will be swept until the reserve reaches a balance of $1,318,168. The borrower will make monthly deposits of $17,177 ($0.20 per square foot) into the replacement reserve. At the end of years four and eight of the loan term, the borrower covenants to provide evidence of completing capital expenditures at the property in a total amount of no less than $0.80 per square foot for the immediately preceding four year period. To the extent the borrower has spent less than $0.80 per square foot, then a springing reserve will be required equal to the difference between $0.80 per square foot and the actual capital expenditures spent for the preceding four year period, which will be collected over the succeeding two years of the loan.
Loan No. 18 – Portage Crossing Shopping Center - At closing, Lender escrowed $2,000,000 which is available to Borrower for tenant improvement and leasing costs associated with new leases at currently vacant space at the Property until two years after the Closing Date. In order to obtain disbursements from such reserves, among other items, (x) (i) the borrower is required to have executed a lease(s) for at least 3 years, at market rent and otherwise acceptable in all respects to the lender for all or a portion of the unleased space at the Property, (ii) the tenant(s) is required to have accepted such space, commenced conducting normal business operations in substantially all of such space, commenced paying full, unabated rent and is required to have delivered an estoppel certificate(s) acceptable to the lender and (y) debt yield including the new lease(s) is equal to or greater than 8.0%. Notwithstanding the foregoing, if one or more new leases have been executed prior to the date that is two years after the Closing Date, but the conditions for disbursement have not been satisfied solely because either (x) one or more of such tenant(s) is not yet in occupancy, open for business or conducting normal business operations, or (y) there exist outstanding landlord obligations thereunder, the lender is required to make such applicable disbursement at such time the applicable conditions are satisfied but no later than later than six (6) months after the initial two year period (such period, as extended, the “New Leasing Disbursement Deadline”). Any remaining funds held in the Performance Reserve as of the New Leasing Disbursement Deadline is required to be applied as follows: (a) the lesser of $500,000 or the remaining balance of the Performance Reserve, if any, is required to be applied to the TI/LC Reserve and (b) and the balance, if any, applied to the outstanding Loan balance with Yield Maintenance or held as additional collateral, at the lender’s discretion.
Loan No. 47 – Holiday Inn Express - Poughkeepsie – At closing no seasonality reserves were collected. From and after closing, an amount equal to the lesser of (a) all available cash flow after debt service and monthly reserve deposits and (B) twenty five percent (25%) of the Seasonality Reserve Cap, will be collected until the initial Seasonality Reserve Cap of 300,000 is reached. If
A-1-40
the seasonality reserve is ever drawn down, the seasonality reserve will be replenished in the foregoing manner. At closing, $2,600,000 was reserved for outstanding PIP work required under the Holiday Hospitality Franchising, LLC franchise agreement, which reflects 120% of the PIP hard costs. If a new PIP is required in the future under a franchise agreement, Borrower will be required to deposit 125% of the costs to complete the PIP.
(29) | Loan No. 3 – DFW / Raleigh Portfolio – The DFW / Raleigh Portfolio Loan was structured with a $9,475,083 holdback for capital expenditures ($2,479,165 allocated to Copper Crossing, $1,334,361 allocated to Estrada Oaks, $812,515 allocated to Remington Place, $2,575,640 allocated to Sutter Creek, $960,593 allocated to Timbers and $1,312,810 allocated to Trestles). Provided no event of default is continuing, the lender will disburse the holdback funds not more than once a month, and in increments of at least $10,000, to be utilized solely for the purpose of performing the planned capital expenditures at the DFW / Raleigh Portfolio properties. |
Loan No. 10 – 100 Middle Street – The 100 Middle Street Loan was structured with a $1.0 million reserve. Prior to March 19, 2017 and provided no cash management period is continuing, the lender will disburse holdback reserve funds not more than once per quarter subject to (i) a net cash flow debt yield greater than or equal to 8.0% and (ii) a net cash flow debt service coverage ratio greater than or equal to 1.25x, as calculated based on the outstanding 100 Middle Street Loan balance net of any outstanding holdback reserve amounts after the aforementioned disbursement. Notwithstanding the foregoing and provided no event of default is continuing, the borrower will be permitted to deliver to lender a letter of credit equal to the outstanding balance of the Holdback reserve funds. Any funds remaining in the Holdback reserve account after March 9, 2017 will be, at lender’s discretion, (i) held for the remaining term of the loan or (ii) prepay the outstanding principal balance subject to the payment of a yield maintenance payment.
