FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-206677-17 | ||
Wells Fargo Commercial Mortgage Trust 2017-C39 Disclaimer
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-206677) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, Barclays Capital Inc., Citigroup Global Markets Inc., Natixis Securities Americas LLC, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES The information herein is preliminary and may be supplemented or amended prior to the time of sale.
In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Mortgage Loan Seller | Cross Collateralized and Cross Defaulted Loan Flag | Address | City | State | Zip Code | General Property Type | Specific Property Type | Year Built | Year Renovated | Number of Units | Unit of Measure | Cut-off Date Balance Per Unit/SF | Original Balance ($) | Cut-off Date Balance ($) | % of Aggregate Cut-off Date Balance |
1 | 225 & 233 Park Avenue South | Barclays | 225 & 233 Park Avenue South | New York | NY | 10003 | Office | CBD | 1909 | 2017 | 675,756 | Sq. Ft. | 348 | 70,000,000 | 70,000,000 | 6.2% | |
2 | 211 Mount Airy Road | WFB | 211 Mount Airy Road | Basking Ridge | NJ | 07920 | Office | Suburban | 1975 | 2017 | 306,194 | Sq. Ft. | 212 | 65,000,000 | 65,000,000 | 5.7% | |
3 | Lakeside Shopping Center | WFB | 3301 Veterans Memorial Boulevard | Metairie | LA | 70002 | Retail | Super Regional Mall | 1960 | 2008 | 1,211,349 | Sq. Ft. | 144 | 58,000,000 | 58,000,000 | 5.1% | |
4 | Long Island Prime Portfolio - Uniondale | Barclays | Various | Uniondale | NY | 11553 | Office | Suburban | Various | 1,750,761 | Sq. Ft. | 113 | 50,000,000 | 50,000,000 | 4.4% | ||
4.01 | RXR Plaza | Barclays | 625 RXR Plaza | Uniondale | NY | 11553 | Office | Suburban | 1985 | 1,085,298 | Sq. Ft. | 29,767,618 | 29,767,618 | 2.6% | |||
4.02 | Omni | Barclays | 333 Earle Ovington Boulevard | Uniondale | NY | 11553 | Office | Suburban | 1990 | 665,463 | Sq. Ft. | 20,232,382 | 20,232,382 | 1.8% | |||
5 | Columbia Park Shopping Center | AREF | 3129-3131 John F. Kennedy Boulevard | North Bergen | NJ | 07047 | Retail | Anchored | 1999 | 345,703 | Sq. Ft. | 181 | 50,000,000 | 50,000,000 | 4.4% | ||
6 | 245 Park Avenue | Natixis | 245 Park Avenue | New York | NY | 10167 | Office | CBD | 1965 | 2006 | 1,723,993 | Sq. Ft. | 626 | 45,000,000 | 45,000,000 | 4.0% | |
7 | Two Independence Square | Natixis | 300 East Street Southwest | Washington | DC | 20024 | Office | CBD | 1992 | 2014 | 605,897 | Sq. Ft. | 271 | 45,000,000 | 45,000,000 | 4.0% | |
8 | Yeshiva University Portfolio | AREF | Various | New York | NY | Various | Office | CBD | Various | Various | 696,371 | Sq. Ft. | 201 | 45,000,000 | 45,000,000 | 4.0% | |
8.01 | 2495 Amsterdam Avenue | AREF | 2495 Amsterdam Avenue | New York | NY | 10033 | Office | CBD | 1969 | 295,694 | Sq. Ft. | 17,110,894 | 17,110,894 | 1.5% | |||
8.02 | 215 Lexington Avenue | AREF | 215 Lexington Avenue | New York | NY | 10016 | Office | CBD | 1962 | 2006 | 111,270 | Sq. Ft. | 9,452,935 | 9,452,935 | 0.8% | ||
8.03 | 2520 Amsterdam Avenue | AREF | 2520 Amsterdam Avenue | New York | NY | 10033 | Office | CBD | 1967 | 2016 | 163,321 | Sq. Ft. | 9,093,468 | 9,093,468 | 0.8% | ||
8.04 | 245 Lexington Avenue | AREF | 245 Lexington Avenue | New York | NY | 10016 | Office | CBD | 1969 | 87,927 | Sq. Ft. | 6,919,951 | 6,919,951 | 0.6% | |||
8.05 | 253 Lexington Avenue | AREF | 253 Lexington Avenue | New York | NY | 10016 | Office | CBD | 1911 | 38,159 | Sq. Ft. | 2,422,752 | 2,422,752 | 0.2% | |||
9 | Lincolnshire Commons | WFB | 900, 910, 920, 930, 940, 950, 960, 970 Milwaukee Avenue; 225 Aptakisic Road | Lincolnshire | IL | 60069 | Mixed Use | Office/Retail | 2005 | 2016 | 133,024 | Sq. Ft. | 327 | 43,500,000 | 43,500,000 | 3.8% | |
10 | Starwood Capital Group Hotel Portfolio | Barclays | Various | Various | Various | Various | Hospitality | Various | Various | Various | 6,366 | Rooms | 90,680 | 40,000,000 | 40,000,000 | 3.5% | |
10.01 | Larkspur Landing Sunnyvale | Barclays | 748 North Mathilda Avenue | Sunnyvale | CA | 94085 | Hospitality | Extended Stay | 2000 | 126 | Rooms | 2,360,633 | 2,360,633 | 0.2% | |||
10.02 | Larkspur Landing Milpitas | Barclays | 40 Ranch Drive | Milpitas | CA | 95035 | Hospitality | Extended Stay | 1998 | 124 | Rooms | 1,989,094 | 1,989,094 | 0.2% | |||
10.03 | Larkspur Landing Campbell | Barclays | 550 West Hamilton Avenue | Campbell | CA | 95008 | Hospitality | Extended Stay | 2000 | 117 | Rooms | 1,748,953 | 1,748,953 | 0.2% | |||
10.04 | Larkspur Landing San Francisco | Barclays | 690 Gateway Boulevard | South San Francisco | CA | 94080 | Hospitality | Extended Stay | 1999 | 111 | Rooms | 1,440,847 | 1,440,847 | 0.1% | |||
10.05 | Larkspur Landing Pleasanton | Barclays | 5535 Johnson Drive | Pleasanton | CA | 94588 | Hospitality | Extended Stay | 1997 | 124 | Rooms | 1,409,130 | 1,409,130 | 0.1% | |||
10.06 | Larkspur Landing Bellevue | Barclays | 15805 Southeast 37th Street | Bellevue | WA | 98006 | Hospitality | Extended Stay | 1998 | 126 | Rooms | 1,255,077 | 1,255,077 | 0.1% | |||
10.07 | Larkspur Landing Sacramento | Barclays | 555 Howe Avenue | Sacramento | CA | 95825 | Hospitality | Extended Stay | 1998 | 124 | Rooms | 937,910 | 937,910 | 0.1% | |||
10.08 | Hampton Inn Ann Arbor North | Barclays | 2300 Green Road | Ann Arbor | MI | 48105 | Hospitality | Limited Service | 1988 | 2015 | 129 | Rooms | 915,255 | 915,255 | 0.1% | ||
10.09 | Larkspur Landing Hillsboro | Barclays | 3133 Northeast Shute Road | Hillsboro | OR | 97124 | Hospitality | Extended Stay | 1997 | 124 | Rooms | 915,255 | 915,255 | 0.1% | |||
10.10 | Larkspur Landing Renton | Barclays | 1701 East Valley Road | Renton | WA | 98057 | Hospitality | Extended Stay | 1998 | 127 | Rooms | 906,193 | 906,193 | 0.1% | |||
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Barclays | 1311 Wet ‘n Wild Way | Arlington | TX | 76011 | Hospitality | Full Service | 2008 | 2013 | 147 | Rooms | 869,945 | 869,945 | 0.1% | ||
10.12 | Residence Inn Toledo Maumee | Barclays | 1370 Arrowhead Drive | Maumee | OH | 43537 | Hospitality | Extended Stay | 2008 | 2016 | 108 | Rooms | 860,883 | 860,883 | 0.1% | ||
10.13 | Residence Inn Williamsburg | Barclays | 1648 Richmond Road | Williamsburg | VA | 23185 | Hospitality | Extended Stay | 1999 | 2012 | 108 | Rooms | 824,636 | 824,636 | 0.1% | ||
10.14 | Hampton Inn Suites Waco South | Barclays | 2501 Marketplace Drive | Waco | TX | 76711 | Hospitality | Limited Service | 2008 | 2013 | 123 | Rooms | 761,202 | 761,202 | 0.1% | ||
10.15 | Holiday Inn Louisville Airport Fair Expo | Barclays | 447 Farmington Avenue | Louisville | KY | 40209 | Hospitality | Full Service | 2008 | 106 | Rooms | 747,609 | 747,609 | 0.1% | |||
10.16 | Courtyard Tyler | Barclays | 7424 South Broadway Avenue | Tyler | TX | 75703 | Hospitality | Limited Service | 2010 | 2016 | 121 | Rooms | 734,016 | 734,016 | 0.1% | ||
10.17 | Hilton Garden Inn Edison Raritan Center | Barclays | 50 Raritan Center Parkway | Edison | NJ | 08837 | Hospitality | Limited Service | 2002 | 2014 | 132 | Rooms | 734,016 | 734,016 | 0.1% | ||
10.18 | Hilton Garden Inn St Paul Oakdale | Barclays | 420 Inwood Avenue North | Oakdale | MN | 55128 | Hospitality | Limited Service | 2005 | 2013 | 116 | Rooms | 724,954 | 724,954 | 0.1% | ||
10.19 | Residence Inn Grand Rapids West | Barclays | 3451 Rivertown Point Court Southwest | Grandville | MI | 49418 | Hospitality | Extended Stay | 2000 | 2017 | 90 | Rooms | 715,893 | 715,893 | 0.1% | ||
10.20 | Peoria, AZ Residence Inn | Barclays | 8435 West Paradise Lane | Peoria | AZ | 85382 | Hospitality | Extended Stay | 1998 | 2013 | 90 | Rooms | 711,362 | 711,362 | 0.1% | ||
10.21 | Hampton Inn Suites Bloomington Normal | Barclays | 320 South Towanda Avenue | Normal | IL | 61761 | Hospitality | Limited Service | 2007 | 2015 | 128 | Rooms | 706,831 | 706,831 | 0.1% | ||
10.22 | Courtyard Chico | Barclays | 2481 Carmichael Drive | Chico | CA | 95928 | Hospitality | Limited Service | 2005 | 2015 | 90 | Rooms | 693,238 | 693,238 | 0.1% | ||
10.23 | Hampton Inn Suites South Bend | Barclays | 52709 Indiana State Road 933 | South Bend | IN | 46637 | Hospitality | Limited Service | 1997 | 2014 | 117 | Rooms | 670,583 | 670,583 | 0.1% | ||
10.24 | Hampton Inn Suites Kokomo | Barclays | 2920 South Reed Road | Kokomo | IN | 46902 | Hospitality | Limited Service | 1997 | 2013 | 105 | Rooms | 670,583 | 670,583 | 0.1% | ||
10.25 | Courtyard Wichita Falls | Barclays | 3800 Tarry Street | Wichita Falls | TX | 76308 | Hospitality | Limited Service | 2009 | 2017 | 93 | Rooms | 638,866 | 638,866 | 0.1% | ||
10.26 | Hampton Inn Morehead | Barclays | 4035 Arendell Street | Morehead City | NC | 28557 | Hospitality | Limited Service | 1991 | 2017 | 118 | Rooms | 620,742 | 620,742 | 0.1% | ||
10.27 | Residence Inn Chico | Barclays | 2485 Carmichael Drive | Chico | CA | 95928 | Hospitality | Extended Stay | 2005 | 2014 | 78 | Rooms | 602,618 | 602,618 | 0.1% | ||
10.28 | Courtyard Lufkin | Barclays | 2130 South First Street | Lufkin | TX | 75901 | Hospitality | Limited Service | 2009 | 2017 | 101 | Rooms | 575,433 | 575,433 | 0.1% | ||
10.29 | Hampton Inn Carlisle | Barclays | 1164 Harrisburg Pike | Carlisle | PA | 17013 | Hospitality | Limited Service | 1997 | 2014 | 97 | Rooms | 570,902 | 570,902 | 0.1% | ||
10.30 | Springhill Suites Williamsburg | Barclays | 1644 Richmond Road | Williamsburg | VA | 23185 | Hospitality | Limited Service | 2002 | 2012 | 120 | Rooms | 570,902 | 570,902 | 0.1% | ||
10.31 | Fairfield Inn Bloomington | Barclays | 120 South Fairfield Drive | Bloomington | IN | 47404 | Hospitality | Limited Service | 1995 | 2015 | 105 | Rooms | 566,371 | 566,371 | 0.0% | ||
10.32 | Waco Residence Inn | Barclays | 501 South University Parks Drive | Waco | TX | 76706 | Hospitality | Extended Stay | 1997 | 2012 | 78 | Rooms | 552,778 | 552,778 | 0.0% | ||
10.33 | Holiday Inn Express Fishers | Barclays | 9791 North by Northeast Boulevard | Fishers | IN | 46037 | Hospitality | Limited Service | 2000 | 2012 | 115 | Rooms | 516,530 | 516,530 | 0.0% | ||
10.34 | Larkspur Landing Folsom | Barclays | 121 Iron Point Road | Folsom | CA | 95630 | Hospitality | Extended Stay | 2000 | 84 | Rooms | 502,937 | 502,937 | 0.0% | |||
10.35 | Springhill Suites Chicago Naperville Warrenville | Barclays | 4305 Weaver Parkway | Warrenville | IL | 60555 | Hospitality | Limited Service | 1997 | 2013 | 128 | Rooms | 475,751 | 475,751 | 0.0% | ||
10.36 | Holiday Inn Express & Suites Paris | Barclays | 3025 Northeast Loop 286 | Paris | TX | 75460 | Hospitality | Limited Service | 2009 | 84 | Rooms | 471,220 | 471,220 | 0.0% | |||
10.37 | Toledo Homewood Suites | Barclays | 1410 Arrowhead Road | Maumee | OH | 43537 | Hospitality | Extended Stay | 1997 | 2014 | 78 | Rooms | 471,220 | 471,220 | 0.0% | ||
10.38 | Grand Rapids Homewood Suites | Barclays | 3920 Stahl Drive Southeast | Grand Rapids | MI | 49546 | Hospitality | Extended Stay | 1997 | 2013 | 78 | Rooms | 457,627 | 457,627 | 0.0% | ||
10.39 | Fairfield Inn Laurel | Barclays | 13700 Baltimore Avenue | Laurel | MD | 20707 | Hospitality | Limited Service | 1988 | 2013 | 109 | Rooms | 425,911 | 425,911 | 0.0% | ||
10.40 | Cheyenne Fairfield Inn and Suites | Barclays | 1415 Stillwater Avenue | Cheyenne | WY | 82009 | Hospitality | Limited Service | 1994 | 2013 | 60 | Rooms | 425,911 | 425,911 | 0.0% | ||
10.41 | Courtyard Akron Stow | Barclays | 4047 Bridgewater Parkway | Stow | OH | 44224 | Hospitality | Limited Service | 2005 | 2014 | 101 | Rooms | 416,849 | 416,849 | 0.0% | ||
10.42 | Towneplace Suites Bloomington | Barclays | 105 South Franklin Road | Bloomington | IN | 47404 | Hospitality | Extended Stay | 2000 | 2013 | 83 | Rooms | 394,194 | 394,194 | 0.0% | ||
10.43 | Larkspur Landing Roseville | Barclays | 1931 Taylor Road | Roseville | CA | 95661 | Hospitality | Extended Stay | 1999 | 90 | Rooms | 394,194 | 394,194 | 0.0% | |||
10.44 | Hampton Inn Danville | Barclays | 97 Old Valley School Road | Danville | PA | 17821 | Hospitality | Limited Service | 1998 | 2013 | 71 | Rooms | 389,663 | 389,663 | 0.0% | ||
10.45 | Holiday Inn Norwich | Barclays | 10 Laura Boulevard | Norwich | CT | 06360 | Hospitality | Full Service | 1975 | 2013 | 135 | Rooms | 385,132 | 385,132 | 0.0% | ||
10.46 | Hampton Inn Suites Longview North | Barclays | 3044 North Eastman Road | Longview | TX | 75605 | Hospitality | Limited Service | 2008 | 2013 | 91 | Rooms | 380,601 | 380,601 | 0.0% | ||
10.47 | Springhill Suites Peoria Westlake | Barclays | 2701 West Lake Avenue | Peoria | IL | 61615 | Hospitality | Limited Service | 2000 | 2013 | 124 | Rooms | 380,601 | 380,601 | 0.0% | ||
10.48 | Hampton Inn Suites Buda | Barclays | 1201 Cabelas Drive | Buda | TX | 78610 | Hospitality | Limited Service | 2008 | 74 | Rooms | 376,070 | 376,070 | 0.0% | |||
10.49 | Shawnee Hampton Inn | Barclays | 4851 North Kickapoo | Shawnee | OK | 74804 | Hospitality | Limited Service | 1996 | 2013 | 63 | Rooms | 376,070 | 376,070 | 0.0% | ||
10.50 | Racine Fairfield Inn | Barclays | 6421 Washington Avenue | Racine | WI | 53406 | Hospitality | Limited Service | 1991 | 2016 | 62 | Rooms | 367,008 | 367,008 | 0.0% | ||
10.51 | Hampton Inn Selinsgrove Shamokin Dam | Barclays | 3 Stetler Avenue | Shamokin Dam | PA | 17876 | Hospitality | Limited Service | 1996 | 2013 | 75 | Rooms | 357,946 | 357,946 | 0.0% | ||
10.52 | Holiday Inn Express & Suites Terrell | Barclays | 300 Tanger Drive | Terrell | TX | 75160 | Hospitality | Limited Service | 2007 | 2013 | 68 | Rooms | 339,822 | 339,822 | 0.0% | ||
10.53 | Westchase Homewood Suites | Barclays | 2424 Rogerdale Road | Houston | TX | 77042 | Hospitality | Extended Stay | 1998 | 2016 | 96 | Rooms | 328,912 | 328,912 | 0.0% | ||
10.54 | Holiday Inn Express & Suites Tyler South | Barclays | 2421 East Southeast Loop 323 | Tyler | TX | 75701 | Hospitality | Limited Service | 2000 | 2015 | 88 | Rooms | 326,229 | 326,229 | 0.0% | ||
10.55 | Holiday Inn Express & Suites Huntsville | Barclays | 148 Interstate 45 South | Huntsville | TX | 77340 | Hospitality | Limited Service | 2008 | 2013 | 87 | Rooms | 312,637 | 312,637 | 0.0% | ||
10.56 | Hampton Inn Sweetwater | Barclays | 302 Southeast Georgia Avenue | Sweetwater | TX | 79556 | Hospitality | Limited Service | 2009 | 72 | Rooms | 285,451 | 285,451 | 0.0% | |||
10.57 | Comfort Suites Buda Austin South | Barclays | 15295 South Interstate 35 Building 800 | Buda | TX | 78610 | Hospitality | Limited Service | 2009 | 72 | Rooms | 240,141 | 240,141 | 0.0% | |||
10.58 | Fairfield Inn & Suites Weatherford | Barclays | 175 Alford Drive | Weatherford | TX | 76086 | Hospitality | Limited Service | 2009 | 2016 | 86 | Rooms | 226,548 | 226,548 | 0.0% | ||
10.59 | Holiday Inn Express & Suites Altus | Barclays | 2812 East Broadway Street | Altus | OK | 73521 | Hospitality | Limited Service | 2008 | 2013 | 68 | Rooms | 183,578 | 183,578 | 0.0% | ||