Loan No. 39 – Hillcrest Heights Shopping Center – The Hillcrest Heights Shopping Center Loan was structured with a $500,000 reserve. Prior to February 5, 2017 and provided no cash management period is continuing, the borrower may obtain the release of the holdback reserve funds any time on or after August 5, 2015 so long as (i) the net cash flow debt yield is at least 8.2% and (ii) the net operating debt service coverage ratio is at least 1.25x.
Loan No. 44 – North Park Mixed Use – The North Park Mixed Use Loan was structured with a $1.15 million reserve. Prior to September 17, 2016 and provided no cash trap period is continuing, the borrower may obtain the release of the holdback reserve funds so long as, among other things, (i) the retail space is fully occupied and (ii) net cash flow debt yield is at least 8.0%.
(30) | All ongoing reserve balances reflect the ongoing reserve amount at loan origination. The current balance may be greater than or less than the amount shown. Monthly reserves required to be deposited in such accounts may be capped pursuant to the related Mortgage Loan Documents. |
Loan No. 38 – 8500 Valcour Industrial – A cash sweep into the TI/LC reserve account will commence upon a Lease Sweep Period, as defined in the loan documents.
Loan No. 53 – Hampton Inn Terre Haute – Commencing on the monthly payment date in May 2016, the borrower shall be required to deposit on each monthly payment date an amount equal to the greater of (i) 4.0% of the rent for the property for the prior month, (ii) the then current amount required by the Management Agreement and (iii) the then current amount required by the Franchise Agreement for the FF&E work.
(31) | Loan No. 39 – Hillcrest Heights Shopping Center – The replacement reserve monthly deposit at closing was $14,002 and follows the following schedule over the loan term: |
Monthly through February 6, 2016 - $14,002
Monthly through February 6, 2025 - $1,086
A-1-41
(32) | Loan No. 6 – Sherman Plaza – To avoid commencement of a “cash trap” in connection to failure by the borrower to maintain a debt service coverage ratio of at least 1.15x at the end of any calendar quarter, the borrower may prevent or cure such “cash trap” by providing lender with an acceptable letter of credit or cash collateral in an amount which, if applied to the payment of the principal amount of the Sherman Plaza Loan, would cause the debt service coverage ratio to be at least 1.20x. Notwithstanding the foregoing, if the debt service coverage ratio is not greater than 1.20x for two consecutive quarters on or before the date that is 2 years after the initial commencement of the trigger, a Low Debt Service Period will recommence. |
Loan No. 70 – Marquis Apartments – The borrower has the one-time right to replace the cash on deposit on the Liquidity Deposit Reserve Account with a letter of credit.
(33) | Loan No. 2 – Courtyard by Marriott Portfolio – A Phase II report was completed for the Courtyard by Marriott Portfolio Courtyard Norwalk Mortgaged Property on April 7, 2015 and recommended no further investigation be taken at this time. |
Loan No. 37 – Plaza Square North – A Phase II report was completed for the Plaza Square North Mortgaged Property on December 26, 2014 and recommended no further investigation be taken at this time.
Loan No. 41 – Hollywood Self Storage – On the Belair and Martinez properties, Phase II reports were completed on 10/27/2014 and recommended no further investigation at this time. The Phase II reports included vapor testing and results found the concentrations were well below action levels.
(34) | With respect to the Mortgage Loans identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Potential Issuing Entity Liability Related to a Materially Adverse Environmental Condition” in this free writing prospectus. |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool Balance | Maximum Policy Amount | Premium Paid in Full | Expiration Date | |||||||
6 | Sherman Plaza | $48,700,000 | 3.6% | $3,000,000 | Yes | March 20, 2008 | |||||||
9 | Lake Arrowhead Village | $32,924,353 | 2.4% | $3,000,000 | Yes | March 6, 2028 | |||||||
16 | ART Florida & Ohio MF Portfolio II(1) | $25,000,000 | 1.8% | $3,000,000 | Yes | March 25, 2028 | |||||||