10.60 | Comfort Inn & Suites Paris | Barclays | 3035 Northeast Loop 286 | Paris | TX | 75460 | Hospitality | Limited Service | 2009 | 56 | Rooms | 163,115 | 163,115 | 0.0% | |||
10.61 | Hampton Inn Suites Decatur | Barclays | 110 US-287 | Decatur | TX | 76234 | Hospitality | Limited Service | 2008 | 2013 | 74 | Rooms | 156,090 | 156,090 | 0.0% | ||
10.62 | Holiday Inn Express & Suites Texarkana East | Barclays | 5210 Crossroads Parkway | Texarkana | AR | 71854 | Hospitality | Limited Service | 2009 | 88 | Rooms | 144,545 | 144,545 | 0.0% | |||
10.63 | Mankato Fairfield Inn | Barclays | 141 Apache Place | Mankato | MN | 56001 | Hospitality | Limited Service | 1997 | 2016 | 61 | Rooms | 129,531 | 129,531 | 0.0% | ||
10.64 | Candlewood Suites Texarkana | Barclays | 2901 South Cowhorn Creek Loop | Texarkana | TX | 75503 | Hospitality | Extended Stay | 2009 | 2014 | 80 | Rooms | 100,147 | 100,147 | 0.0% | ||
10.65 | Country Inn & Suites Houston Intercontinental Airport East | Barclays | 20611 Highway 59 | Humble | TX | 77338 | Hospitality | Limited Service | 2001 | 2017 | 62 | Rooms | 95,109 | 95,109 | 0.0% | ||
11 | Hilltop Plaza | Barclays | 6814 Race Track Road | Bowie | MD | 20715 | Retail | Anchored | 1970 | 2011 | 181,529 | Sq. Ft. | 218 | 39,600,000 | 39,600,000 | 3.5% | |
12 | University Center Chicago | WFB | 525 South State Street | Chicago | IL | 60605 | Multifamily | Student Housing | 2004 | 1,732 | Beds | 69,630 | 35,000,000 | 35,000,000 | 3.1% | ||
13 | Del Amo Fashion Center | Barclays | 3525 West Carson Street | Torrance | CA | 90503 | Retail | Super Regional Mall | 1961 | 2017 | 1,769,525 | Sq. Ft. | 260 | 30,000,000 | 30,000,000 | 2.6% | |
14 | Cleveland East Office Portfolio | AREF | Various | Various | OH | Various | Office | Suburban | Various | 499,454 | Sq. Ft. | 84 | 30,000,000 | 30,000,000 | 2.6% | ||
14.01 | Landerbrook Corporate Center | AREF | 5900, 5910, 5920 Landerbrook Drive | Mayfield Heights | OH | 44124 | Office | Suburban | 1997 | 336,349 | Sq. Ft. | 21,000,000 | 21,000,000 | 1.9% | |||
14.02 | Metropolitan Plaza | AREF | 22901 Millcreek Boulevard | Highland Hills | OH | 44122 | Office | Suburban | 2000 | 163,105 | Sq. Ft. | 9,000,000 | 9,000,000 | 0.8% | |||
15 | Crowne Plaza Dallas | WFB | 1015 Elm Street | Dallas | TX | 75202 | Hospitality | Full Service | 1969 | 2016 | 292 | Rooms | 92,466 | 27,000,000 | 27,000,000 | 2.4% | |
16 | First Stamford Place | WFB | 100, 200 & 300 First Stamford Place | Stamford | CT | 06902 | Office | CBD | 1986 | 2015 | 810,475 | Sq. Ft. | 202 | 24,200,000 | 24,200,000 | 2.1% | |
17 | 181 Second Avenue | Natixis | 181 Second Avenue | San Mateo | CA | 94401 | Office | CBD | 1968 | 2007 | 69,142 | Sq. Ft. | 327 | 22,600,000 | 22,600,000 | 2.0% | |
18 | iStar Leased Fee Portfolio | Barclays | Various | Various | Various | Various | Other | Leased Fee | Various | Various | Various | Various | NAP | 20,600,000 | 20,600,000 | 1.8% | |
18.01 | Hilton Salt Lake | Barclays | 255 South West Temple | Salt Lake City | UT | 84101 | Other | Leased Fee | 1983 | 2012 | 499 | Rooms | 5,019,503 | 5,019,503 | 0.4% | ||
18.02 | DoubleTree Seattle Airport | Barclays | 18740 International Boulevard | Seattle | WA | 98188 | Other | Leased Fee | 1969 | 2011 | 850 | Rooms | 3,629,956 | 3,629,956 | 0.3% | ||
18.03 | DoubleTree Mission Valley | Barclays | 7450 Hazard Center Drive | San Diego | CA | 92108 | Other | Leased Fee | 1991 | 2012 | 300 | Rooms | 3,456,081 | 3,456,081 | 0.3% | ||
18.04 | One Ally Center | Barclays | 500 Woodward Avenue | Detroit | MI | 48226 | Other | Leased Fee | 1992 | 957,355 | Sq. Ft. | 2,900,426 | 2,900,426 | 0.3% | |||
18.05 | DoubleTree Sonoma | Barclays | 1 Doubletree Drive | Rohnert Park | CA | 94928 | Other | Leased Fee | 1987 | 2016 | 245 | Rooms | 1,751,454 | 1,751,454 | 0.2% | ||
18.06 | DoubleTree Durango | Barclays | 501 Camino Del Rio | Durango | CO | 81301 | Other | Leased Fee | 1986 | 2009 | 159 | Rooms | 1,506,795 | 1,506,795 | 0.1% | ||
18.07 | Northside Forsyth Hospital Medical Center | Barclays | 4150 Deputy Bill Cantrell Memorial Road | Cumming | GA | 30040 | Other | Leased Fee | 2017 | 92,573 | Sq. Ft. | 687,604 | 687,604 | 0.1% | |||
18.08 | NASA/JPSS Headquarters | Barclays | 7700 and 7720 Hubble Drive | Lanham | MD | 20706 | Other | Leased Fee | 1994 | 120,000 | Sq. Ft. | 470,987 | 470,987 | 0.0% | |||
18.09 | Dallas Market Center: Sheraton Suites | Barclays | 2101 North Stemmons Freeway | Dallas | TX | 75207 | Other | Leased Fee | 1989 | 2017 | 251 | Rooms | 376,699 | 376,699 | 0.0% | ||
18.10 | Dallas Market Center: Marriott Courtyard | Barclays | 2150 Market Center Boulevard | Dallas | TX | 75207 | Other | Leased Fee | 1989 | 2015 | 184 | Rooms | 339,038 | 339,038 | 0.0% | ||
18.11 | The Buckler Apartments | Barclays | 401 West Michigan Street | Milwaukee | WI | 53203 | Other | Leased Fee | 1977 | 2016 | 207 | Units | 329,691 | 329,691 | 0.0% | ||
18.12 | Lock-Up Self Storage Facility | Barclays | 221 American Boulevard West | Bloomington | MN | 55420 | Other | Leased Fee | 2008 | 104,000 | Sq. Ft. | 131,767 | 131,767 | 0.0% | |||
19 | Crowne Plaza JFK | AREF | 138-10 135th Avenue | Jamaica | NY | 11436 | Hospitality | Full Service | 1959 | 2014 | 330 | Rooms | 122,727 | 20,250,000 | 20,250,000 | 1.8% | |
20 | Jackson Crossing | AREF | 21 South Hope Chapel Road | Jackson | NJ | 08527 | Retail | Unanchored | 2006 | 81,629 | Sq. Ft. | 242 | 19,750,000 | 19,750,000 | 1.7% | ||
21 | York Shopping Center | Barclays | 2801 East Market Street | York | PA | 17402 | Retail | Anchored | 1969 | 1999 | 377,101 | Sq. Ft. | 45 | 17,100,000 | 17,100,000 | 1.5% | |
22 | River City Plaza | Basis | 904-948 West Shawnee Street | Muskogee | OK | 74401 | Retail | Anchored | 2006 | 141,383 | Sq. Ft. | 106 | 15,000,000 | 14,965,102 | 1.3% | ||
23 | Super 8 Resort Portfolio | AREF | Various | Various | Various | Various | Hospitality | Limited Service | Various | 252 | Rooms | 57,269 | 14,500,000 | 14,431,851 | 1.3% | ||
23.01 | Super 8 Jackson Hole | AREF | 750 South Highway 89 | Jackson | WY | 83001 | Hospitality | Limited Service | 1983 | 95 | Rooms | 8,665,805 | 8,625,076 | 0.8% | |||
23.02 | Super 8 Cody | AREF | 730 Yellowstone Avenue | Cody | WY | 82414 | Hospitality | Limited Service | 1982 | 64 | Rooms | 3,216,092 | 3,200,976 | 0.3% | |||
23.03 | Super 8 Coeur d’Alene | AREF | 505 West Appleway Avenue | Coeur D’ Alene | ID | 83814 | Hospitality | Limited Service | 1983 | 93 | Rooms | 2,618,103 | 2,605,798 | 0.2% | |||
24 | Village Shopping Center | Basis | 902 West Kimberly Road | Davenport | IA | 52806 | Retail | Anchored | 1953 | 2016 | 236,585 | Sq. Ft. | 61 | 14,500,000 | 14,372,326 | 1.3% | |
25 | Melville Plaza | AREF | 610 Broad Hollow Road | Melville | NY | 11747 | Retail | Anchored | 1977 | 54,824 | Sq. Ft. | 255 | 14,000,000 | 14,000,000 | 1.2% | ||
26 | Hilton Garden Inn Chicago/North Loop | WFB | 66 East Wacker Place | Chicago | IL | 60601 | Hospitality | Select Service | 2015 | 191 | Rooms | 177,589 | 14,000,000 | 13,966,888 | 1.2% | ||
27 | Hampton Inn & Suites Nashville Airport | Barclays | 583 Donelson Pike | Nashville | TN | 37214 | Hospitality | Limited Service | 1995 | 2016 | 111 | Rooms | 116,126 | 12,890,000 | 12,890,000 | 1.1% | |
28 | White Flint - ExtraSpace Self Storage | Basis | 4950 Nicholson Court | Kensington | MD | 20895 | Self Storage | Self Storage | 1988 | 2003 | 90,678 | Sq. Ft. | 128 | 11,650,000 | 11,650,000 | 1.0% | |
29 | SoNo Square | Natixis | 85 Water Street & 22 Elizabeth Street | Norwalk | CT | 06854 | Mixed Use | Retail/Office | 1940 | 2013 | 94,212 | Sq. Ft. | 122 | 11,500,000 | 11,500,000 | 1.0% | |
30 | Village at Peachtree Corners | Barclays | 5270 Peachtree Parkway | Norcross | GA | 30092 | Retail | Anchored | 1987 | 2010 | 88,835 | Sq. Ft. | 119 | 10,600,000 | 10,585,384 | 0.9% | |
31 | Sable Pointe Apartments | AREF | 102 Hartford Run | Buford | GA | 30518 | Multifamily | Garden | 1988 | 2016 | 258 | Units | 40,310 | 10,400,000 | 10,400,000 | 0.9% | |
32 | Marquis on Memorial | AREF | 14681 South 82nd East Avenue | Bixby | OK | 74008 | Multifamily | Garden | 2009 | 132 | Units | 76,705 | 10,125,000 | 10,125,000 | 0.9% | ||
33 | Hampton Inn - Oregon, OH | WFB | 2931 Navarre Avenue | Oregon | OH | 43616 | Hospitality | Limited Service | 2015 | 95 | Rooms | 105,263 | 10,000,000 | 10,000,000 | 0.9% | ||
34 | Marble Hall Gardens | Natixis | 4300 Marble Hall Road | Baltimore | MD | 21218 | Multifamily | Garden | 1947 | 2014 | 390 | Units | 55,004 | 10,000,000 | 9,977,447 | 0.9% | |
35 | Lotte Plaza | WFB | 8801 and 8815 Baltimore National Pike | Ellicott City | MD | 21043 | Retail | Anchored | 1965 | 2001 | 78,846 | Sq. Ft. | 126 | 10,000,000 | 9,972,515 | 0.9% | |
36 | The Refinery | Basis | 701 South Peters Street | New Orleans | LA | 70130 | Mixed Use | Multifamily/Retail | 1800 | 2016 | 29 | Units | 343,230 | 10,000,000 | 9,953,660 | 0.9% | |
37 | Millersville - ExtraSpace Self Storage | Basis | 8374 Veterans Highway | Millersville | MD | 21108 | Self Storage | Self Storage | 2002 | 81,375 | Sq. Ft. | 112 | 9,100,000 | 9,100,000 | 0.8% | ||
38 | Bennett Street Design District | AREF | 22-65 Bennett Street; 2100-2110 Peachtree Road; 2101 Tula Street | Atlanta | GA | 30309 | Retail | Unanchored | 1940 | 2004 | 79,400 | Sq. Ft. | 113 | 9,000,000 | 8,977,376 | 0.8% | |
39 | Cactus Plaza | Natixis | 10410-10450 South Decatur Boulevard | Las Vegas | NV | 89141 | Retail | Shadow Anchored | 2013 | 33,560 | Sq. Ft. | 263 | 8,825,000 | 8,825,000 | 0.8% | ||
40 | Hampton Inn & Suites – Minooka | AREF | 621 Bob Blair Road | Minooka | IL | 60447 | Hospitality | Limited Service | 2015 | 83 | Rooms | 105,270 | 8,750,000 | 8,737,406 | 0.8% | ||
41 | Daphne Hotel Portfolio | Natixis | Various | Daphne | AL | Various | Hospitality | Limited Service | Various | Various | 142 | Rooms | 61,444 | 8,725,000 | 8,725,000 | 0.8% | |
41.01 | Comfort Suites Daphne | Natixis | 29450 North Main Street | Daphne | AL | 36526 | Hospitality | Limited Service | 1998 | 2014 | 77 | Rooms | 4,827,278 | 4,827,278 | 0.4% | ||
41.02 | Best Western Plus Daphne | Natixis | 8931 Sawwood Street | Daphne | AL | 36527 | Hospitality | Limited Service | 2008 | 2011 | 65 | Rooms | 3,897,722 | 3,897,722 | 0.3% | ||
42 | Campbell Station - TN | WFB | 4911, 4913, 4915, 4917, 4927 Main Street | Spring Hill | TN | 37174 | Retail | Anchored | 2016 | 52,505 | Sq. Ft. | 158 | 8,275,000 | 8,275,000 | 0.7% | ||
43 | Fairfield Inn & Suites - Toledo | WFB | 5685 Benore Road | Toledo | OH | 43612 | Hospitality | Limited Service | 2007 | 2015 | 84 | Rooms | 90,833 | 7,630,000 | 7,630,000 | 0.7% | |
44 | Hampton Inn & Suites – Albuquerque | AREF | 6150 Iliff Road Northwest | Albuquerque | NM | 87121 | Hospitality | Limited Service | 2006 | 2013 | 88 | Rooms | 85,638 | 7,560,000 | 7,536,121 | 0.7% | |
45 | Holiday Inn Express – Huntsville | WFB | 2600 Old Fairway Road | Huntsville | AL | 35806 | Hospitality | Limited Service | 2014 | 109 | Rooms | 66,895 | 7,300,000 | 7,291,551 | 0.6% | ||
46 | 500 South Gravers Road | Barclays | 500 South Gravers Road | Plymouth Meeting | PA | 19462 | Office | Suburban | 1955 | 2004 | 70,310 | Sq. Ft. | 103 | 7,237,500 | 7,229,349 | 0.6% | |
47 | Palm Ridge Shopping Center | AREF | 4370 Palm Avenue | San Diego | CA | 92154 | Retail | Unanchored | 1975 | 1999 | 23,094 | Sq. Ft. | 303 | 7,000,000 | 7,000,000 | 0.6% | |
48 | Sam Houston Technology Center | AREF | 3993 West Sam Houston Parkway North | Houston | TX | 77043 | Office | Suburban | 2006 | 57,315 | Sq. Ft. | 113 | 6,500,000 | 6,492,296 | 0.6% | ||
49 | Camp Creek Pointe | WFB | 3515 Camp Creek Parkway | East Point | GA | 30344 | Retail | Unanchored | 2007 | 18,660 | Sq. Ft. | 347 | 6,475,000 | 6,467,973 | 0.6% | ||
50 | Sandpointe Apartments | WFB | 655 Hilltop Drive | Redding | CA | 96003 | Multifamily | Garden | 1981 | 157 | Units | 39,172 | 6,150,000 | 6,150,000 | 0.5% | ||
51 | The Preserve at Tumbling Creek | AREF | 2745 Campus Pointe Circle | Gainesville | GA | 30504 | Multifamily | Student Housing | 2006 | 243 | Beds | 20,879 | 5,080,000 | 5,073,538 | 0.4% | ||
52 | Salem Center | WFB | 439-461 Lancaster Drive Northeast | Salem | OR | 97301 | Retail | Anchored | 1987 | 54,308 | Sq. Ft. | 88 | 4,785,000 | 4,785,000 | 0.4% | ||
53 | CVS - Williston | Basis | 2466 St. George Road | Williston | VT | 05495 | Retail | Single Tenant | 2012 | 14,201 | Sq. Ft. | 304 | 4,320,000 | 4,320,000 | 0.4% | ||
54 | Fairfield Inn & Suites - Huntsville | AREF | 1385 Enterprise Way | Huntsville | AL | 35806 | Hospitality | Limited Service | 1999 | 2014 | 79 | Rooms | 50,252 | 4,000,000 | 3,969,947 | 0.4% | |
55 | Walgreens - Clearwater | WFB | 703 Court Street | Clearwater | FL | 33756 | Retail | Single Tenant | 2016 | 16,510 | Sq. Ft. | 236 | 3,900,000 | 3,900,000 | 0.3% | ||
56 | Shops on Texas | Basis | 2001 Texas Avenue South | College Station | TX | 77840 | Retail | Unanchored | 2005 | 15,847 | Sq. Ft. | 233 | 3,700,000 | 3,700,000 | 0.3% | ||
57 | Landover - ExtraSpace Self Storage | Basis | 8603 and 8622 Old Ardmore Road | Landover | MD | 20785 | Self Storage | Self Storage | 1981 | 1990 | 37,969 | Sq. Ft. | 90 | 3,400,000 | 3,400,000 | 0.3% | |
58 | Baytown Self Storage | Barclays | 4500 Decker Drive | Baytown | TX | 77520 | Self Storage | Self Storage | 1999 | 71,900 | Sq. Ft. | 47 | 3,350,000 | 3,350,000 | 0.3% | ||
59 | Baton Rouge Retail | AREF | Various | Baton Rouge | LA | Various | Retail | Various | 2007 | 8,262 | Sq. Ft. | 401 | 3,325,000 | 3,309,365 | 0.3% | ||
59.01 | 6556 Siegen Lane | AREF | 6556 Siegen Lane | Baton Rouge | LA | 70809 | Retail | Shadow Anchored | 2007 | 5,916 | Sq. Ft. | 2,380,864 | 2,369,669 | 0.2% | |||
59.02 | 9827 Bluebonnet Boulevard | AREF | 9827 Bluebonnet Boulevard | Baton Rouge | LA | 70810 | Retail | Single Tenant | 2007 | 2,346 | Sq. Ft. | 944,136 | 939,696 | 0.1% | |||
60 | Days Inn Iselin | Natixis | 893 US Highway 1 South | Iselin | NJ | 08830 | Hospitality | Limited Service | 1965 | 2014 | 75 | Rooms | 37,748 | 2,850,000 | 2,831,105 | 0.2% | |
61 | Okemos Plaza | Basis | 1941 West Grand River Avenue | Okemos | MI | 48864 | Retail | Shadow Anchored | 1971 | 2006 | 19,306 | Sq. Ft. | 144 | 2,806,000 | 2,785,683 | 0.2% | |
62 | Fedex - Akron | AREF | 25 West Firestone Boulevard | Akron | OH | 44301 | Industrial | Flex | 1991 | 38,780 | Sq. Ft. | 62 | 2,400,000 | 2,385,098 | 0.2% | ||
63 | AllState Self Storage | AREF | 7048 North 43rd Avenue | Glendale | AZ | 85301 | Self Storage | Self Storage | 1977 | 2014 | 52,327 | Sq. Ft. | 44 | 2,300,000 | 2,300,000 | 0.2% | |
64 | National Self Storage – ELP 9 | WFB | 10560 North Loop Drive | Socorro | TX | 79927 | Self Storage | Self Storage | 2002 | 71,955 | Sq. Ft. | 26 | 1,900,000 | 1,897,855 | 0.2% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Maturity Date or ARD Balloon Payment ($) | ARD Loan | Origination Date | First Pay Date | Last IO Pay Date | First P&I Pay Date | Maturity Date or Anticipated Repayment Date | ARD Loan Maturity Date | Gross Mortgage Rate | Trust Advisor Fee | Certificate Administrator Fee Rate | Servicing Fee | CREFC® IP Royalty License Fee Rate | Asset Representations Reviewer Fee Rate | Net Mortgage Rate | Interest Accrual Method | Monthly P&I Payment ($) |
1 | 225 & 233 Park Avenue South | 70,000,000 | N | 5/31/2017 | 7/6/2017 | 6/6/2027 | 6/6/2027 | 3.65140% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 215,956.64 | ||
2 | 211 Mount Airy Road | 65,000,000 | Y | 6/30/2017 | 8/11/2017 | 7/11/2027 | 7/11/2027 | 1/11/2033 | 4.07000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 223,520.25 | |
3 | Lakeside Shopping Center | 58,000,000 | N | 7/28/2017 | 9/1/2017 | 8/1/2027 | 8/1/2027 | 3.77000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 184,747.45 | ||
4 | Long Island Prime Portfolio - Uniondale | 50,000,000 | N | 6/6/2017 | 7/6/2017 | 6/6/2027 | 6/6/2027 | 4.45000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 187,991.90 | ||
4.01 | RXR Plaza | |||||||||||||||||
4.02 | Omni | |||||||||||||||||
5 | Columbia Park Shopping Center | 50,000,000 | N | 5/10/2017 | 7/6/2017 | 6/6/2027 | 6/6/2027 | 4.80200% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 202,862.27 | ||
6 | 245 Park Avenue | 45,000,000 | N | 5/5/2017 | 7/1/2017 | 6/1/2027 | 6/1/2027 | 3.66940% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 139,513.65 | ||
7 | Two Independence Square | 45,000,000 | N | 7/5/2017 | 8/6/2017 | 7/6/2022 | 7/6/2022 | 3.23000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 122,807.29 | ||
8 | Yeshiva University Portfolio | 40,164,997 | Y | 4/21/2017 | 6/6/2017 | 5/6/2021 | 6/6/2021 | 5/6/2027 | 5/6/2032 | 4.32400% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 223,326.77 |
8.01 | 2495 Amsterdam Avenue | |||||||||||||||||
8.02 | 215 Lexington Avenue | |||||||||||||||||
8.03 | 2520 Amsterdam Avenue | |||||||||||||||||
8.04 | 245 Lexington Avenue | |||||||||||||||||
8.05 | 253 Lexington Avenue | |||||||||||||||||
9 | Lincolnshire Commons | 39,780,729 | N | 7/18/2017 | 9/11/2017 | 8/11/2022 | 9/11/2022 | 8/11/2027 | 4.46000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 219,375.45 | |
10 | Starwood Capital Group Hotel Portfolio | 40,000,000 | N | 5/24/2017 | 7/1/2017 | 6/1/2027 | 6/1/2027 | 4.48600% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 151,610.19 | ||
10.01 | Larkspur Landing Sunnyvale | |||||||||||||||||
10.02 | Larkspur Landing Milpitas | |||||||||||||||||
10.03 | Larkspur Landing Campbell | |||||||||||||||||
10.04 | Larkspur Landing San Francisco | |||||||||||||||||
10.05 | Larkspur Landing Pleasanton | |||||||||||||||||
10.06 | Larkspur Landing Bellevue | |||||||||||||||||
10.07 | Larkspur Landing Sacramento | |||||||||||||||||
10.08 | Hampton Inn Ann Arbor North | |||||||||||||||||
10.09 | Larkspur Landing Hillsboro | |||||||||||||||||
10.10 | Larkspur Landing Renton | |||||||||||||||||
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | |||||||||||||||||
10.12 | Residence Inn Toledo Maumee | |||||||||||||||||
10.13 | Residence Inn Williamsburg | |||||||||||||||||
10.14 | Hampton Inn Suites Waco South | |||||||||||||||||
10.15 | Holiday Inn Louisville Airport Fair Expo | |||||||||||||||||
10.16 | Courtyard Tyler | |||||||||||||||||
10.17 | Hilton Garden Inn Edison Raritan Center | |||||||||||||||||
10.18 | Hilton Garden Inn St Paul Oakdale | |||||||||||||||||
10.19 | Residence Inn Grand Rapids West | |||||||||||||||||
10.20 | Peoria, AZ Residence Inn | |||||||||||||||||
10.21 | Hampton Inn Suites Bloomington Normal | |||||||||||||||||
10.22 | Courtyard Chico | |||||||||||||||||
10.23 | Hampton Inn Suites South Bend | |||||||||||||||||
10.24 | Hampton Inn Suites Kokomo | |||||||||||||||||
10.25 | Courtyard Wichita Falls | |||||||||||||||||
10.26 | Hampton Inn Morehead | |||||||||||||||||
10.27 | Residence Inn Chico | |||||||||||||||||
10.28 | Courtyard Lufkin | |||||||||||||||||
10.29 | Hampton Inn Carlisle | |||||||||||||||||
10.30 | Springhill Suites Williamsburg | |||||||||||||||||
10.31 | Fairfield Inn Bloomington | |||||||||||||||||
10.32 | Waco Residence Inn | |||||||||||||||||
10.33 | Holiday Inn Express Fishers | |||||||||||||||||
10.34 | Larkspur Landing Folsom | |||||||||||||||||
10.35 | Springhill Suites Chicago Naperville Warrenville | |||||||||||||||||
10.36 | Holiday Inn Express & Suites Paris | |||||||||||||||||
10.37 | Toledo Homewood Suites | |||||||||||||||||
10.38 | Grand Rapids Homewood Suites | |||||||||||||||||
10.39 | Fairfield Inn Laurel | |||||||||||||||||
10.40 | Cheyenne Fairfield Inn and Suites | |||||||||||||||||
10.41 | Courtyard Akron Stow | |||||||||||||||||
10.42 | Towneplace Suites Bloomington | |||||||||||||||||
10.43 | Larkspur Landing Roseville | |||||||||||||||||
10.44 | Hampton Inn Danville | |||||||||||||||||
10.45 | Holiday Inn Norwich | |||||||||||||||||
10.46 | Hampton Inn Suites Longview North | |||||||||||||||||
10.47 | Springhill Suites Peoria Westlake | |||||||||||||||||
10.48 | Hampton Inn Suites Buda | |||||||||||||||||
10.49 | Shawnee Hampton Inn | |||||||||||||||||
10.50 | Racine Fairfield Inn | |||||||||||||||||
10.51 | Hampton Inn Selinsgrove Shamokin Dam | |||||||||||||||||
10.52 | Holiday Inn Express & Suites Terrell | |||||||||||||||||
10.53 | Westchase Homewood Suites | |||||||||||||||||
10.54 | Holiday Inn Express & Suites Tyler South | |||||||||||||||||
10.55 | Holiday Inn Express & Suites Huntsville | |||||||||||||||||
10.56 | Hampton Inn Sweetwater | |||||||||||||||||
10.57 | Comfort Suites Buda Austin South | |||||||||||||||||
10.58 | Fairfield Inn & Suites Weatherford | |||||||||||||||||
10.59 | Holiday Inn Express & Suites Altus | |||||||||||||||||
10.60 | Comfort Inn & Suites Paris | |||||||||||||||||
10.61 | Hampton Inn Suites Decatur | |||||||||||||||||
10.62 | Holiday Inn Express & Suites Texarkana East | |||||||||||||||||
10.63 | Mankato Fairfield Inn | |||||||||||||||||
10.64 | Candlewood Suites Texarkana | |||||||||||||||||
10.65 | Country Inn & Suites Houston Intercontinental Airport East | |||||||||||||||||
11 | Hilltop Plaza | 34,495,955 | N | 7/5/2017 | 8/6/2017 | 7/6/2020 | 8/6/2020 | 7/6/2027 | 4.29500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 195,852.84 | |
12 | University Center Chicago | 35,000,000 | N | 7/20/2017 | 9/11/2017 | 8/11/2027 | 8/11/2027 | 3.92000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 115,921.30 | ||
13 | Del Amo Fashion Center | 30,000,000 | N | 5/12/2017 | 7/1/2017 | 6/1/2027 | 6/1/2027 | 3.65750% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 92,707.47 | ||
14 | Cleveland East Office Portfolio | 28,255,991 | N | 6/27/2017 | 8/6/2017 | 7/6/2018 | 8/6/2018 | 7/6/2022 | 5.21700% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 165,048.46 | |
14.01 | Landerbrook Corporate Center | |||||||||||||||||
14.02 | Metropolitan Plaza | |||||||||||||||||
15 | Crowne Plaza Dallas | 23,719,586 | N | 6/19/2017 | 8/4/2017 | 7/4/2020 | 8/4/2020 | 7/4/2027 | 4.66000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 139,383.81 | |
16 | First Stamford Place | 24,200,000 | N | 6/5/2017 | 8/1/2017 | 7/1/2027 | 7/1/2027 | 4.08780% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 83,582.26 | ||
17 | 181 Second Avenue | 22,600,000 | N | 6/9/2017 | 8/5/2017 | 7/5/2027 | 7/5/2027 | 3.60000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 68,741.67 | ||
18 | iStar Leased Fee Portfolio | 20,600,000 | Y | 3/30/2017 | 5/5/2017 | 4/5/2027 | 4/6/2027 | 4/6/2028 | 3.79500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 66,052.33 | |
18.01 | Hilton Salt Lake | |||||||||||||||||
18.02 | DoubleTree Seattle Airport | |||||||||||||||||
18.03 | DoubleTree Mission Valley | |||||||||||||||||
18.04 | One Ally Center | |||||||||||||||||
18.05 | DoubleTree Sonoma | |||||||||||||||||
18.06 | DoubleTree Durango | |||||||||||||||||
18.07 | Northside Forsyth Hospital Medical Center | |||||||||||||||||
18.08 | NASA/JPSS Headquarters | |||||||||||||||||
18.09 | Dallas Market Center: Sheraton Suites | |||||||||||||||||
18.10 | Dallas Market Center: Marriott Courtyard | |||||||||||||||||
18.11 | The Buckler Apartments | |||||||||||||||||
18.12 | Lock-Up Self Storage Facility | |||||||||||||||||
19 | Crowne Plaza JFK | 17,356,272 | N | 4/21/2017 | 6/6/2017 | 5/6/2019 | 6/6/2019 | 5/6/2027 | 5.52300% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 118,539.96 | |
20 | Jackson Crossing | 16,981,369 | N | 6/30/2017 | 8/6/2017 | 7/6/2019 | 8/6/2019 | 7/6/2027 | 4.75000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 103,025.35 | |
21 | York Shopping Center | 15,698,540 | N | 7/12/2017 | 9/6/2017 | 8/6/2022 | 9/6/2022 | 8/6/2027 | 4.70300% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 88,717.90 | |
22 | River City Plaza | 12,283,213 | N | 05/08/2017 | 07/01/2017 | 6/1/2017 | 7/1/2017 | 06/01/2027 | 4.88000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 79,426.76 | |
23 | Super 8 Resort Portfolio | 10,881,546 | N | 5/5/2017 | 6/6/2017 | 6/6/2017 | 5/6/2027 | 5.10000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 85,612.51 | ||
23.01 | Super 8 Jackson Hole | |||||||||||||||||
23.02 | Super 8 Cody | |||||||||||||||||
23.03 | Super 8 Coeur d’Alene | |||||||||||||||||
24 | Village Shopping Center | 12,031,361 | N | 12/01/2016 | 01/01/2017 | 12/1/2016 | 1/1/2017 | 12/01/2026 | 5.29000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 80,429.15 | |
25 | Melville Plaza | 11,823,422 | N | 7/7/2017 | 9/6/2017 | 2/6/2019 | 3/6/2019 | 8/6/2027 | 4.57200% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 71,536.13 | |
26 | Hilton Garden Inn Chicago/North Loop | 11,433,915 | N | 6/7/2017 | 7/11/2017 | 7/11/2017 | 6/11/2027 | 4.80000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 73,453.15 | ||
27 | Hampton Inn & Suites Nashville Airport | 10,527,892 | N | 7/7/2017 | 9/6/2017 | 9/6/2017 | 8/6/2027 | 4.80200% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 67,644.95 | ||
28 | White Flint - ExtraSpace Self Storage | 10,732,972 | N | 03/10/2017 | 05/01/2017 | 4/1/2022 | 5/1/2022 | 04/01/2027 | 4.93000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 62,042.27 | |
29 | SoNo Square | 10,136,465 | N | 7/10/2017 | 9/5/2017 | 8/5/2020 | 9/5/2020 | 8/5/2027 | 4.81000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 60,406.05 | |
30 | Village at Peachtree Corners | 8,223,661 | N | 7/6/2017 | 8/6/2017 | 8/6/2017 | 7/6/2027 | 4.80000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 58,428.95 | ||
31 | Sable Pointe Apartments | 8,684,960 | N | 6/1/2017 | 7/6/2017 | 6/6/2018 | 7/6/2018 | 6/6/2027 | 4.63000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 53,501.64 | |
32 | Marquis on Memorial | 8,689,702 | N | 6/28/2017 | 8/6/2017 | 7/6/2019 | 8/6/2019 | 7/6/2027 | 4.68000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 52,390.43 | |
33 | Hampton Inn - Oregon, OH | 8,393,399 | N | 5/12/2017 | 7/11/2017 | 6/11/2018 | 7/11/2018 | 6/11/2027 | 4.80000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 52,466.54 | |
34 | Marble Hall Gardens | 8,229,220 | N | 5/17/2017 | 7/5/2017 | 7/5/2017 | 6/5/2027 | 5.03000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 53,865.66 | ||
35 | Lotte Plaza | 7,957,621 | N | 6/8/2017 | 7/11/2017 | 7/11/2017 | 6/11/2027 | 4.05000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 48,030.24 | ||
36 | The Refinery | 8,199,770 | N | 03/29/2017 | 05/01/2017 | 4/1/2017 | 5/1/2017 | 04/01/2027 | 4.92000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 53,194.30 | |
37 | Millersville - ExtraSpace Self Storage | 7,870,546 | N | 03/10/2017 | 05/01/2017 | 4/1/2019 | 5/1/2019 | 04/01/2027 | 4.98000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 48,739.60 | |
38 | Bennett Street Design District | 7,276,092 | N | 5/10/2017 | 7/6/2017 | 7/6/2017 | 6/6/2027 | 4.50000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 45,601.68 | ||
39 | Cactus Plaza | 8,047,309 | N | 7/18/2017 | 9/5/2017 | 8/5/2022 | 9/5/2022 | 8/5/2027 | 4.28400% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 43,589.53 | |
40 | Hampton Inn & Suites – Minooka | 6,630,133 | N | 7/6/2017 | 8/6/2017 | 8/6/2017 | 7/6/2027 | 5.37000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 53,055.47 | ||
41 | Daphne Hotel Portfolio | 7,343,922 | N | 7/18/2017 | 9/5/2017 | 9/5/2017 | 8/5/2027 | 5.75000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 50,916.73 | ||
41.01 | Comfort Suites Daphne | |||||||||||||||||
41.02 | Best Western Plus Daphne | |||||||||||||||||
42 | Campbell Station - TN | 7,588,285 | N | 7/11/2017 | 8/11/2017 | 7/11/2022 | 8/11/2022 | 7/11/2027 | 4.63000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 42,569.81 | |
43 | Fairfield Inn & Suites - Toledo | 6,404,164 | N | 5/30/2017 | 7/11/2017 | 6/11/2018 | 7/11/2018 | 6/11/2027 | 4.80000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 40,031.97 | |
44 | Hampton Inn & Suites – Albuquerque | 5,679,009 | N | 5/8/2017 | 7/6/2017 | 7/6/2017 | 6/6/2027 | 5.13000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 44,769.50 | ||
45 | Holiday Inn Express – Huntsville | 6,694,131 | N | 7/7/2017 | 8/11/2017 | 8/11/2017 | 7/11/2022 | 4.63000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 37,554.03 | ||
46 | 500 South Gravers Road | 5,901,387 | N | 6/30/2017 | 8/6/2017 | 8/6/2017 | 7/6/2027 | 4.75000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 37,754.23 | ||
47 | Palm Ridge Shopping Center | 6,101,547 | N | 1/31/2017 | 3/5/2017 | 2/5/2019 | 3/5/2019 | 2/5/2027 | 5.30000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 38,871.33 | |
48 | Sam Houston Technology Center | 5,259,742 | N | 6/9/2017 | 8/6/2017 | 8/6/2017 | 7/6/2027 | 4.52500% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 33,031.17 | ||
49 | Camp Creek Pointe | 5,307,825 | N | 7/7/2017 | 8/11/2017 | 8/11/2017 | 7/11/2027 | 4.91000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 34,403.92 | ||
50 | Sandpointe Apartments | 5,295,933 | N | 6/30/2017 | 8/11/2017 | 7/11/2020 | 8/11/2020 | 7/11/2027 | 3.82000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 28,726.44 | |
51 | The Preserve at Tumbling Creek | 4,389,817 | N | 6/15/2017 | 8/6/2017 | 8/6/2017 | 7/6/2024 | 5.01700% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 28,408.52 | ||
52 | Salem Center | 4,095,853 | N | 7/3/2017 | 8/11/2017 | 7/11/2019 | 8/11/2019 | 7/11/2027 | 4.58000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 24,472.87 | |
53 | CVS - Williston | 3,941,090 | N | 06/21/2017 | 08/01/2017 | 7/1/2022 | 8/1/2022 | 07/01/2027 | 4.31000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 21,403.82 | |