25 | Equus Business Center | $17,500,000 | 1.3% | $3,000,000 | Yes | April 2, 2028 | |||||||
33 | Preston Plano Parkway | $11,384,463 | 0.8% | $5,000,000 | Yes | March 12, 2022 | |||||||
59 | HomeGoods Thousand Oaks | $5,200,000 | 0.4% | $3,000,000 | Yes | April 9, 2028 | |||||||
71 | Deere Road Industrial Park | $3,713,002 | 0.3% | $2,000,000 | Yes | March 13, 2028 |
(1) | The environmental policy for the ART Florida & Ohio MF Portfolio II is for the Woodlands Mortgaged Property and Annhurst Mortgaged Property. |
(35) | Summary of Existing Pari Passu Debt |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | Companion Loan Cut-off Date Balance | Loan Combination Cut-off Date Balance | Loan Combination U/W NCF DSCR | Loan Combination Cut-off Date LTV Ratio | Loan Combination Cut-off Date U/W NOI Debt Yield | |||||||||
1 | 9200 & 9220 Sunset | $120,000,000 | $90,000,000 | $210,000,000 | 2.21x | 60.9% | 9.1% | |||||||||
2 | Courtyard by Marriott Portfolio(1) | $100,000,000 | $215,000,000 | $315,000,000 | 7.40x | 28.2% | 32.7% | |||||||||
4 | 3 Columbus Circle | $90,000,000 | $260,000,000 | $350,000,000 | 2.30x | 50.0% | 8.8% | |||||||||
13 | La Gran Plaza | $26,000,000 | $50,000,000 | $76,000,000 | 1.73x | 65.2% | 11.2% | |||||||||
28 | Walgreens Portfolio | $16,000,000 | $103,065,000 | $119,065,000 | 1.36x | 68.4% | 8.3% |
(1) | The Courtyard by Marriott Portfolio Loan Combination Cut-off date Balance and U/W NCF DSCR, Cut-off Date LTV Ratio and Cut-off Date U/W NOI Debt Yield exclude a $355,000,000 B-Note. |
A-1-42
(36) | Split Loan Summary |
Loan No. | Mortgage Loan | A-Note or Pooled Component Cut- off Date Balance | B-Note or Non- Pooled Component Cut-off Date Balance | Total Mortgage Debt Cut-off Date Balance | Pooled Trust U/W NCF DSCR | Total Mortgage Debt U/W NCF DSCR | Pooled Trust Cut-off Date LTV | Total Mortgage Debt Cut- off Date LTV Ratio | Pooled Trust U/W NOI Debt Yield | Total Mortgage Debt U/W NOI Debt Yield | ||||||||||
2 | Courtyard by Marriott Portfolio | $100,000,000 | $355,000,000 | $670,000,000 | 7.40x | 3.48x | 28.2% | 60.0% | 32.7% | 15.4% |
(37) | Summary of Existing Mezzanine Debt |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool Balance | Mezzanine Debt Cut-off Date Balance | Annual Interest Rate on Mezzanine Loan | Mezzanine Loan Maturity Date | Intercreditor Agreement | Total Debt Cut-off Date LTV Ratio | Total Debt U/W NCF DSCR | Total Debt U/W NOI Debt Yield | ||||||||||
8 | DoubleTree San Diego | $36,653,165 | 2.7% | $5,750,000 | 11.3000% | 4/6/2025 | Yes | 79.6% | 1.18x | 9.3% |
(38) | Summary of Future Mezzanine Debt(1) |
Loan No. | Mortgage Loan | Mortgage Loan Cut-off Date Balance | % of Initial Outstanding Pool Balance | Intercreditor Agreement Required | Combined Minimum DSCR | Combined Maximum LTV | Combined Debt Yield | ||||||||
13 | La Gran Plaza | $26,000,000 | 1.9% | Yes | 1.45x | 70.0% | NAP | ||||||||
17 | Wexford Portfolio | $21,500,000 | 1.6% | Yes | 1.20x | 75.0% | NAP | ||||||||
27 | Montara Village(2) | $16,754,000 | 1.2% | Yes | 1.50x | 70.0% | NAP | ||||||||
31 | Highland Park Apartments | $12,500,000 | 0.9% | Yes | 1.40x | 72.0% | 10.0% | ||||||||
44 | North Park Mixed Use | $7,800,000 | 0.6% | Yes | NAP | 75.0% | 8.0% | ||||||||
80 | Dollar General - Paynesville | $806,000 | 0.1% | Yes | 1.20x | 85.0% | NAP | ||||||||
81 | Dollar General - Yorktown | $786,500 | 0.1% | Yes | 1.20x | 85.0% | NAP | ||||||||
82 | Dollar General - St. Francis | $734,500 | 0.1% | Yes | 1.20x | 85.0% | NAP | ||||||||
83 | Dollar General - Battle Lake | $721,500 | 0.1% | Yes | 1.20x | 85.0% | NAP |
(1) | Does not include the Aspire Center Mortgage Loan, which permits the borrower to incur unsecured subordinate partner loans up to no more than a maximum aggregate amount of 5% of the outstanding principal balance of the loan, provided that the subordinate lender must be an affiliate of the borrower and must execute a subordination and standstill agreement in favor of lender with respect to such subordinate partner loans. |
(2) | Future Mezzanine debt is only permitted in connection with a sale of the Mortgaged Property and an assumption of the Mortgage Loan. |
A-1-43