54 | Fairfield Inn & Suites - Huntsville | 3,218,657 | N | 1/9/2017 | 3/5/2017 | 3/5/2017 | 2/5/2027 | 5.89000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 24,685.43 | ||
55 | Walgreens - Clearwater | 3,900,000 | N | 6/30/2017 | 8/11/2017 | 7/11/2027 | 7/11/2027 | 4.39000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 14,465.66 | ||
56 | Shops on Texas | 3,253,998 | N | 07/12/2017 | 09/01/2017 | 8/1/2020 | 9/1/2020 | 08/01/2027 | 4.71000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 19,211.84 | |
57 | Landover - ExtraSpace Self Storage | 3,139,482 | N | 03/10/2017 | 05/01/2017 | 4/1/2022 | 5/1/2022 | 04/01/2027 | 5.08000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 18,418.53 | |
58 | Baytown Self Storage | 2,792,493 | N | 6/8/2017 | 7/6/2017 | 6/6/2018 | 7/6/2018 | 6/6/2027 | 4.57000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 17,113.58 | |
59 | Baton Rouge Retail | 2,100,450 | N | 5/9/2017 | 7/6/2017 | 7/6/2017 | 6/6/2027 | 5.06000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 22,053.89 | ||
59.01 | 6556 Siegen Lane | |||||||||||||||||
59.02 | 9827 Bluebonnet Boulevard | |||||||||||||||||
60 | Days Inn Iselin | 2,216,913 | N | 2/28/2017 | 4/5/2017 | 4/5/2017 | 3/5/2027 | 6.13000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 18,589.73 | ||
61 | Okemos Plaza | 2,354,248 | N | 12/13/2016 | 02/01/2017 | 1/1/2017 | 2/1/2017 | 01/01/2027 | 5.65000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 16,197.24 | |
62 | Fedex - Akron | 2,018,302 | N | 1/12/2017 | 3/5/2017 | 3/5/2017 | 2/5/2027 | 5.73000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 13,975.27 | ||
63 | AllState Self Storage | 2,072,777 | N | 12/27/2016 | 2/5/2017 | 1/5/2020 | 2/5/2020 | 1/5/2027 | 5.86000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 13,583.33 | |
64 | National Self Storage – ELP 9 | 1,548,722 | N | 6/30/2017 | 8/11/2017 | 8/11/2017 | 7/11/2027 | 4.74000% | TBD | TBD | TBD | 0.00050% | TBD | TBD | Actual/360 | 9,899.85 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Amortization Type | Interest Accrual Method During IO | Original Term to Maturity or ARD (Mos.) | Remaining Term to Maturity or ARD (Mos.) | Original IO Period (Mos.) | Remaining IO Period (Mos.) | Original Amort Term (Mos.) | Remaining Amort Term (Mos.) | Seasoning | Prepayment Provisions | Grace Period Default (Days) | Grace Period Late (Days) | Appraised Value ($) | Appraisal Date | Coop -Rental Value | Coop - LTV as Rental |
1 | 225 & 233 Park Avenue South | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 2 | L(26),D(89),O(5) | 0 | 0 | 750,000,000 | 4/1/2017 | ||
2 | 211 Mount Airy Road | Interest-only, ARD | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 96,700,000 | 7/1/2017 | ||
3 | Lakeside Shopping Center | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 0 | L(24),D(91),O(5) | 5 | 5 | 365,000,000 | 6/7/2017 | ||
4 | Long Island Prime Portfolio - Uniondale | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 2 | L(26),D(87),O(7) | 0 | 0 | 320,000,000 | 3/24/2017 | ||
4.01 | RXR Plaza | 189,000,000 | 3/24/2017 | ||||||||||||||
4.02 | Omni | 131,000,000 | 3/24/2017 | ||||||||||||||
5 | Columbia Park Shopping Center | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 2 | L(26),D(91),O(3) | 0 | 0 | 103,900,000 | 4/3/2017 | ||
6 | 245 Park Avenue | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 2 | L(26),D(90),O(4) | 0 | 0 | 2,210,000,000 | 4/1/2017 | ||
7 | Two Independence Square | Interest-only, Balloon | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 1 | L(25),D(31),O(4) | 0 | 0 | 375,000,000 | 1/5/2017 | ||
8 | Yeshiva University Portfolio | Interest-only, Amortizing ARD | Actual/360 | 120 | 117 | 48 | 45 | 360 | 360 | 3 | L(27),D(92),O(1) | 0 | 0 | 346,000,000 | 2/6/2017 | ||
8.01 | 2495 Amsterdam Avenue | 108,000,000 | 2/6/2017 | ||||||||||||||
8.02 | 215 Lexington Avenue | 78,700,000 | 2/6/2017 | ||||||||||||||
8.03 | 2520 Amsterdam Avenue | 60,000,000 | 2/6/2017 | ||||||||||||||
8.04 | 245 Lexington Avenue | 56,300,000 | 2/6/2017 | ||||||||||||||
8.05 | 253 Lexington Avenue | 43,000,000 | 2/6/2017 | ||||||||||||||
9 | Lincolnshire Commons | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 58,300,000 | 6/2/2017 | ||
10 | Starwood Capital Group Hotel Portfolio | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 2 | L(12),GRTR 1% or YM(105),O(3) | 0 | 0 | 956,000,000 | 4/23/2017 | ||
10.01 | Larkspur Landing Sunnyvale | 52,100,000 | 4/23/2017 | ||||||||||||||
10.02 | Larkspur Landing Milpitas | 43,900,000 | 4/23/2017 | ||||||||||||||
10.03 | Larkspur Landing Campbell | 38,600,000 | 4/23/2017 | ||||||||||||||
10.04 | Larkspur Landing San Francisco | 31,800,000 | 4/23/2017 | ||||||||||||||
10.05 | Larkspur Landing Pleasanton | 31,100,000 | 4/23/2017 | ||||||||||||||
10.06 | Larkspur Landing Bellevue | 27,700,000 | 4/23/2017 | ||||||||||||||
10.07 | Larkspur Landing Sacramento | 20,700,000 | 4/23/2017 | ||||||||||||||
10.08 | Hampton Inn Ann Arbor North | 20,200,000 | 4/23/2017 | ||||||||||||||
10.09 | Larkspur Landing Hillsboro | 20,200,000 | 4/23/2017 | ||||||||||||||
10.10 | Larkspur Landing Renton | 20,000,000 | 4/23/2017 | ||||||||||||||
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | 19,200,000 | 4/23/2017 | ||||||||||||||
10.12 | Residence Inn Toledo Maumee | 19,000,000 | 4/23/2017 | ||||||||||||||
10.13 | Residence Inn Williamsburg | 18,200,000 | 4/23/2017 | ||||||||||||||
10.14 | Hampton Inn Suites Waco South | 16,800,000 | 4/23/2017 | ||||||||||||||
10.15 | Holiday Inn Louisville Airport Fair Expo | 16,500,000 | 4/23/2017 | ||||||||||||||
10.16 | Courtyard Tyler | 16,200,000 | 4/23/2017 | ||||||||||||||
10.17 | Hilton Garden Inn Edison Raritan Center | 16,200,000 | 4/23/2017 | ||||||||||||||
10.18 | Hilton Garden Inn St Paul Oakdale | 16,000,000 | 4/23/2017 | ||||||||||||||
10.19 | Residence Inn Grand Rapids West | 15,800,000 | 4/23/2017 | ||||||||||||||
10.20 | Peoria, AZ Residence Inn | 15,700,000 | 4/23/2017 | ||||||||||||||
10.21 | Hampton Inn Suites Bloomington Normal | 15,600,000 | 4/23/2017 | ||||||||||||||
10.22 | Courtyard Chico | 15,300,000 | 4/23/2017 | ||||||||||||||
10.23 | Hampton Inn Suites South Bend | 14,800,000 | 4/23/2017 | ||||||||||||||
10.24 | Hampton Inn Suites Kokomo | 14,800,000 | 4/23/2017 | ||||||||||||||
10.25 | Courtyard Wichita Falls | 14,100,000 | 4/23/2017 | ||||||||||||||
10.26 | Hampton Inn Morehead | 13,700,000 | 4/23/2017 | ||||||||||||||
10.27 | Residence Inn Chico | 13,300,000 | 4/23/2017 | ||||||||||||||
10.28 | Courtyard Lufkin | 12,700,000 | 4/23/2017 | ||||||||||||||
10.29 | Hampton Inn Carlisle | 12,600,000 | 4/23/2017 | ||||||||||||||
10.30 | Springhill Suites Williamsburg | 12,600,000 | 4/23/2017 | ||||||||||||||
10.31 | Fairfield Inn Bloomington | 12,500,000 | 4/23/2017 | ||||||||||||||
10.32 | Waco Residence Inn | 12,200,000 | 4/23/2017 | ||||||||||||||
10.33 | Holiday Inn Express Fishers | 11,400,000 | 4/23/2017 | ||||||||||||||
10.34 | Larkspur Landing Folsom | 11,100,000 | 4/23/2017 | ||||||||||||||
10.35 | Springhill Suites Chicago Naperville Warrenville | 10,500,000 | 4/23/2017 | ||||||||||||||
10.36 | Holiday Inn Express & Suites Paris | 10,400,000 | 4/23/2017 | ||||||||||||||
10.37 | Toledo Homewood Suites | 10,400,000 | 4/23/2017 | ||||||||||||||
10.38 | Grand Rapids Homewood Suites | 10,100,000 | 4/23/2017 | ||||||||||||||
10.39 | Fairfield Inn Laurel | 9,400,000 | 4/23/2017 | ||||||||||||||
10.40 | Cheyenne Fairfield Inn and Suites | 9,400,000 | 4/23/2017 | ||||||||||||||
10.41 | Courtyard Akron Stow | 9,200,000 | 4/23/2017 | ||||||||||||||
10.42 | Towneplace Suites Bloomington | 8,700,000 | 4/23/2017 | ||||||||||||||
10.43 | Larkspur Landing Roseville | 8,700,000 | 4/23/2017 | ||||||||||||||
10.44 | Hampton Inn Danville | 8,600,000 | 4/23/2017 | ||||||||||||||
10.45 | Holiday Inn Norwich | 8,500,000 | 4/23/2017 | ||||||||||||||
10.46 | Hampton Inn Suites Longview North | 8,400,000 | 4/23/2017 | ||||||||||||||
10.47 | Springhill Suites Peoria Westlake | 8,400,000 | 4/23/2017 | ||||||||||||||
10.48 | Hampton Inn Suites Buda | 8,300,000 | 4/23/2017 | ||||||||||||||
10.49 | Shawnee Hampton Inn | 8,300,000 | 4/23/2017 | ||||||||||||||
10.50 | Racine Fairfield Inn | 8,100,000 | 4/23/2017 | ||||||||||||||
10.51 | Hampton Inn Selinsgrove Shamokin Dam | 7,900,000 | 4/23/2017 | ||||||||||||||
10.52 | Holiday Inn Express & Suites Terrell | 7,500,000 | 4/23/2017 | ||||||||||||||
10.53 | Westchase Homewood Suites | 9,800,000 | 4/23/2017 | ||||||||||||||
10.54 | Holiday Inn Express & Suites Tyler South | 7,200,000 | 4/23/2017 | ||||||||||||||
10.55 | Holiday Inn Express & Suites Huntsville | 6,900,000 | 4/23/2017 | ||||||||||||||
10.56 | Hampton Inn Sweetwater | 6,300,000 | 4/23/2017 | ||||||||||||||
10.57 | Comfort Suites Buda Austin South | 5,300,000 | 4/23/2017 | ||||||||||||||
10.58 | Fairfield Inn & Suites Weatherford | 5,000,000 | 4/23/2017 | ||||||||||||||
10.59 | Holiday Inn Express & Suites Altus | 4,600,000 | 4/23/2017 | ||||||||||||||
10.60 | Comfort Inn & Suites Paris | 3,600,000 | 4/23/2017 | ||||||||||||||
10.61 | Hampton Inn Suites Decatur | 3,600,000 | 4/23/2017 | ||||||||||||||
10.62 | Holiday Inn Express & Suites Texarkana East | 4,100,000 | 4/23/2017 | ||||||||||||||
10.63 | Mankato Fairfield Inn | 3,600,000 | 4/23/2017 | ||||||||||||||
10.64 | Candlewood Suites Texarkana | 2,600,000 | 4/23/2017 | ||||||||||||||
10.65 | Country Inn & Suites Houston Intercontinental Airport East | 3,200,000 | 4/23/2017 | ||||||||||||||
11 | Hilltop Plaza | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 52,800,000 | 5/1/2017 | ||
12 | University Center Chicago | Interest-only, Balloon | Actual/360 | 120 | 120 | 120 | 120 | 0 | 0 | 0 | L(24),D(89),O(7) | 0 | 0 | 203,400,000 | 6/1/2017 | ||
13 | Del Amo Fashion Center | Interest-only, Balloon | Actual/360 | 120 | 118 | 120 | 118 | 0 | 0 | 2 | L(26),D(87),O(7) | 0 | 0 | 1,155,000,000 | 4/23/2017 | ||
14 | Cleveland East Office Portfolio | Interest-only, Amortizing Balloon | Actual/360 | 60 | 59 | 12 | 11 | 360 | 360 | 1 | L(25),D(31),O(4) | 0 | 0 | 60,000,000 | 2/21/2017 | ||
14.01 | Landerbrook Corporate Center | 42,000,000 | 2/21/2017 | ||||||||||||||
14.02 | Metropolitan Plaza | 18,000,000 | 2/21/2017 | ||||||||||||||
15 | Crowne Plaza Dallas | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | L(25),D(91),O(4) | 7 | 0 | 45,100,000 | 3/21/2017 | ||
16 | First Stamford Place | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 285,000,000 | 5/3/2017 | ||
17 | 181 Second Avenue | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),GRTR 1% or YM(88),O(7) | 0 | 0 | 42,100,000 | 5/22/2017 | ||
18 | iStar Leased Fee Portfolio | Interest-only, ARD | Actual/360 | 120 | 116 | 120 | 116 | 0 | 0 | 4 | L(28),GRTR 1% or YM or D(87),O(5) | 0 | 0 | 346,160,000 | Various | ||
18.01 | Hilton Salt Lake | 79,900,000 | 2/20/2017 | ||||||||||||||
18.02 | DoubleTree Seattle Airport | 75,700,000 | 2/27/2017 | ||||||||||||||
18.03 | DoubleTree Mission Valley | 55,000,000 | 2/16/2017 | ||||||||||||||
18.04 | One Ally Center | 46,140,000 | 2/23/2017 | ||||||||||||||
18.05 | DoubleTree Sonoma | 27,700,000 | 2/15/2017 | ||||||||||||||
18.06 | DoubleTree Durango | 24,400,000 | 2/17/2017 | ||||||||||||||
18.07 | Northside Forsyth Hospital Medical Center | 11,000,000 | 2/22/2017 | ||||||||||||||
18.08 | NASA/JPSS Headquarters | 7,550,000 | 2/15/2017 | ||||||||||||||
18.09 | Dallas Market Center: Sheraton Suites | 6,000,000 | 2/20/2017 | ||||||||||||||
18.10 | Dallas Market Center: Marriott Courtyard | 5,400,000 | 2/20/2017 | ||||||||||||||
18.11 | The Buckler Apartments | 5,300,000 | 2/17/2017 | ||||||||||||||
18.12 | Lock-Up Self Storage Facility | 2,070,000 | 2/21/2017 | ||||||||||||||
19 | Crowne Plaza JFK | Interest-only, Amortizing Balloon | Actual/360 | 120 | 117 | 24 | 21 | 336 | 336 | 3 | L(27),D(89),O(4) | 0 | 0 | 62,000,000 | 3/1/2017 | ||
20 | Jackson Crossing | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 26,400,000 | 4/14/2017 | ||
21 | York Shopping Center | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | 0 | L(23),GRTR 1% or YM(93),O(4) | 0 | 0 | 26,000,000 | 5/31/2017 | ||
22 | River City Plaza | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(91),O(3) | 7 | 5 | 20,400,000 | 02/17/2017 | |||
23 | Super 8 Resort Portfolio | Amortizing Balloon | 120 | 117 | 0 | 0 | 300 | 297 | 3 | L(27),D(90),O(3) | 0 | 0 | 23,300,000 | Various | |||
23.01 | Super 8 Jackson Hole | 13,800,000 | 3/16/2017 | ||||||||||||||
23.02 | Super 8 Cody | 5,000,000 | 3/15/2017 | ||||||||||||||
23.03 | Super 8 Coeur d’Alene | 4,500,000 | 3/15/2017 | ||||||||||||||
24 | Village Shopping Center | Amortizing Balloon | 120 | 112 | 0 | 0 | 360 | 352 | 8 | L(32),D(85),O(3) | 5 | 5 | 21,500,000 | 10/04/2016 | |||
25 | Melville Plaza | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 18 | 18 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 20,900,000 | 5/29/2017 | ||
26 | Hilton Garden Inn Chicago/North Loop | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 5 | 59,300,000 | 4/21/2017 | |||
27 | Hampton Inn & Suites Nashville Airport | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 20,900,000 | 5/31/2017 | |||
28 | White Flint - ExtraSpace Self Storage | Interest-only, Amortizing Balloon | Actual/360 | 120 | 116 | 60 | 56 | 360 | 360 | 4 | L(28),D(89),O(3) | 7 | 7 | 18,500,000 | 02/15/2017 | ||
29 | SoNo Square | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | 360 | 360 | 0 | L(24),D(92),O(4) | 0 | 0 | 15,900,000 | 4/25/2017 | ||
30 | Village at Peachtree Corners | Amortizing Balloon | 120 | 119 | 0 | 0 | 324 | 323 | 1 | L(25),D(91),O(4) | 0 | 0 | 18,650,000 | 4/21/2017 | |||
31 | Sable Pointe Apartments | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 12 | 10 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 14,600,000 | 4/21/2017 | ||
32 | Marquis on Memorial | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 13,500,000 | 4/13/2017 | ||
33 | Hampton Inn - Oregon, OH | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 12 | 10 | 360 | 360 | 2 | L(26),GRTR 1% or YM(90),O(4) | 0 | 0 | 14,300,000 | 3/26/2017 | ||
34 | Marble Hall Gardens | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(91),O(3) | 0 | 0 | 31,400,000 | 3/6/2017 | |||
35 | Lotte Plaza | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 21,600,000 | 3/17/2017 | |||
36 | The Refinery | Amortizing Balloon | 120 | 116 | 0 | 0 | 360 | 356 | 4 | L(28),D(89),O(3) | 5 | 5 | 14,500,000 | 06/06/2017 | |||
37 | Millersville - ExtraSpace Self Storage | Interest-only, Amortizing Balloon | Actual/360 | 120 | 116 | 24 | 20 | 360 | 360 | 4 | L(28),D(89),O(3) | 7 | 7 | 14,000,000 | 02/15/2017 | ||
38 | Bennett Street Design District | Amortizing Balloon | 120 | 118 | 0 | 0 | 360 | 358 | 2 | L(26),D(90),O(4) | 0 | 0 | 18,500,000 | 4/5/2017 | |||
39 | Cactus Plaza | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 60 | 60 | 360 | 360 | 0 | L(24),GRTR 1% or YM or D(92),O(4) | 0 | 0 | 13,150,000 | 5/1/2017 | ||
40 | Hampton Inn & Suites – Minooka | Amortizing Balloon | 120 | 119 | 0 | 0 | 300 | 299 | 1 | L(25),D(93),O(2) | 0 | 0 | 13,500,000 | 5/16/2017 | |||
41 | Daphne Hotel Portfolio | Amortizing Balloon | 120 | 120 | 0 | 0 | 360 | 360 | 0 | L(24),D(93),O(3) | 0 | 0 | 13,610,000 | 5/15/2017 | |||
41.01 | Comfort Suites Daphne | 7,530,000 | 5/15/2017 | ||||||||||||||
41.02 | Best Western Plus Daphne | 6,080,000 | 5/15/2017 | ||||||||||||||
42 | Campbell Station - TN | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 12,500,000 | 6/6/2017 | ||
43 | Fairfield Inn & Suites - Toledo | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 12 | 10 | 360 | 360 | 2 | L(26),GRTR 1% or YM(90),O(4) | 0 | 0 | 10,900,000 | 3/26/2017 | ||
44 | Hampton Inn & Suites – Albuquerque | Amortizing Balloon | 120 | 118 | 0 | 0 | 300 | 298 | 2 | L(26),D(90),O(4) | 0 | 0 | 10,800,000 | 3/10/2017 | |||
45 | Holiday Inn Express – Huntsville | Amortizing Balloon | 60 | 59 | 0 | 0 | 360 | 359 | 1 | L(25),D(31),O(4) | 0 | 0 | 12,100,000 | 5/18/2017 | |||
46 | 500 South Gravers Road | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,850,000 | 5/2/2017 | |||
47 | Palm Ridge Shopping Center | Interest-only, Amortizing Balloon | Actual/360 | 120 | 114 | 24 | 18 | 360 | 360 | 6 | L(30),D(86),O(4) | 0 | 0 | 10,300,000 | 11/29/2016 | ||
48 | Sam Houston Technology Center | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(92),O(3) | 0 | 5 | 9,500,000 | 4/21/2017 | |||
49 | Camp Creek Pointe | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 9,000,000 | 4/13/2017 | |||
50 | Sandpointe Apartments | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 36 | 35 | 360 | 360 | 1 | L(25),GRTR 1% or YM or D(88),O(7) | 0 | 0 | 12,620,000 | 5/9/2017 | ||
51 | The Preserve at Tumbling Creek | Amortizing Balloon | 84 | 83 | 0 | 0 | 330 | 329 | 1 | L(25),D(55),O(4) | 0 | 0 | 7,900,000 | 4/25/2017 | |||
52 | Salem Center | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 24 | 23 | 360 | 360 | 1 | L(25),D(91),O(4) | 0 | 0 | 6,900,000 | 4/19/2017 | ||
53 | CVS - Williston | Interest-only, Amortizing Balloon | Actual/360 | 120 | 119 | 60 | 59 | 360 | 360 | 1 | L(25),D(93),O(2) | 5 | 5 | 6,900,000 | 04/28/2017 | ||
54 | Fairfield Inn & Suites - Huntsville | Amortizing Balloon | 120 | 114 | 0 | 0 | 324 | 318 | 6 | L(30),GRTR 1% or YM(86),O(4) | 0 | 0 | 6,100,000 | 11/29/2017 | |||
55 | Walgreens - Clearwater | Interest-only, Balloon | Actual/360 | 120 | 119 | 120 | 119 | 0 | 0 | 1 | L(25),D(91),O(4) | 0 | 0 | 8,410,000 | 5/17/2017 | ||
56 | Shops on Texas | Interest-only, Amortizing Balloon | Actual/360 | 120 | 120 | 36 | 36 | 360 | 360 | 0 | L(24),D(93),O(3) | 5 | 5 | 5,150,000 | 06/07/2017 | ||
57 | Landover - ExtraSpace Self Storage | Interest-only, Amortizing Balloon | Actual/360 | 120 | 116 | 60 | 56 | 360 | 360 | 4 | L(28),D(89),O(3) | 7 | 7 | 5,900,000 | 02/15/2017 | ||
58 | Baytown Self Storage | Interest-only, Amortizing Balloon | Actual/360 | 120 | 118 | 12 | 10 | 360 | 360 | 2 | L(26),D(90),O(4) | 0 | 0 | 5,300,000 | 5/5/2017 | ||
59 | Baton Rouge Retail | Amortizing Balloon | 120 | 118 | 0 | 0 | 240 | 238 | 2 | L(26),D(90),O(4) | 0 | 0 | 5,880,000 | 3/14/2017 | |||
59.01 | 6556 Siegen Lane | 4,210,000 | 3/14/2017 | ||||||||||||||
59.02 | 9827 Bluebonnet Boulevard | 1,670,000 | 3/14/2017 | ||||||||||||||
60 | Days Inn Iselin | Amortizing Balloon | 120 | 115 | 0 | 0 | 300 | 295 | 5 | L(29),D(88),O(3) | 0 | 0 | 5,400,000 | 1/1/2017 | |||
61 | Okemos Plaza | Amortizing Balloon | 120 | 113 | 0 | 0 | 360 | 353 | 7 | L(31),D(86),O(3) | 5 | 5 | 3,900,000 | 10/20/2016 | |||
62 | Fedex - Akron | Amortizing Balloon | 120 | 114 | 0 | 0 | 360 | 354 | 6 | L(30),D(86),O(4) | 0 | 0 | 3,870,000 | 10/21/2016 | |||
63 | AllState Self Storage | Interest-only, Amortizing Balloon | Actual/360 | 120 | 113 | 36 | 29 | 360 | 360 | 7 | L(31),D(85),O(4) | 0 | 0 | 3,520,000 | 11/29/2016 | ||
64 | National Self Storage – ELP 9 | Amortizing Balloon | 120 | 119 | 0 | 0 | 360 | 359 | 1 | L(25),D(91),O(4) | 0 | 0 | 3,000,000 | 5/9/2017 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Units | Coop - Sponsor Carry | Coop - Committed Secondary Debt | U/W NOI DSCR (x) | U/W NCF DSCR (x) | Cut-off Date LTV Ratio | LTV Ratio at Maturity or ARD | Cut-off Date U/W NOI Debt Yield | Cut-off Date U/W NCF Debt Yield | U/W Revenues ($) | U/W Expenses ($) | U/W Net Operating Income ($) | U/W Replacement ($) |
1 | 225 & 233 Park Avenue South | 3.39 | 3.27 | 31.3% | 31.3% | 12.6% | 12.1% | 48,106,942 | 18,601,103 | 29,505,839 | 74,333 | ||||||
2 | 211 Mount Airy Road | 2.22 | 2.20 | 67.2% | 67.2% | 9.2% | 9.1% | 8,290,203 | 2,326,564 | 5,963,638 | 61,239 | ||||||
3 | Lakeside Shopping Center | 2.96 | 2.74 | 47.9% | 47.9% | 11.3% | 10.5% | 32,713,717 | 12,933,343 | 19,780,375 | 242,270 | ||||||
4 | Long Island Prime Portfolio - Uniondale | 2.79 | 2.49 | 61.9% | 61.9% | 12.6% | 11.2% | 53,504,787 | 28,574,757 | 24,930,030 | 437,690 | ||||||
4.01 | RXR Plaza | 33,417,914 | 18,538,955 | 14,878,959 | 271,325 | ||||||||||||
4.02 | Omni | 20,086,873 | 10,035,802 | 10,051,071 | 166,366 | ||||||||||||
5 | Columbia Park Shopping Center | 1.73 | 1.63 | 60.3% | 60.3% | 8.4% | 7.9% | 8,241,386 | 2,949,849 | 5,291,537 | 69,141 | ||||||
6 | 245 Park Avenue | 2.87 | 2.73 | 48.9% | 48.9% | 10.7% | 10.1% | 177,756,680 | 62,448,738 | 115,307,942 | 551,678 | ||||||
7 | Two Independence Square | 3.83 | 3.80 | 43.7% | 43.7% | 12.5% | 12.5% | 31,593,604 | 11,035,326 | 20,558,277 | 121,179 | ||||||
8 | Yeshiva University Portfolio | 2.16 | 1.97 | 40.5% | 36.1% | 12.9% | 11.7% | 18,026,336 | 0 | 18,026,336 | 232,828 | ||||||
8.01 | 2495 Amsterdam Avenue | 6,932,640 | 0 | 6,932,640 | 73,960 | ||||||||||||
8.02 | 215 Lexington Avenue | 3,656,369 | 0 | 3,656,369 | 9,919 | ||||||||||||
8.03 | 2520 Amsterdam Avenue | 3,692,217 | 0 | 3,692,217 | 39,994 | ||||||||||||
8.04 | 245 Lexington Avenue | 2,748,419 | 0 | 2,748,419 | 66,117 | ||||||||||||
8.05 | 253 Lexington Avenue | 996,691 | 0 | 996,691 | 42,838 | ||||||||||||
9 | Lincolnshire Commons | 1.44 | 1.37 | 74.6% | 68.2% | 8.7% | 8.3% | 4,715,610 | 921,885 | 3,793,726 | 27,985 | ||||||
10 | Starwood Capital Group Hotel Portfolio | 3.05 | 2.72 | 60.4% | 60.4% | 13.9% | 12.4% | 213,600,210 | 133,537,987 | 80,062,224 | 8,732,831 | ||||||
10.01 | Larkspur Landing Sunnyvale | 7,774,225 | 3,291,296 | 4,482,930 | 310,969 | ||||||||||||
10.02 | Larkspur Landing Milpitas | 6,764,028 | 2,931,310 | 3,832,718 | 270,561 | ||||||||||||
10.03 | Larkspur Landing Campbell | 6,059,570 | 2,617,761 | 3,441,809 | 242,383 | ||||||||||||
10.04 | Larkspur Landing San Francisco | 5,697,514 | 3,043,028 | 2,654,485 | 227,901 | ||||||||||||
10.05 | Larkspur Landing Pleasanton | 5,193,352 | 2,547,257 | 2,646,096 | 207,734 | ||||||||||||
10.06 | Larkspur Landing Bellevue | 4,692,425 | 2,331,202 | 2,361,223 | 187,697 | ||||||||||||
10.07 | Larkspur Landing Sacramento | 4,214,257 | 2,228,775 | 1,985,482 | 168,570 | ||||||||||||
10.08 | Hampton Inn Ann Arbor North | 4,826,301 | 2,797,123 | 2,029,178 | 193,052 | ||||||||||||
10.09 | Larkspur Landing Hillsboro | 3,941,272 | 2,074,859 | 1,866,414 | 157,651 | ||||||||||||
10.10 | Larkspur Landing Renton | 4,423,020 | 2,551,967 | 1,871,053 | 176,921 | ||||||||||||
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | 5,568,856 | 3,808,855 | 1,760,001 | 222,754 | ||||||||||||
10.12 | Residence Inn Toledo Maumee | 4,066,425 | 2,394,233 | 1,672,192 | 203,321 | ||||||||||||
10.13 | Residence Inn Williamsburg | 3,955,706 | 2,438,734 | 1,516,972 | 158,228 | ||||||||||||
10.14 | Hampton Inn Suites Waco South | 4,293,844 | 2,707,299 | 1,586,545 | 171,754 | ||||||||||||
10.15 | Holiday Inn Louisville Airport Fair Expo | 4,185,314 | 2,629,134 | 1,556,179 | 167,413 | ||||||||||||
10.16 | Courtyard Tyler | 3,341,364 | 1,954,349 | 1,387,014 | 133,655 | ||||||||||||
10.17 | Hilton Garden Inn Edison Raritan Center | 5,848,958 | 4,297,603 | 1,551,356 | 233,958 | ||||||||||||
10.18 | Hilton Garden Inn St Paul Oakdale | 4,891,094 | 3,005,604 | 1,885,490 | 195,644 | ||||||||||||
10.19 | Residence Inn Grand Rapids West | 3,115,120 | 1,853,237 | 1,261,883 | 155,756 | ||||||||||||
10.20 | Peoria, AZ Residence Inn | 3,248,248 | 1,960,291 | 1,287,957 | 129,930 | ||||||||||||
10.21 | Hampton Inn Suites Bloomington Normal | 3,738,690 | 2,192,200 | 1,546,490 | 149,548 | ||||||||||||
10.22 | Courtyard Chico | 3,850,184 | 2,256,991 | 1,593,193 | 154,007 | ||||||||||||
10.23 | Hampton Inn Suites South Bend | 3,810,167 | 2,425,550 | 1,384,616 | 152,407 | ||||||||||||
10.24 | Hampton Inn Suites Kokomo | 3,680,915 | 2,278,112 | 1,402,802 | 147,237 | ||||||||||||
10.25 | Courtyard Wichita Falls | 3,121,444 | 1,900,976 | 1,220,468 | 124,858 | ||||||||||||
10.26 | Hampton Inn Morehead | 3,154,358 | 1,934,119 | 1,220,240 | 126,174 | ||||||||||||
10.27 | Residence Inn Chico | 3,273,835 | 1,934,702 | 1,339,133 | 130,953 | ||||||||||||
10.28 | Courtyard Lufkin | 2,752,597 | 1,904,207 | 848,389 | 110,104 | ||||||||||||
10.29 | Hampton Inn Carlisle | 3,439,196 | 2,184,723 | 1,254,473 | 137,568 | ||||||||||||
10.30 | Springhill Suites Williamsburg | 3,361,902 | 2,351,318 | 1,010,584 | 134,476 | ||||||||||||
10.31 | Fairfield Inn Bloomington | 3,018,966 | 1,596,788 | 1,422,178 | 150,948 | ||||||||||||
10.32 | Waco Residence Inn | 3,136,682 | 2,098,980 | 1,037,702 | 125,467 | ||||||||||||
10.33 | Holiday Inn Express Fishers | 3,176,451 | 2,097,965 | 1,078,486 | 127,058 | ||||||||||||
10.34 | Larkspur Landing Folsom | 2,902,483 | 1,927,519 | 974,964 | 116,099 | ||||||||||||
10.35 | Springhill Suites Chicago Naperville Warrenville | 3,321,573 | 2,487,672 | 833,901 | 166,079 | ||||||||||||
10.36 | Holiday Inn Express & Suites Paris | 2,343,673 | 1,451,447 | 892,227 | 93,747 | ||||||||||||
10.37 | Toledo Homewood Suites | 2,929,714 | 1,868,320 | 1,061,394 | 117,189 | ||||||||||||
10.38 | Grand Rapids Homewood Suites | 3,009,146 | 2,149,208 | 859,938 | 120,366 | ||||||||||||
10.39 | Fairfield Inn Laurel | 3,127,939 | 2,345,351 | 782,588 | 125,118 | ||||||||||||
10.40 | Cheyenne Fairfield Inn and Suites | 1,961,942 | 1,129,873 | 832,069 | 78,478 | ||||||||||||
10.41 | Courtyard Akron Stow | 3,168,035 | 2,155,198 | 1,012,837 | 126,721 | ||||||||||||
10.42 | Towneplace Suites Bloomington | 2,441,633 | 1,469,446 | 972,187 | 122,082 | ||||||||||||
10.43 | Larkspur Landing Roseville | 2,851,065 | 1,950,874 | 900,191 | 114,043 | ||||||||||||
10.44 | Hampton Inn Danville | 2,591,371 | 1,759,107 | 832,264 | 103,655 | ||||||||||||
10.45 | Holiday Inn Norwich | 4,801,904 | 3,857,696 | 944,209 | 192,076 | ||||||||||||
10.46 | Hampton Inn Suites Longview North | 2,322,688 | 1,579,337 | 743,351 | 92,908 | ||||||||||||
10.47 | Springhill Suites Peoria Westlake | 2,918,586 | 2,302,611 | 615,975 | 145,929 | ||||||||||||
10.48 | Hampton Inn Suites Buda | 2,627,746 | 1,669,033 | 958,713 | 105,110 | ||||||||||||
10.49 | Shawnee Hampton Inn | 1,892,474 | 1,198,000 | 694,474 | 75,699 | ||||||||||||
10.50 | Racine Fairfield Inn | 1,812,261 | 1,135,948 | 676,314 | 72,490 | ||||||||||||
10.51 | Hampton Inn Selinsgrove Shamokin Dam | 2,433,055 | 1,648,454 | 784,601 | 97,322 | ||||||||||||
10.52 | Holiday Inn Express & Suites Terrell | 2,149,392 | 1,457,931 | 691,461 | 85,976 | ||||||||||||
10.53 | Westchase Homewood Suites | 2,958,058 | 2,459,994 | 498,064 | 118,322 | ||||||||||||
10.54 | Holiday Inn Express & Suites Tyler South | 2,128,673 | 1,443,645 | 685,027 | 85,147 | ||||||||||||
10.55 | Holiday Inn Express & Suites Huntsville | 2,360,887 | 1,577,065 | 783,822 | 94,435 | ||||||||||||
10.56 | Hampton Inn Sweetwater | 1,585,686 | 1,121,890 | 463,796 | 63,427 | ||||||||||||
10.57 | Comfort Suites Buda Austin South | 2,082,208 | 1,457,351 | 624,857 | 83,288 | ||||||||||||
10.58 | Fairfield Inn & Suites Weatherford | 1,659,116 | 1,281,033 | 378,083 | 66,365 | ||||||||||||
10.59 | Holiday Inn Express & Suites Altus | 1,417,147 | 1,148,513 | 268,634 | 56,686 | ||||||||||||
10.60 | Comfort Inn & Suites Paris | 1,157,262 | 859,912 | 297,350 | 46,290 | ||||||||||||
10.61 | Hampton Inn Suites Decatur | 1,550,317 | 1,308,093 | 242,224 | 62,013 | ||||||||||||
10.62 | Holiday Inn Express & Suites Texarkana East | 1,638,961 | 1,406,520 | 232,441 | 65,558 | ||||||||||||
10.63 | Mankato Fairfield Inn | 1,236,472 | 1,037,465 | 199,007 | 49,459 | ||||||||||||
10.64 | Candlewood Suites Texarkana | 1,239,140 | 1,073,951 | 165,190 | 49,566 | ||||||||||||
10.65 | Country Inn & Suites Houston Intercontinental Airport East | 1,363,324 | 1,198,984 | 164,340 | 54,533 | ||||||||||||
11 | Hilltop Plaza | 1.44 | 1.39 | 75.0% | 65.3% | 8.6% | 8.2% | 4,522,110 | 1,132,553 | 3,389,556 | 27,544 | ||||||
12 | University Center Chicago | 2.74 | 2.69 | 59.3% | 59.3% | 10.9% | 10.7% | 23,284,431 | 10,155,231 | 13,129,200 | 182,017 | ||||||
13 | Del Amo Fashion Center | 3.48 | 3.34 | 39.8% | 39.8% | 12.9% | 12.4% | 81,259,520 | 21,915,628 | 59,343,892 | 223,460 | ||||||
14 | Cleveland East Office Portfolio | 1.75 | 1.55 | 70.0% | 65.9% | 11.6% | 10.2% | 9,717,961 | 4,851,848 | 4,866,113 | 74,918 | ||||||
14.01 | Landerbrook Corporate Center | 6,175,693 | 2,721,064 | 3,454,629 | 50,452 | ||||||||||||
14.02 | Metropolitan Plaza | 3,542,268 | 2,130,783 | 1,411,484 | 24,466 | ||||||||||||
15 | Crowne Plaza Dallas | 2.34 | 2.03 | 59.9% | 52.6% | 14.5% | 12.6% | 13,158,749 | 9,242,238 | 3,916,511 | 526,350 | ||||||
16 | First Stamford Place | 3.05 | 2.71 | 57.5% | 57.5% | 12.7% | 11.2% | 34,742,601 | 13,991,349 | 20,751,252 | 186,409 | ||||||
17 | 181 Second Avenue | 3.14 | 3.04 | 53.7% | 53.7% | 11.5% | 11.1% | 3,635,327 | 1,042,037 | 2,593,289 | 14,520 | ||||||
18 | iStar Leased Fee Portfolio | 2.12 | 2.12 | 65.6% | 65.6% | 8.2% | 8.2% | NAV | NAV | 18,511,396 | 0 | ||||||
18.01 | Hilton Salt Lake | NAV | NAV | 3,300,706 | 0 | ||||||||||||
18.02 | DoubleTree Seattle Airport | NAV | NAV | 5,374,280 | 0 | ||||||||||||
18.03 | DoubleTree Mission Valley | NAV | NAV | 1,776,034 | 0 | ||||||||||||
18.04 | One Ally Center | NAV | NAV | 3,353,970 | 0 | ||||||||||||
18.05 | DoubleTree Sonoma | NAV | NAV | 1,157,870 | 0 | ||||||||||||
18.06 | DoubleTree Durango | NAV | NAV | 1,155,514 | 0 | ||||||||||||
18.07 | Northside Forsyth Hospital Medical Center | NAV | NAV | 654,595 | 0 | ||||||||||||
18.08 | NASA/JPSS Headquarters | NAV | NAV | 472,292 | 0 | ||||||||||||
18.09 | Dallas Market Center: Sheraton Suites | NAV | NAV | 524,334 | 0 | ||||||||||||
18.10 | Dallas Market Center: Marriott Courtyard | NAV | NAV | 297,000 | 0 | ||||||||||||
18.11 | The Buckler Apartments | NAV | NAV | 312,186 | 0 | ||||||||||||
18.12 | Lock-Up Self Storage Facility | NAV | NAV | 132,615 | 0 | ||||||||||||
19 | Crowne Plaza JFK | 1.90 | 1.63 | 65.3% | 56.0% | 13.4% | 11.4% | 19,612,334 | 14,202,671 | 5,409,663 | 784,493 | ||||||
20 | Jackson Crossing | 1.42 | 1.33 | 74.8% | 64.3% | 8.9% | 8.3% | 2,395,433 | 634,874 | 1,760,559 | 12,244 | ||||||
21 | York Shopping Center | 1.71 | 1.46 | 65.8% | 60.4% | 10.6% | 9.1% | 2,787,253 | 966,934 | 1,820,319 | 78,966 | ||||||
22 | River City Plaza | 1.47 | 1.32 | 73.4% | 60.2% | 9.4% | 8.4% | 1,752,318 | 347,178 | 1,405,140 | 21,207 | ||||||
23 | Super 8 Resort Portfolio | 2.05 | 1.78 | 61.9% | 46.7% | 14.6% | 12.6% | 5,645,390 | 3,538,331 | 2,107,058 | 282,269 | ||||||
23.01 | Super 8 Jackson Hole | 2,934,600 | 1,667,704 | 1,266,897 | 146,730 | ||||||||||||
23.02 | Super 8 Cody | 1,512,661 | 1,046,055 | 466,606 | 75,633 | ||||||||||||
23.03 | Super 8 Coeur d’Alene | 1,198,128 | 824,573 | 373,555 | 59,906 | ||||||||||||
24 | Village Shopping Center | 1.48 | 1.28 | 66.8% | 56.0% | 9.9% | 8.6% | 2,241,777 | 813,091 | 1,428,685 | 37,357 | ||||||
25 | Melville Plaza | 1.52 | 1.50 | 67.0% | 56.6% | 9.3% | 9.2% | 1,635,888 | 328,640 | 1,307,248 | 8,269 | ||||||
26 | Hilton Garden Inn Chicago/North Loop | 1.77 | 1.59 | 57.2% | 46.8% | 11.2% | 10.0% | 10,094,353 | 6,295,885 | 3,798,468 | 403,774 | ||||||
27 | Hampton Inn & Suites Nashville Airport | 2.10 | 1.88 | 61.7% | 50.4% | 13.2% | 11.8% | 4,449,675 | 2,744,483 | 1,705,192 | 177,987 | ||||||
28 | White Flint - ExtraSpace Self Storage | 1.40 | 1.38 | 63.0% | 58.0% | 8.9% | 8.8% | 1,565,357 | 526,331 | 1,039,026 | 13,612 | ||||||
29 | SoNo Square | 1.58 | 1.42 | 72.3% | 63.8% | 10.0% | 9.0% | 1,606,710 | 460,221 | 1,146,489 | 19,785 | ||||||
30 | Village at Peachtree Corners | 1.57 | 1.51 | 56.8% | 44.1% | 10.4% | 10.0% | 1,481,351 | 380,933 | 1,100,418 | 13,325 | ||||||
31 | Sable Pointe Apartments | 1.67 | 1.52 | 71.2% | 59.5% | 10.3% | 9.4% | 2,130,221 | 1,055,510 | 1,074,711 | 95,976 | ||||||
32 | Marquis on Memorial | 1.32 | 1.26 | 75.0% | 64.4% | 8.2% | 7.8% | 1,456,223 | 629,085 | 827,137 | 36,828 | ||||||
33 | Hampton Inn - Oregon, OH | 2.04 | 1.86 | 69.9% | 58.7% | 12.9% | 11.7% | 2,948,721 | 1,661,803 | 1,286,918 | 117,949 | ||||||
34 | Marble Hall Gardens | 1.82 | 1.74 | 68.3% | 56.3% | 11.8% | 11.3% | 4,627,269 | 2,093,671 | 2,533,597 | 111,150 | ||||||
35 | Lotte Plaza | 2.87 | 2.77 | 46.2% | 36.8% | 16.6% | 16.0% | 1,963,157 | 309,886 | 1,653,271 | 15,769 | ||||||
36 | The Refinery | 1.28 | 1.26 | 68.6% | 56.6% | 8.2% | 8.1% | 1,065,718 | 251,279 | 814,439 | 8,424 | ||||||
37 | Millersville - ExtraSpace Self Storage | 1.32 | 1.30 | 65.0% | 56.2% | 8.5% | 8.3% | 1,195,143 | 424,200 | 770,944 | 12,205 | ||||||
38 | Bennett Street Design District | 2.33 | 2.12 | 48.5% | 39.3% | 14.2% | 12.9% | 1,867,827 | 593,163 | 1,274,664 | 15,880 | ||||||
39 | Cactus Plaza | 1.57 | 1.50 | 67.1% | 61.2% | 9.3% | 8.9% | 1,029,875 | 206,758 | 823,117 | 3,374 | ||||||
40 | Hampton Inn & Suites – Minooka | 1.77 | 1.59 | 64.7% | 49.1% | 12.9% | 11.6% | 2,785,849 | 1,659,627 | 1,126,222 | 111,434 | ||||||
41 | Daphne Hotel Portfolio | 1.94 | 1.75 | 64.1% | 54.0% | 13.6% | 12.3% | 2,833,869 | 1,650,473 | 1,183,395 | 113,355 | ||||||
41.01 | Comfort Suites Daphne | 1,582,088 | 937,219 | 644,869 | 63,284 | ||||||||||||
41.02 | Best Western Plus Daphne | 1,251,781 | 713,254 | 538,527 | 50,071 | ||||||||||||
42 | Campbell Station - TN | 1.37 | 1.28 | 66.2% | 60.7% | 8.5% | 7.9% | 884,801 | 184,934 | 699,867 | 7,876 | ||||||
43 | Fairfield Inn & Suites - Toledo | 2.02 | 1.82 | 70.0% | 58.8% | 12.7% | 11.5% | 2,379,489 | 1,407,924 | 971,565 | 95,180 | ||||||
44 | Hampton Inn & Suites – Albuquerque | 1.76 | 1.56 | 69.8% | 52.6% | 12.6% | 11.2% | 2,683,087 | 1,735,063 | 948,024 | 107,323 | ||||||
45 | Holiday Inn Express – Huntsville | 2.25 | 2.01 | 60.3% | 55.3% | 13.9% | 12.4% | 2,766,715 | 1,750,600 | 1,016,115 | 110,669 | ||||||
46 | 500 South Gravers Road | 1.90 | 1.64 | 73.4% | 59.9% | 11.9% | 10.3% | 1,429,780 | 569,485 | 860,296 | 24,609 | ||||||
47 | Palm Ridge Shopping Center | 1.47 | 1.41 | 68.0% | 59.2% | 9.8% | 9.4% | 1,017,419 | 333,829 | 683,591 | 3,464 | ||||||
48 | Sam Houston Technology Center | 1.68 | 1.44 | 68.3% | 55.4% | 10.3% | 8.8% | 1,157,942 | 491,150 | 666,791 | 23,500 | ||||||
49 | Camp Creek Pointe | 1.40 | 1.39 | 71.9% | 59.0% | 9.0% | 8.8% | 776,297 | 196,459 | 579,838 | 3,732 | ||||||
50 | Sandpointe Apartments | 2.41 | 2.27 | 48.7% | 42.0% | 13.5% | 12.7% | 1,542,978 | 712,011 | 830,966 | 49,455 | ||||||
51 | The Preserve at Tumbling Creek | 1.77 | 1.69 | 64.2% | 55.6% | 11.9% | 11.4% | 1,229,667 | 626,302 | 603,365 | 26,163 | ||||||
52 | Salem Center | 1.67 | 1.55 | 69.3% | 59.4% | 10.2% | 9.5% | 643,368 | 153,369 | 489,999 | 10,862 | ||||||
53 | CVS - Williston | 1.41 | 1.41 | 62.6% | 57.1% | 8.4% | 8.4% | 446,085 | 83,956 | 362,129 | 0 | ||||||
54 | Fairfield Inn & Suites - Huntsville | 1.74 | 1.51 | 65.1% | 52.8% | 13.0% | 11.3% | 1,724,684 | 1,208,040 | 516,644 | 68,987 | ||||||
55 | Walgreens - Clearwater | 2.26 | 2.25 | 46.4% | 46.4% | 10.0% | 10.0% | 395,723 | 3,957 | 391,766 | 1,651 | ||||||
56 | Shops on Texas | 1.48 | 1.37 | 71.8% | 63.2% | 9.2% | 8.5% | 463,727 | 123,225 | 340,502 | 2,377 | ||||||
57 | Landover - ExtraSpace Self Storage | 1.43 | 1.40 | 57.6% | 53.2% | 9.3% | 9.1% | 610,247 | 295,250 | 314,997 | 5,695 | ||||||
58 | Baytown Self Storage | 1.59 | 1.55 | 63.2% | 52.7% | 9.7% | 9.5% | 697,315 | 371,430 | 325,885 | 7,230 | ||||||
59 | Baton Rouge Retail | 1.44 | 1.38 | 56.3% | 35.7% | 11.5% | 11.1% | 451,757 | 71,709 | 380,048 | 3,966 | ||||||
59.01 | 6556 Siegen Lane | 338,562 | 63,291 | 275,271 | 3,614 | ||||||||||||
59.02 | 9827 Bluebonnet Boulevard | 113,195 | 8,418 | 104,777 | 352 | ||||||||||||
60 | Days Inn Iselin | 1.99 | 1.73 | 52.4% | 41.1% | 15.7% | 13.7% | 1,418,712 | 975,001 | 443,711 | 56,748 | ||||||
61 | Okemos Plaza | 1.38 | 1.30 | 71.4% | 60.4% | 9.6% | 9.0% | 414,230 | 146,128 | 268,103 | 2,896 | ||||||
62 | Fedex - Akron | 1.37 | 1.25 | 61.6% | 52.2% | 9.6% | 8.8% | 236,253 | 7,088 | 229,165 | 3,878 | ||||||
63 | AllState Self Storage | 1.53 | 1.48 | 65.3% | 58.9% | 10.8% | 10.5% | 488,498 | 239,500 | 248,998 | 7,849 | ||||||
64 | National Self Storage – ELP 9 | 1.53 | 1.44 | 63.3% | 51.6% | 9.6% | 9.0% | 371,053 | 189,393 | 181,660 | 10,793 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | U/W TI/LC ($) | U/W Net Cash Flow ($) | Occupancy Rate | Occupancy as-of Date | U/W Hotel ADR | U/W Hotel RevPAR | Most Recent Period | Most Recent Revenues ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent Capital Expenditures | Most Recent NCF ($) | Most Recent Hotel ADR | Most Recent Hotel RevPAR | Second Most Recent Period | Second Most Recent Revenues ($) |
1 | 225 & 233 Park Avenue South | 991,923 | 28,439,583 | 97.9% | 5/24/2017 | TTM 3/31/2017 | 35,043,673 | 19,795,518 | 15,248,156 | 0 | 15,248,156 | Actual 2016 | 35,494,619 | ||||
2 | 211 Mount Airy Road | 0 | 5,902,400 | 100.0% | 8/1/2017 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
3 | Lakeside Shopping Center | 1,230,800 | 18,307,305 | 97.5% | 6/1/2017 | TTM 3/31/2017 | 32,502,956 | 13,680,575 | 18,822,381 | 0 | 18,822,381 | Actual 2016 | 32,614,789 | ||||
4 | Long Island Prime Portfolio - Uniondale | 2,270,323 | 22,222,017 | 85.5% | 4/20/2017 | TTM 3/31/2017 | 46,127,315 | 27,950,084 | 18,177,231 | 0 | 18,177,231 | Actual 2016 | 47,163,821 | ||||
4.01 | RXR Plaza | 1,398,458 | 13,209,177 | 84.9% | 4/20/2017 | TTM 3/31/2017 | 27,698,519 | 18,214,012 | 9,484,507 | 0 | 9,484,507 | Actual 2016 | 28,505,418 | ||||
4.02 | Omni | 871,865 | 9,012,841 | 86.5% | 4/20/2017 | TTM 3/31/2017 | 18,428,797 | 9,736,073 | 8,692,724 | 0 | 8,692,724 | Actual 2016 | 18,658,403 | ||||
5 | Columbia Park Shopping Center | 259,277 | 4,963,119 | 94.8% | 7/1/2017 | TTM 3/31/2017 | 7,775,707 | 2,753,833 | 5,021,875 | 0 | 5,021,875 | Actual 2016 | 7,703,268 | ||||
6 | 245 Park Avenue | 5,191,362 | 109,564,903 | 91.1% | 2/28/2017 | TTM 3/31/2017 | 168,887,445 | 61,210,770 | 107,676,675 | 0 | 107,676,675 | Actual 2016 | 167,638,950 | ||||
7 | Two Independence Square | 18,397 | 20,418,701 | 100.0% | 3/31/2017 | TTM 3/31/2017 | 30,603,916 | 9,414,326 | 21,189,590 | 0 | 21,189,590 | Actual 2016 | 30,401,458 | ||||
8 | Yeshiva University Portfolio | 1,392,742 | 16,400,766 | 100.0% | 8/1/2017 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
8.01 | 2495 Amsterdam Avenue | 591,388 | 6,267,292 | 100.0% | 8/1/2017 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
8.02 | 215 Lexington Avenue | 222,540 | 3,423,910 | 100.0% | 8/1/2017 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
8.03 | 2520 Amsterdam Avenue | 326,642 | 3,325,581 | 100.0% | 8/1/2017 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
8.04 | 245 Lexington Avenue | 175,854 | 2,506,448 | 100.0% | 8/1/2017 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
8.05 | 253 Lexington Avenue | 76,318 | 877,535 | 100.0% | 8/1/2017 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
9 | Lincolnshire Commons | 167,209 | 3,598,532 | 91.1% | 7/12/2017 | TTM 4/30/2017 | 3,668,870 | 919,031 | 2,749,839 | 0 | 2,749,839 | Actual 2016 | 3,050,382 | ||||
10 | Starwood Capital Group Hotel Portfolio | 0 | 71,329,392 | 74.6% | 3/31/2017 | 119 | 89 | TTM 3/31/2017 | 212,650,616 | 131,381,993 | 81,268,623 | 8,693,699 | 72,574,924 | 119 | 89 | Actual 2016 | 214,236,030 |
10.01 | Larkspur Landing Sunnyvale | 0 | 4,171,961 | 83.8% | 3/31/2017 | 200 | 167 | TTM 3/31/2017 | 7,774,225 | 2,871,627 | 4,902,599 | 310,969 | 4,591,630 | 200 | 167 | Actual 2016 | 7,817,367 |
10.02 | Larkspur Landing Milpitas | 0 | 3,562,157 | 85.7% | 3/31/2017 | 173 | 148 | TTM 3/31/2017 | 6,764,028 | 2,664,437 | 4,099,591 | 270,561 | 3,829,030 | 173 | 148 | Actual 2016 | 6,748,863 |
10.03 | Larkspur Landing Campbell | 0 | 3,199,426 | 84.3% | 3/31/2017 | 166 | 140 | TTM 3/31/2017 | 6,059,570 | 2,515,114 | 3,544,456 | 242,383 | 3,302,074 | 166 | 140 | Actual 2016 | 6,251,271 |
10.04 | Larkspur Landing San Francisco | 0 | 2,426,585 | 84.9% | 3/31/2017 | 164 | 140 | TTM 3/31/2017 | 5,697,514 | 3,015,128 | 2,682,386 | 227,901 | 2,454,486 | 164 | 140 | Actual 2016 | 5,905,601 |
10.05 | Larkspur Landing Pleasanton | 0 | 2,438,362 | 82.9% | 3/31/2017 | 137 | 114 | TTM 3/31/2017 | 5,193,352 | 2,521,540 | 2,671,812 | 207,734 | 2,464,078 | 137 | 114 | Actual 2016 | 5,319,602 |
10.06 | Larkspur Landing Bellevue | 0 | 2,173,526 | 78.8% | 3/31/2017 | 128 | 101 | TTM 3/31/2017 | 4,692,425 | 2,307,876 | 2,384,549 | 187,697 | 2,196,852 | 128 | 101 | Actual 2016 | 4,726,484 |
10.07 | Larkspur Landing Sacramento | 0 | 1,816,912 | 83.0% | 3/31/2017 | 111 | 92 | TTM 3/31/2017 | 4,214,257 | 2,208,014 | 2,006,244 | 168,570 | 1,837,673 | 111 | 92 | Actual 2016 | 4,200,451 |
10.08 | Hampton Inn Ann Arbor North | 0 | 1,836,126 | 73.9% | 3/31/2017 | 137 | 101 | TTM 3/31/2017 | 4,826,301 | 2,738,457 | 2,087,843 | 193,052 | 1,894,791 | 137 | 101 | Actual 2016 | 4,956,425 |
10.09 | Larkspur Landing Hillsboro | 0 | 1,708,763 | 74.1% | 3/31/2017 | 116 | 86 | TTM 3/31/2017 | 3,941,272 | 2,055,158 | 1,886,114 | 157,651 | 1,728,463 | 116 | 86 | Actual 2016 | 4,016,848 |
10.10 | Larkspur Landing Renton | 0 | 1,694,132 | 80.3% | 3/31/2017 | 117 | 94 | TTM 3/31/2017 | 4,423,020 | 2,530,182 | 1,892,838 | 176,921 | 1,715,917 | 117 | 94 | Actual 2016 | 4,349,218 |
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | 0 | 1,537,247 | 78.3% | 3/31/2017 | 115 | 90 | TTM 3/31/2017 | 5,568,856 | 3,780,287 | 1,788,569 | 222,754 | 1,565,815 | 115 | 90 | Actual 2016 | 5,505,741 |
10.12 | Residence Inn Toledo Maumee | 0 | 1,468,871 | 81.7% | 3/31/2017 | 124 | 101 | TTM 3/31/2017 | 4,066,425 | 2,373,963 | 1,692,462 | 203,321 | 1,489,141 | 124 | 101 | Actual 2016 | 3,998,051 |
10.13 | Residence Inn Williamsburg | 0 | 1,358,744 | 73.0% | 3/31/2017 | 134 | 98 | TTM 3/31/2017 | 3,955,706 | 2,419,030 | 1,536,676 | 158,228 | 1,378,448 | 134 | 98 | Actual 2016 | 4,098,296 |
10.14 | Hampton Inn Suites Waco South | 0 | 1,414,791 | 77.7% | 3/31/2017 | 121 | 94 | TTM 3/31/2017 | 4,293,844 | 2,685,829 | 1,608,015 | 171,754 | 1,436,261 | 121 | 94 | Actual 2016 | 4,293,352 |
10.15 | Holiday Inn Louisville Airport Fair Expo | 0 | 1,388,767 | 72.9% | 3/31/2017 | 136 | 99 | TTM 3/31/2017 | 4,185,314 | 2,608,205 | 1,577,109 | 166,778 | 1,410,331 | 136 | 99 | Actual 2016 | 4,308,290 |
10.16 | Courtyard Tyler | 0 | 1,253,360 | 58.8% | 3/31/2017 | 107 | 63 | TTM 3/31/2017 | 3,341,364 | 1,937,578 | 1,403,786 | 133,655 | 1,270,131 | 107 | 63 | Actual 2016 | 3,429,564 |
10.17 | Hilton Garden Inn Edison Raritan Center | 0 | 1,317,397 | 78.1% | 3/31/2017 | 126 | 99 | TTM 3/31/2017 | 5,848,958 | 4,267,536 | 1,581,423 | 233,958 | 1,347,464 | 126 | 99 | Actual 2016 | 5,761,789 |
10.18 | Hilton Garden Inn St Paul Oakdale | 0 | 1,689,847 | 80.0% | 3/31/2017 | 134 | 107 | TTM 3/31/2017 | 4,891,094 | 2,981,182 | 1,909,912 | 195,644 | 1,714,268 | 134 | 107 | Actual 2016 | 4,983,720 |
10.19 | Residence Inn Grand Rapids West | 0 | 1,106,127 | 72.6% | 3/31/2017 | 129 | 94 | TTM 3/31/2017 | 3,115,120 | 1,837,807 | 1,277,313 | 155,756 | 1,121,557 | 129 | 94 | Actual 2016 | 3,310,952 |
10.20 | Peoria, AZ Residence Inn | 0 | 1,158,027 | 80.8% | 3/31/2017 | 121 | 98 | TTM 3/31/2017 | 3,248,248 | 1,944,049 | 1,304,198 | 129,930 | 1,174,268 | 121 | 98 | Actual 2016 | 3,292,301 |
10.21 | Hampton Inn Suites Bloomington Normal | 0 | 1,396,943 | 70.8% | 3/31/2017 | 112 | 79 | TTM 3/31/2017 | 3,738,690 | 2,173,520 | 1,565,170 | 149,548 | 1,415,623 | 112 | 79 | Actual 2016 | 3,759,689 |
10.22 | Courtyard Chico | 0 | 1,439,185 | 84.6% | 3/31/2017 | 130 | 110 | TTM 3/31/2017 | 3,850,184 | 2,255,777 | 1,594,407 | 154,007 | 1,440,399 | 130 | 110 | Actual 2016 | 3,812,434 |
10.23 | Hampton Inn Suites South Bend | 0 | 1,232,210 | 69.9% | 3/31/2017 | 126 | 88 | TTM 3/31/2017 | 3,810,167 | 2,407,885 | 1,402,281 | 152,407 | 1,249,874 | 126 | 88 | Actual 2016 | 3,779,982 |
10.24 | Hampton Inn Suites Kokomo | 0 | 1,255,566 | 77.9% | 3/31/2017 | 122 | 95 | TTM 3/31/2017 | 3,680,915 | 2,259,704 | 1,421,210 | 147,237 | 1,273,974 | 122 | 95 | Actual 2016 | 3,744,550 |
10.25 | Courtyard Wichita Falls | 0 | 1,095,610 | 77.4% | 3/31/2017 | 110 | 85 | TTM 3/31/2017 | 3,121,444 | 1,885,172 | 1,236,272 | 124,858 | 1,111,414 | 110 | 85 | Actual 2016 | 3,055,163 |
10.26 | Hampton Inn Morehead | 0 | 1,094,065 | 66.6% | 3/31/2017 | 108 | 72 | TTM 3/31/2017 | 3,154,358 | 1,918,294 | 1,236,065 | 126,174 | 1,109,890 | 108 | 72 | Actual 2016 | 3,140,885 |
10.27 | Residence Inn Chico | 0 | 1,208,180 | 88.0% | 3/31/2017 | 129 | 114 | TTM 3/31/2017 | 3,273,835 | 1,939,036 | 1,334,799 | 130,953 | 1,203,846 | 129 | 114 | Actual 2016 | 3,230,070 |
10.28 | Courtyard Lufkin | 0 | 738,285 | 64.9% | 3/31/2017 | 105 | 68 | TTM 3/31/2017 | 2,752,597 | 1,890,154 | 862,442 | 110,104 | 752,338 | 105 | 68 | Actual 2016 | 2,938,698 |
10.29 | Hampton Inn Carlisle | 0 | 1,116,905 | 76.1% | 3/31/2017 | 127 | 96 | TTM 3/31/2017 | 3,439,196 | 2,167,567 | 1,271,628 | 137,568 | 1,134,061 | 127 | 96 | Actual 2016 | 3,524,239 |
10.30 | Springhill Suites Williamsburg | 0 | 876,108 | 71.7% | 3/31/2017 | 106 | 76 | TTM 3/31/2017 | 3,361,902 | 2,334,582 | 1,027,319 | 134,476 | 892,843 | 106 | 76 | Actual 2016 | 3,440,078 |
10.31 | Fairfield Inn Bloomington | 0 | 1,271,230 | 87.1% | 3/31/2017 | 90 | 78 | TTM 3/31/2017 | 3,018,966 | 1,560,262 | 1,458,704 | 150,948 | 1,307,756 | 90 | 78 | Actual 2016 | 2,956,451 |
10.32 | Waco Residence Inn | 0 | 912,234 | 82.0% | 3/31/2017 | 133 | 109 | TTM 3/31/2017 | 3,136,682 | 2,083,296 | 1,053,385 | 125,467 | 927,918 | 133 | 109 | Actual 2016 | 3,115,712 |
10.33 | Holiday Inn Express Fishers | 0 | 951,428 | 67.1% | 3/31/2017 | 111 | 75 | TTM 3/31/2017 | 3,176,451 | 2,082,079 | 1,094,372 | 127,058 | 967,314 | 111 | 75 | Actual 2016 | 3,132,794 |
10.34 | Larkspur Landing Folsom | 0 | 858,864 | 86.4% | 3/31/2017 | 108 | 93 | TTM 3/31/2017 | 2,902,483 | 1,913,175 | 989,308 | 116,099 | 873,208 | 108 | 93 | Actual 2016 | 2,893,984 |
10.35 | Springhill Suites Chicago Naperville Warrenville | 0 | 667,822 | 67.1% | 3/31/2017 | 103 | 69 | TTM 3/31/2017 | 3,321,573 | 2,447,769 | 873,804 | 166,079 | 707,725 | 103 | 69 | Actual 2016 | 3,229,904 |
10.36 | Holiday Inn Express & Suites Paris | 0 | 798,480 | 72.6% | 3/31/2017 | 104 | 76 | TTM 3/31/2017 | 2,343,673 | 1,439,747 | 903,926 | 93,747 | 810,179 | 104 | 76 | Actual 2016 | 2,339,461 |
10.37 | Toledo Homewood Suites | 0 | 944,205 | 82.2% | 3/31/2017 | 123 | 101 | TTM 3/31/2017 | 2,929,714 | 1,853,671 | 1,076,042 | 117,189 | 958,854 | 123 | 101 | Actual 2016 | 2,879,994 |
10.38 | Grand Rapids Homewood Suites | 0 | 739,572 | 84.1% | 3/31/2017 | 125 | 105 | TTM 3/31/2017 | 3,009,146 | 2,134,162 | 874,984 | 120,366 | 754,618 | 125 | 105 | Actual 2016 | 3,082,919 |
10.39 | Fairfield Inn Laurel | 0 | 657,471 | 79.9% | 3/31/2017 | 97 | 78 | TTM 3/31/2017 | 3,127,939 | 2,329,748 | 798,192 | 125,118 | 673,074 | 97 | 78 | Actual 2016 | 3,060,436 |
10.40 | Cheyenne Fairfield Inn and Suites | 0 | 753,591 | 74.6% | 3/31/2017 | 119 | 89 | TTM 3/31/2017 | 1,961,942 | 1,120,064 | 841,879 | 78,478 | 763,401 | 119 | 89 | Actual 2016 | 2,069,004 |
10.41 | Courtyard Akron Stow | 0 | 886,115 | 65.9% | 3/31/2017 | 118 | 78 | TTM 3/31/2017 | 3,168,035 | 2,139,241 | 1,028,793 | 126,207 | 902,586 | 118 | 78 | Actual 2016 | 3,339,430 |
10.42 | Towneplace Suites Bloomington | 0 | 850,105 | 89.1% | 3/31/2017 | 90 | 80 | TTM 3/31/2017 | 2,441,633 | 1,457,251 | 984,382 | 122,082 | 862,300 | 90 | 80 | Actual 2016 | 2,355,692 |
10.43 | Larkspur Landing Roseville | 0 | 786,149 | 79.5% | 3/31/2017 | 106 | 85 | TTM 3/31/2017 | 2,851,065 | 1,936,930 | 914,135 | 114,043 | 800,092 | 106 | 85 | Actual 2016 | 2,791,909 |
10.44 | Hampton Inn Danville | 0 | 728,609 | 80.0% | 3/31/2017 | 124 | 99 | TTM 3/31/2017 | 2,591,371 | 1,746,161 | 845,210 | 103,655 | 741,555 | 124 | 99 | Actual 2016 | 2,521,595 |
10.45 | Holiday Inn Norwich | 0 | 752,132 | 56.7% | 3/31/2017 | 131 | 74 | TTM 3/31/2017 | 4,801,904 | 3,831,142 | 970,763 | 192,076 | 778,687 | 131 | 74 | Actual 2016 | 4,825,972 |
10.46 | Hampton Inn Suites Longview North | 0 | 650,443 | 63.8% | 3/31/2017 | 107 | 68 | TTM 3/31/2017 | 2,322,688 | 1,567,732 | 754,956 | 92,908 | 662,049 | 107 | 68 | Actual 2016 | 2,373,357 |
10.47 | Springhill Suites Peoria Westlake | 0 | 470,046 | 63.3% | 3/31/2017 | 100 | 63 | TTM 3/31/2017 | 2,918,586 | 2,275,817 | 642,768 | 145,929 | 496,839 | 100 | 63 | Actual 2016 | 2,854,364 |
10.48 | Hampton Inn Suites Buda | 0 | 853,603 | 74.5% | 3/31/2017 | 129 | 96 | TTM 3/31/2017 | 2,627,746 | 1,655,917 | 971,829 | 105,110 | 866,719 | 129 | 96 | Actual 2016 | 2,680,752 |
10.49 | Shawnee Hampton Inn | 0 | 618,775 | 77.6% | 3/31/2017 | 106 | 82 | TTM 3/31/2017 | 1,892,474 | 1,188,538 | 703,936 | 75,699 | 628,237 | 106 | 82 | Actual 2016 | 1,890,630 |
10.50 | Racine Fairfield Inn | 0 | 603,823 | 68.6% | 3/31/2017 | 116 | 79 | TTM 3/31/2017 | 1,812,261 | 1,126,886 | 685,375 | 72,490 | 612,885 | 116 | 79 | Actual 2016 | 1,800,048 |
10.51 | Hampton Inn Selinsgrove Shamokin Dam | 0 | 687,279 | 75.6% | 3/31/2017 | 117 | 89 | TTM 3/31/2017 | 2,433,055 | 1,636,332 | 796,723 | 97,322 | 699,401 | 117 | 89 | Actual 2016 | 2,342,011 |
10.52 | Holiday Inn Express & Suites Terrell | 0 | 605,485 | 84.0% | 3/31/2017 | 102 | 86 | TTM 3/31/2017 | 2,149,392 | 1,447,295 | 702,096 | 85,976 | 616,121 | 102 | 86 | Actual 2016 | 2,116,706 |
10.53 | Westchase Homewood Suites | 0 | 379,742 | 63.4% | 3/31/2017 | 131 | 83 | TTM 3/31/2017 | 2,958,058 | 2,445,196 | 512,862 | 118,322 | 394,540 | 131 | 83 | Actual 2016 | 3,210,256 |
10.54 | Holiday Inn Express & Suites Tyler South | 0 | 599,880 | 65.9% | 3/31/2017 | 98 | 65 | TTM 3/31/2017 | 2,128,673 | 1,433,018 | 695,654 | 85,147 | 610,507 | 98 | 65 | Actual 2016 | 2,077,217 |
10.55 | Holiday Inn Express & Suites Huntsville | 0 | 689,387 | 65.5% | 3/31/2017 | 112 | 73 | TTM 3/31/2017 | 2,360,887 | 1,565,291 | 795,596 | 94,435 | 701,160 | 112 | 73 | Actual 2016 | 2,407,786 |
10.56 | Hampton Inn Sweetwater | 0 | 400,369 | 62.9% | 3/31/2017 | 95 | 60 | TTM 3/31/2017 | 1,585,686 | 1,113,974 | 471,712 | 63,427 | 408,284 | 95 | 60 | Actual 2016 | 1,725,603 |
10.57 | Comfort Suites Buda Austin South | 0 | 541,569 | 76.8% | 3/31/2017 | 98 | 75 | TTM 3/31/2017 | 2,082,208 | 1,446,864 | 635,344 | 83,288 | 552,056 | 98 | 75 | Actual 2016 | 2,074,254 |
10.58 | Fairfield Inn & Suites Weatherford | 0 | 311,718 | 63.4% | 3/31/2017 | 82 | 52 | TTM 3/31/2017 | 1,659,116 | 1,272,735 | 386,381 | 66,365 | 320,016 | 82 | 52 | Actual 2016 | 1,543,315 |
10.59 | Holiday Inn Express & Suites Altus | 0 | 211,948 | 67.4% | 3/31/2017 | 84 | 56 | TTM 3/31/2017 | 1,417,147 | 1,141,477 | 275,670 | 56,686 | 218,984 | 84 | 56 | Actual 2016 | 1,422,396 |
10.60 | Comfort Inn & Suites Paris | 0 | 251,060 | 67.4% | 3/31/2017 | 84 | 56 | TTM 3/31/2017 | 1,157,262 | 854,150 | 303,112 | 46,290 | 256,821 | 84 | 56 | Actual 2016 | 1,161,068 |
10.61 | Hampton Inn Suites Decatur | 0 | 180,212 | 64.6% | 3/31/2017 | 88 | 57 | TTM 3/31/2017 | 1,550,317 | 1,300,353 | 249,964 | 62,013 | 187,952 | 88 | 57 | Actual 2016 | 1,547,032 |
10.62 | Holiday Inn Express & Suites Texarkana East | 0 | 166,883 | 66.5% | 3/31/2017 | 76 | 50 | TTM 3/31/2017 | 1,638,961 | 1,398,374 | 240,588 | 65,558 | 175,029 | 76 | 50 | Actual 2016 | 1,621,549 |
10.63 | Mankato Fairfield Inn | 0 | 149,548 | 58.0% | 3/31/2017 | 94 | 54 | TTM 3/31/2017 | 1,236,472 | 1,031,283 | 205,190 | 49,459 | 155,731 | 94 | 54 | Actual 2016 | 1,222,539 |
10.64 | Candlewood Suites Texarkana | 0 | 115,624 | 75.0% | 3/31/2017 | 55 | 41 | TTM 3/31/2017 | 1,239,140 | 1,067,770 | 171,371 | 49,566 | 121,805 | 55 | 41 | Actual 2016 | 1,270,187 |
10.65 | Country Inn & Suites Houston Intercontinental Airport East | 0 | 109,807 | 54.1% | 3/31/2017 | 84 | 59 | TTM 3/31/2017 | 413,730 | 843,600 | -429,870 | 16,549 | -446,419 | 88 | 47 | Actual 2016 | 599,729 |
11 | Hilltop Plaza | 98,104 | 3,263,908 | 94.8% | 6/19/2017 | TTM 5/31/2017 | 4,743,579 | 1,041,191 | 3,702,388 | 0 | 3,702,388 | Actual 2016 | 4,691,035 | ||||
12 | University Center Chicago | 57,149 | 12,890,034 | 89.8% | 7/17/2017 | TTM 3/31/2017 | 22,817,750 | 8,553,765 | 14,263,985 | 0 | 14,263,985 | Actual 2016 | 22,929,770 | ||||
13 | Del Amo Fashion Center | 2,154,999 | 56,965,434 | 85.2% | 5/15/2017 | TTM 3/31/2017 | 77,175,155 | 23,956,448 | 53,218,707 | 0 | 53,218,707 | Actual 2016 | 75,673,675 | ||||
14 | Cleveland East Office Portfolio | 499,454 | 4,291,741 | 90.0% | 5/22/2017 | TTM 4/30/2017 | 8,942,130 | 4,780,644 | 4,161,486 | 0 | 4,161,486 | Actual 2016 | 8,821,455 | ||||
14.01 | Landerbrook Corporate Center | 336,349 | 3,067,827 | 85.3% | 5/22/2017 | TTM 4/30/2017 | 5,408,021 | 2,671,061 | 2,736,960 | 0 | 2,736,960 | Actual 2016 | 5,327,343 | ||||
14.02 | Metropolitan Plaza | 163,105 | 1,223,914 | 99.8% | 5/22/2017 | TTM 4/30/2017 | 3,534,109 | 2,109,583 | 1,424,526 | 0 | 1,424,526 | Actual 2016 | 3,494,113 | ||||
15 | Crowne Plaza Dallas | 0 | 3,390,161 | 78.8% | 4/30/2017 | 114 | 90 | TTM 4/30/2017 | 13,158,749 | 9,192,001 | 3,966,748 | 0 | 3,966,748 | 114 | 90 | Actual 2016 | 12,930,498 |
16 | First Stamford Place | 2,118,282 | 18,446,561 | 91.0% | 4/1/2017 | TTM 3/31/2017 | 34,549,458 | 14,107,046 | 20,442,412 | 0 | 20,442,412 | Actual 2016 | 35,445,624 | ||||
17 | 181 Second Avenue | 69,143 | 2,509,626 | 91.2% | 5/23/2017 | TTM 4/30/2017 | 3,194,265 | 998,549 | 2,195,716 | 0 | 2,195,716 | Actual 2016 | 3,124,063 | ||||
18 | iStar Leased Fee Portfolio | 0 | 18,511,396 | NAP | NAP | Various | Various | NAV | NAV | NAV | NAV | NAV | NAV | Various | Various | NAV | NAV |
18.01 | Hilton Salt Lake | 0 | 3,300,706 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
18.02 | DoubleTree Seattle Airport | 0 | 5,374,280 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
18.03 | DoubleTree Mission Valley | 0 | 1,776,034 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
18.04 | One Ally Center | 0 | 3,353,970 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
18.05 | DoubleTree Sonoma | 0 | 1,157,870 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
18.06 | DoubleTree Durango | 0 | 1,155,514 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
18.07 | Northside Forsyth Hospital Medical Center | 0 | 654,595 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
18.08 | NASA/JPSS Headquarters | 0 | 472,292 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
18.09 | Dallas Market Center: Sheraton Suites | 0 | 524,334 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
18.10 | Dallas Market Center: Marriott Courtyard | 0 | 297,000 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
18.11 | The Buckler Apartments | 0 | 312,186 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
18.12 | Lock-Up Self Storage Facility | 0 | 132,615 | NAP | NAP | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
19 | Crowne Plaza JFK | 0 | 4,625,170 | 90.6% | 2/28/2017 | 154 | 140 | TTM 2/28/2017 | 19,619,989 | 13,956,975 | 5,663,014 | 0 | 5,663,014 | 154 | 140 | Actual 2016 | 19,410,384 |
20 | Jackson Crossing | 102,521 | 1,645,794 | 93.6% | 5/24/2017 | TTM 5/31/2017 | 2,335,832 | 524,619 | 1,811,213 | 0 | 1,811,213 | Actual 2016 | 2,407,967 | ||||
21 | York Shopping Center | 189,364 | 1,551,989 | 100.0% | 6/22/2017 | TTM 5/31/2017 | 2,882,885 | 868,380 | 2,014,505 | 0 | 2,014,505 | Actual 2016 | 2,818,084 | ||||
22 | River City Plaza | 122,032 | 1,261,901 | 97.6% | 4/13/2017 | TTM 03/31/2017 | 1,765,038 | 348,575 | 1,416,463 | 0 | 1,416,463 | Actual 2016 | 1,724,202 | ||||
23 | Super 8 Resort Portfolio | 0 | 1,824,789 | 56.1% | 2/28/2017 | 106 | 60 | TTM 2/28/2017 | 5,645,288 | 3,333,100 | 2,312,188 | 0 | 2,312,188 | 106 | 60 | Actual 2016 | 5,589,544 |
23.01 | Super 8 Jackson Hole | 0 | 1,120,167 | 74.2% | 2/28/2017 | 111 | 82 | TTM 2/28/2017 | 2,934,610 | 1,552,750 | 1,381,860 | 0 | 1,381,860 | 111 | 82 | Actual 2016 | 2,896,009 |
23.02 | Super 8 Cody | 0 | 390,973 | 47.3% | 2/28/2017 | 133 | 63 | TTM 2/28/2017 | 1,512,586 | 999,744 | 512,842 | 0 | 512,842 | 133 | 63 | Actual 2016 | 1,498,909 |
23.03 | Super 8 Coeur d’Alene | 0 | 313,649 | 43.6% | 2/28/2017 | 79 | 34 | TTM 2/28/2017 | 1,198,092 | 780,606 | 417,486 | 0 | 417,486 | 79 | 34 | Actual 2016 | 1,194,626 |
24 | Village Shopping Center | 152,375 | 1,238,954 | 83.6% | 5/31/2017 | Actual 2016 | 1,891,352 | 638,782 | 1,252,570 | 0 | 1,252,570 | Actual 2015 | 1,880,904 | ||||
25 | Melville Plaza | 15,124 | 1,283,856 | 100.0% | 7/1/2017 | TTM 4/30/2017 | 1,745,116 | 354,164 | 1,390,952 | 0 | 1,390,952 | Actual 2016 | 1,725,019 | ||||
26 | Hilton Garden Inn Chicago/North Loop | 0 | 3,394,694 | 77.1% | 4/30/2017 | 178 | 137 | TTM 4/30/2017 | 10,094,353 | 6,286,380 | 3,807,973 | 0 | 3,807,973 | 178 | 137 | Actual 2016 | 9,892,663 |
27 | Hampton Inn & Suites Nashville Airport | 0 | 1,527,205 | 71.6% | 5/31/2017 | 151 | 108 | TTM 5/31/2017 | 4,449,675 | 2,699,430 | 1,750,245 | 0 | 1,750,245 | 151 | 108 | Actual 2016 | 3,731,511 |
28 | White Flint - ExtraSpace Self Storage | 0 | 1,025,414 | 89.2% | 5/31/2017 | TTM 02/28/2017 | 1,565,358 | 442,939 | 1,122,419 | 0 | 1,122,419 | Actual 2016 | 1,559,345 | ||||
29 | SoNo Square | 94,212 | 1,032,493 | 99.0% | 4/1/2017 | TTM 3/31/2017 | 1,523,066 | 419,790 | 1,103,276 | 0 | 1,103,276 | Actual 2016 | 1,503,614 | ||||
30 | Village at Peachtree Corners | 30,637 | 1,056,456 | 84.5% | 4/1/2017 | TTM 4/30/2017 | 1,418,151 | 408,084 | 1,010,067 | 0 | 1,010,067 | Actual 2016 | 1,327,890 | ||||
31 | Sable Pointe Apartments | 0 | 978,735 | 95.3% | 5/18/2017 | TTM 4/30/2017 | 1,960,031 | 1,031,435 | 928,596 | 0 | 928,596 | Actual 2016 | 1,820,749 | ||||
32 | Marquis on Memorial | 0 | 790,309 | 97.0% | 5/23/2017 | TTM 4/30/2017 | 1,487,905 | 643,422 | 844,483 | 0 | 844,483 | Actual 2016 | 1,486,531 | ||||
33 | Hampton Inn - Oregon, OH | 0 | 1,168,969 | 76.3% | 5/31/2017 | 112 | 83 | TTM 5/31/2017 | 3,033,084 | 1,628,480 | 1,404,603 | 0 | 1,404,603 | 112 | 86 | Actual 2016 | 2,914,665 |
34 | Marble Hall Gardens | 4,370 | 2,418,077 | 96.2% | 5/17/2017 | TTM 3/31/2017 | 4,686,781 | 2,042,512 | 2,644,269 | 0 | 2,644,269 | Actual 2016 | 4,619,957 | ||||
35 | Lotte Plaza | 39,423 | 1,598,078 | 100.0% | 4/27/2017 | TTM 3/31/2017 | 2,268,181 | 332,389 | 1,935,792 | 0 | 1,935,792 | Actual 2016 | 2,147,579 | ||||
36 | The Refinery | 3,912 | 802,104 | 100.0% | 3/15/2017 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
37 | Millersville - ExtraSpace Self Storage | 0 | 758,739 | 94.6% | 5/31/2017 | TTM 02/28/2017 | 1,195,147 | 372,680 | 822,468 | 0 | 822,468 | Actual 2016 | 1,177,714 | ||||
38 | Bennett Street Design District | 99,250 | 1,159,534 | 92.3% | 5/1/2017 | TTM 2/28/2017 | 1,513,447 | 581,748 | 931,699 | 0 | 931,699 | Actual 2016 | 1,475,975 | ||||
39 | Cactus Plaza | 33,740 | 786,003 | 89.9% | 5/9/2017 | TTM 3/31/2017 | 964,003 | 213,787 | 750,216 | 0 | 750,216 | Actual 2016 | 967,461 | ||||
40 | Hampton Inn & Suites – Minooka | 0 | 1,014,788 | 73.1% | 5/31/2017 | 119 | 87 | TTM 5/31/2017 | 2,785,762 | 1,576,372 | 1,209,390 | 0 | 1,209,390 | 119 | 87 | Actual 2016 | 2,483,164 |
41 | Daphne Hotel Portfolio | 0 | 1,070,040 | 63.3% | 4/30/2017 | 86 | 55 | TTM 4/30/2017 | 2,833,869 | 1,543,200 | 1,290,669 | 0 | 1,290,669 | 86 | 55 | Actual 2016 | 2,781,957 |
41.01 | Comfort Suites Daphne | 0 | 581,585 | 62.9% | 4/30/2017 | 89 | 56 | TTM 4/30/2017 | 1,582,088 | 867,858 | 714,230 | 0 | 714,230 | 89 | 56 | Actual 2016 | 1,579,383 |
41.02 | Best Western Plus Daphne | 0 | 488,455 | 63.8% | 4/30/2017 | 83 | 52 | TTM 4/30/2017 | 1,251,781 | 675,342 | 576,439 | 0 | 576,439 | 83 | 52 | Actual 2016 | 1,202,574 |
42 | Campbell Station - TN | 36,810 | 655,181 | 100.0% | 7/6/2017 | Annualized 8 5/31/2017 | 740,091 | 215,595 | 524,496 | 0 | 524,496 | NAV | NAV | ||||
43 | Fairfield Inn & Suites - Toledo | 0 | 876,385 | 81.3% | 5/31/2017 | 94 | 76 | TTM 5/31/2017 | 2,449,412 | 1,418,281 | 1,031,131 | 0 | 1,031,131 | 99 | 80 | Actual 2016 | 2,457,247 |
44 | Hampton Inn & Suites – Albuquerque | 0 | 840,700 | 84.0% | 2/28/2017 | 98 | 82 | TTM 2/28/2017 | 2,683,087 | 1,760,155 | 922,932 | 107,323 | 815,609 | 98 | 82 | Actual 2016 | 2,692,161 |
45 | Holiday Inn Express – Huntsville | 0 | 905,446 | 67.9% | 5/31/2017 | 102 | 69 | TTM 5/31/2017 | 2,809,145 | 1,799,608 | 1,009,537 | 0 | 1,009,537 | 103 | 70 | Actual 2016 | 2,766,715 |
46 | 500 South Gravers Road | 93,523 | 742,164 | 84.0% | 5/25/2017 | TTM 3/30/2017 | 1,601,587 | 523,044 | 1,078,543 | 0 | 1,078,543 | Actual 2016 | 1,657,578 | ||||
47 | Palm Ridge Shopping Center | 23,094 | 657,033 | 100.0% | 6/30/2017 | Actual 2016 | 1,016,323 | 284,331 | 731,992 | 0 | 731,992 | Actual 2015 | 1,099,634 | ||||
48 | Sam Houston Technology Center | 71,645 | 571,647 | 85.9% | 4/1/2017 | TTM 3/31/2017 | 1,271,521 | 482,557 | 788,964 | 0 | 788,964 | Actual 2016 | 1,251,561 | ||||
49 | Camp Creek Pointe | 3,995 | 572,111 | 100.0% | 6/1/2017 | TTM 5/31/2017 | 841,731 | 214,974 | 626,757 | 0 | 626,757 | Actual 2016 | 822,771 | ||||
50 | Sandpointe Apartments | 0 | 781,511 | 97.5% | 5/9/2017 | TTM 6/30/2017 | 1,573,273 | 710,349 | 862,923 | 0 | 862,923 | Actual 2016 | 1,548,572 | ||||
51 | The Preserve at Tumbling Creek | 0 | 577,202 | 95.1% | 4/21/2017 | TTM 3/31/2017 | 1,190,037 | 595,439 | 594,598 | 47,925 | 546,674 | Actual 2016 | 1,121,928 | ||||
52 | Salem Center | 24,539 | 454,598 | 100.0% | 5/3/2017 | Annualized 6 6/30/2017 | 691,860 | 193,414 | 498,446 | 0 | 498,446 | Actual 2016 | 523,899 | ||||
53 | CVS - Williston | 0 | 362,129 | 100.0% | 8/01/2017 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
54 | Fairfield Inn & Suites - Huntsville | 0 | 447,657 | 66.3% | 10/31/2016 | 89 | 59 | TTM 10/31/2016 | 1,727,444 | 1,168,035 | 559,409 | 69,098 | 490,311 | 89 | 59 | Actual 2015 | 1,657,007 |
55 | Walgreens - Clearwater | 0 | 390,115 | 100.0% | 8/1/2017 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||
56 | Shops on Texas | 21,824 | 316,301 | 100.0% | 6/23/2017 | Actual 2016 | 429,432 | 121,724 | 307,708 | 0 | 307,708 | Actual 2014 | 438,058 | ||||
57 | Landover - ExtraSpace Self Storage | 0 | 309,302 | 93.6% | 5/31/2017 | TTM 02/28/2017 | 610,247 | 270,599 | 339,648 | 0 | 339,648 | Actual 2016 | 602,030 | ||||
58 | Baytown Self Storage | 0 | 318,655 | 88.4% | 5/19/2017 | TTM 4/30/2017 | 697,315 | 342,090 | 355,225 | 0 | 355,225 | Actual 2016 | 689,473 | ||||
59 | Baton Rouge Retail | 9,666 | 366,416 | 100.0% | Various | TTM 3/31/2017 | 433,090 | 59,323 | 373,767 | 0 | 373,767 | Actual 2016 | 436,036 | ||||
59.01 | 6556 Siegen Lane | 6,922 | 264,736 | 100.0% | 5/1/2017 | TTM 3/31/2017 | 317,106 | 52,141 | 264,965 | 0 | 264,965 | Actual 2016 | 319,886 | ||||
59.02 | 9827 Bluebonnet Boulevard | 2,745 | 101,680 | 100.0% | 8/1/2017 | TTM 3/31/2017 | 115,984 | 7,182 | 108,802 | 0 | 108,802 | Actual 2016 | 116,149 | ||||
60 | Days Inn Iselin | 0 | 386,963 | 73.8% | 12/31/2016 | 70 | 52 | Actual 2016 | 1,422,577 | 915,080 | 507,497 | 0 | 507,497 | 70 | 52 | Actual 2015 | 1,403,870 |
61 | Okemos Plaza | 13,441 | 251,767 | 100.0% | 10/31/2016 | Actual 2016 | 431,234 | 110,892 | 320,342 | 0 | 320,342 | Actual 2015 | 447,338 | ||||
62 | Fedex - Akron | 15,512 | 209,775 | 100.0% | 8/1/2017 | Actual 2016 | 240,436 | 2,464 | 237,972 | 0 | 237,972 | Acutal 2015 | 220,400 | ||||
63 | AllState Self Storage | 0 | 241,149 | 90.1% | 6/30/2017 | Annualized 11 11/30/2016 | 435,123 | 214,354 | 220,769 | 0 | 220,769 | Actual 2015 | 394,606 | ||||
64 | National Self Storage – ELP 9 | 0 | 170,867 | 84.4% | 4/30/2017 | TTM 5/31/2017 | 371,053 | 187,662 | 183,391 | 0 | 183,391 | Actual 2016 | 351,215 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent Capital Expenditures | Second Most Recent NCF ($) | Second Most Recent Hotel ADR | Second Most Recent Hotel RevPAR | Third Most Recent Period | Third Most Recent Revenues ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent Capital Expenditures | Third Most Recent NCF ($) | Third Most Recent Hotel ADR | Third Most Recent Hotel RevPAR | Master Lease (Y/N) | Largest Tenant Name |
1 | 225 & 233 Park Avenue South | 19,250,259 | 16,244,360 | 0 | 16,244,360 | Actual 2015 | 41,882,063 | 19,132,092 | 22,749,971 | 0 | 22,749,971 | N | |||||
2 | 211 Mount Airy Road | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Daiichi Sankyo, Inc. | ||||
3 | Lakeside Shopping Center | 13,589,313 | 19,025,476 | 0 | 19,025,476 | Actual 2015 | 32,405,920 | 13,228,233 | 19,177,687 | 0 | 19,177,687 | N | Dillards | ||||
4 | Long Island Prime Portfolio - Uniondale | 27,889,640 | 19,274,181 | 0 | 19,274,181 | Actual 2015 | 50,807,283 | 29,207,431 | 21,599,852 | 0 | 21,599,852 | N | Various | ||||
4.01 | RXR Plaza | 18,240,463 | 10,264,955 | 0 | 10,264,955 | Actual 2015 | 30,163,297 | 18,412,394 | 11,750,903 | 0 | 11,750,903 | N | OpenLink Financial LLC | ||||
4.02 | Omni | 9,649,177 | 9,009,226 | 0 | 9,009,226 | Actual 2015 | 20,643,986 | 10,795,038 | 9,848,949 | 0 | 9,848,949 | N | Healthplex Inc. | ||||
5 | Columbia Park Shopping Center | 2,824,452 | 4,878,816 | 0 | 4,878,816 | Actual 2015 | 7,459,800 | 2,941,317 | 4,518,482 | 0 | 4,518,482 | N | Empire 12 Cineplex | ||||
6 | 245 Park Avenue | 60,922,988 | 106,715,962 | 0 | 106,715,962 | Actual 2015 | 160,661,056 | 57,993,351 | 102,667,705 | 0 | 102,667,705 | N | Société Générale | ||||
7 | Two Independence Square | 9,461,907 | 20,939,551 | 0 | 20,939,551 | Actual 2015 | 30,273,236 | 9,696,826 | 20,576,410 | 0 | 20,576,410 | N | NASA | ||||
8 | Yeshiva University Portfolio | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Yeshiva University | ||||
8.01 | 2495 Amsterdam Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Yeshiva University | ||||
8.02 | 215 Lexington Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Yeshiva University | ||||
8.03 | 2520 Amsterdam Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Yeshiva University | ||||
8.04 | 245 Lexington Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Yeshiva University | ||||
8.05 | 253 Lexington Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Yeshiva University | ||||
9 | Lincolnshire Commons | 887,632 | 2,162,750 | 0 | 2,162,750 | Actual 2015 | 4,214,363 | 913,860 | 3,300,503 | 0 | 3,300,503 | N | Northshore University HealthSystem, IL | ||||
10 | Starwood Capital Group Hotel Portfolio | 131,010,137 | 83,225,892 | 8,756,495 | 74,469,398 | 119 | 89 | Actual 2015 | 210,181,276 | 127,591,123 | 82,590,153 | 8,583,513 | 74,006,640 | 117 | 87 | N | |
10.01 | Larkspur Landing Sunnyvale | 2,883,537 | 4,933,830 | 312,695 | 4,621,136 | 198 | 168 | Actual 2015 | 7,402,221 | 2,747,753 | 4,654,468 | 296,089 | 4,358,379 | 180 | 159 | N | |
10.02 | Larkspur Landing Milpitas | 2,649,268 | 4,099,595 | 269,955 | 3,829,640 | 172 | 148 | Actual 2015 | 6,284,848 | 2,514,300 | 3,770,548 | 251,394 | 3,519,154 | 157 | 138 | N | |
10.03 | Larkspur Landing Campbell | 2,587,620 | 3,663,651 | 250,051 | 3,413,600 | 167 | 145 | Actual 2015 | 5,892,933 | 2,378,409 | 3,514,524 | 235,717 | 3,278,807 | 155 | 137 | N | |
10.04 | Larkspur Landing San Francisco | 2,925,917 | 2,979,685 | 236,224 | 2,743,461 | 167 | 144 | Actual 2015 | 5,806,373 | 2,810,816 | 2,995,558 | 232,255 | 2,763,303 | 159 | 143 | N | |
10.05 | Larkspur Landing Pleasanton | 2,551,761 | 2,767,841 | 212,784 | 2,555,057 | 138 | 116 | Actual 2015 | 4,880,674 | 2,372,092 | 2,508,582 | 195,227 | 2,313,355 | 125 | 107 | N | |
10.06 | Larkspur Landing Bellevue | 2,312,314 | 2,414,170 | 189,059 | 2,225,110 | 130 | 102 | Actual 2015 | 4,615,653 | 2,355,292 | 2,260,361 | 184,626 | 2,075,735 | 122 | 100 | N | |
10.07 | Larkspur Landing Sacramento | 2,201,153 | 1,999,298 | 168,018 | 1,831,280 | 111 | 91 | Actual 2015 | 4,176,563 | 2,151,269 | 2,025,295 | 167,063 | 1,858,232 | 111 | 91 | N | |
10.08 | Hampton Inn Ann Arbor North | 2,798,152 | 2,158,273 | 198,257 | 1,960,016 | 136 | 103 | Actual 2015 | 4,678,954 | 2,587,074 | 2,091,879 | 187,158 | 1,904,721 | 130 | 98 | N | |
10.09 | Larkspur Landing Hillsboro | 2,029,273 | 1,987,576 | 160,674 | 1,826,902 | 115 | 87 | Actual 2015 | 3,915,128 | 1,870,518 | 2,044,610 | 156,605 | 1,888,005 | 110 | 85 | N | |
10.10 | Larkspur Landing Renton | 2,485,494 | 1,863,723 | 173,969 | 1,689,754 | 116 | 92 | Actual 2015 | 4,324,596 | 2,397,904 | 1,926,692 | 172,984 | 1,753,708 | 114 | 92 | N | |
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | 3,764,358 | 1,741,383 | 220,230 | 1,521,153 | 117 | 89 | Actual 2015 | 5,424,474 | 3,782,113 | 1,642,361 | 216,979 | 1,425,382 | 115 | 87 | N | |
10.12 | Residence Inn Toledo Maumee | 2,369,947 | 1,628,104 | 199,903 | 1,428,201 | 123 | 99 | Actual 2015 | 3,874,115 | 2,385,465 | 1,488,651 | 193,706 | 1,294,945 | 120 | 96 | N | |
10.13 | Residence Inn Williamsburg | 2,481,946 | 1,616,351 | 163,932 | 1,452,419 | 135 | 101 | Actual 2015 | 3,685,293 | 2,250,970 | 1,434,323 | 147,412 | 1,286,911 | 127 | 91 | N | |
10.14 | Hampton Inn Suites Waco South | 2,661,189 | 1,632,164 | 171,734 | 1,460,429 | 119 | 94 | Actual 2015 | 4,247,264 | 2,584,709 | 1,662,555 | 169,891 | 1,492,665 | 116 | 92 | N | |
10.15 | Holiday Inn Louisville Airport Fair Expo | 2,638,604 | 1,669,685 | 172,332 | 1,497,354 | 137 | 102 | Actual 2015 | 4,124,662 | 2,494,315 | 1,630,347 | 164,986 | 1,465,361 | 126 | 98 | N | |
10.16 | Courtyard Tyler | 1,952,446 | 1,477,118 | 137,183 | 1,339,935 | 108 | 65 | Actual 2015 | 3,919,126 | 2,063,389 | 1,855,736 | 156,765 | 1,698,971 | 119 | 77 | N | |
10.17 | Hilton Garden Inn Edison Raritan Center | 4,223,546 | 1,538,244 | 230,472 | 1,307,772 | 128 | 97 | Actual 2015 | 5,493,273 | 4,219,650 | 1,273,624 | 219,731 | 1,053,893 | 122 | 93 | N | |
10.18 | Hilton Garden Inn St Paul Oakdale | 2,993,120 | 1,990,600 | 199,349 | 1,791,252 | 135 | 109 | Actual 2015 | 4,711,861 | 2,919,955 | 1,791,907 | 188,474 | 1,603,432 | 128 | 103 | N | |
10.19 | Residence Inn Grand Rapids West | 1,852,714 | 1,458,239 | 165,548 | 1,292,691 | 128 | 100 | Actual 2015 | 3,062,200 | 1,769,939 | 1,292,261 | 153,110 | 1,139,151 | 122 | 92 | N | |
10.20 | Peoria, AZ Residence Inn | 1,922,040 | 1,370,261 | 131,692 | 1,238,569 | 121 | 98 | Actual 2015 | 3,187,787 | 1,884,958 | 1,302,829 | 127,511 | 1,175,318 | 113 | 96 | N | |
10.21 | Hampton Inn Suites Bloomington Normal | 2,190,385 | 1,569,304 | 150,388 | 1,418,917 | 112 | 79 | Actual 2015 | 4,022,171 | 2,297,239 | 1,724,931 | 160,887 | 1,564,044 | 116 | 85 | N | |
10.22 | Courtyard Chico | 2,228,761 | 1,583,673 | 152,497 | 1,431,176 | 127 | 108 | Actual 2015 | 3,178,650 | 1,960,096 | 1,218,554 | 127,146 | 1,091,408 | 122 | 92 | N | |
10.23 | Hampton Inn Suites South Bend | 2,384,057 | 1,395,925 | 151,199 | 1,244,725 | 126 | 87 | Actual 2015 | 3,424,014 | 2,192,947 | 1,231,066 | 136,961 | 1,094,106 | 125 | 80 | N | |
10.24 | Hampton Inn Suites Kokomo | 2,281,313 | 1,463,236 | 149,782 | 1,313,454 | 122 | 96 | Actual 2015 | 3,524,349 | 2,216,867 | 1,307,482 | 140,974 | 1,166,508 | 117 | 91 | N | |
10.25 | Courtyard Wichita Falls | 1,845,332 | 1,209,831 | 122,207 | 1,087,624 | 111 | 82 | Actual 2015 | 2,944,157 | 1,831,305 | 1,112,852 | 117,766 | 995,086 | 109 | 79 | N | |
10.26 | Hampton Inn Morehead | 1,903,562 | 1,237,323 | 125,635 | 1,111,688 | 110 | 72 | Actual 2015 | 2,908,105 | 1,778,565 | 1,129,540 | 116,324 | 1,013,216 | 111 | 68 | N | |
10.27 | Residence Inn Chico | 1,874,651 | 1,355,419 | 129,203 | 1,226,216 | 129 | 112 | Actual 2015 | 3,017,201 | 1,775,051 | 1,242,150 | 120,688 | 1,121,462 | 121 | 105 | N | |
10.28 | Courtyard Lufkin | 1,947,900 | 990,797 | 117,548 | 873,250 | 106 | 72 | Actual 2015 | 3,391,091 | 2,043,961 | 1,347,129 | 135,644 | 1,211,486 | 111 | 83 | N | |
10.29 | Hampton Inn Carlisle | 2,222,178 | 1,302,061 | 140,970 | 1,161,091 | 127 | 98 | Actual 2015 | 3,477,412 | 2,119,272 | 1,358,140 | 139,096 | 1,219,043 | 125 | 97 | N | |
10.30 | Springhill Suites Williamsburg | 2,325,087 | 1,114,991 | 137,603 | 977,388 | 108 | 77 | Actual 2015 | 3,204,858 | 2,176,411 | 1,028,446 | 128,194 | 900,252 | 104 | 72 | N | |
10.31 | Fairfield Inn Bloomington | 1,547,816 | 1,408,635 | 147,823 | 1,260,812 | 91 | 77 | Actual 2015 | 2,237,500 | 1,541,274 | 696,227 | 111,875 | 584,352 | 94 | 58 | N | |
10.32 | Waco Residence Inn | 2,004,788 | 1,110,924 | 124,628 | 986,296 | 130 | 108 | Actual 2015 | 2,926,457 | 1,924,264 | 1,002,193 | 117,058 | 885,135 | 119 | 101 | N | |
10.33 | Holiday Inn Express Fishers | 2,059,645 | 1,073,149 | 125,312 | 947,837 | 112 | 74 | Actual 2015 | 2,880,638 | 1,820,094 | 1,060,544 | 115,226 | 945,318 | 109 | 67 | N | |
10.34 | Larkspur Landing Folsom | 1,906,370 | 987,614 | 115,759 | 871,854 | 109 | 93 | Actual 2015 | 2,842,366 | 1,800,822 | 1,041,544 | 113,695 | 927,850 | 108 | 92 | N | |
10.35 | Springhill Suites Chicago Naperville Warrenville | 2,406,308 | 823,596 | 161,495 | 662,101 | 102 | 67 | Actual 2015 | 3,334,536 | 2,448,695 | 885,840 | 166,727 | 719,114 | 101 | 70 | N | |
10.36 | Holiday Inn Express & Suites Paris | 1,421,821 | 917,639 | 93,578 | 824,061 | 104 | 75 | Actual 2015 | 2,256,662 | 1,366,196 | 890,466 | 90,266 | 800,200 | 105 | 73 | N | |
10.37 | Toledo Homewood Suites | 1,884,358 | 995,636 | 115,200 | 880,436 | 121 | 99 | Actual 2015 | 2,585,574 | 1,776,990 | 808,584 | 103,423 | 705,161 | 112 | 90 | N | |
10.38 | Grand Rapids Homewood Suites | 2,082,919 | 1,000,000 | 123,317 | 876,683 | 123 | 107 | Actual 2015 | 3,044,043 | 2,020,091 | 1,023,952 | 121,762 | 902,190 | 120 | 106 | N | |
10.39 | Fairfield Inn Laurel | 2,307,996 | 752,440 | 122,417 | 630,022 | 97 | 76 | Actual 2015 | 2,980,035 | 2,200,084 | 779,951 | 119,201 | 660,749 | 98 | 74 | N | |
10.40 | Cheyenne Fairfield Inn and Suites | 1,150,552 | 918,452 | 82,760 | 835,692 | 121 | 93 | Actual 2015 | 2,184,113 | 1,186,663 | 997,451 | 87,365 | 910,086 | 123 | 99 | N | |
10.41 | Courtyard Akron Stow | 2,176,862 | 1,162,568 | 133,577 | 1,028,990 | 119 | 82 | Actual 2015 | 3,378,668 | 2,032,822 | 1,345,847 | 135,147 | 1,210,700 | 117 | 85 | N | |
10.42 | Towneplace Suites Bloomington | 1,397,666 | 958,026 | 117,785 | 840,241 | 90 | 77 | Actual 2015 | 1,990,897 | 1,278,946 | 711,951 | 99,545 | 612,406 | 90 | 65 | N | |
10.43 | Larkspur Landing Roseville | 1,916,526 | 875,383 | 111,676 | 763,707 | 105 | 82 | Actual 2015 | 2,792,081 | 1,875,555 | 916,526 | 111,683 | 804,842 | 103 | 83 | N | |
10.44 | Hampton Inn Danville | 1,699,299 | 822,297 | 100,864 | 721,433 | 124 | 96 | Actual 2015 | 2,301,578 | 1,596,568 | 705,009 | 92,063 | 612,946 | 122 | 88 | N | |
10.45 | Holiday Inn Norwich | 3,841,316 | 984,656 | 193,039 | 791,617 | 131 | 75 | Actual 2015 | 4,347,308 | 3,567,286 | 780,022 | 173,892 | 606,130 | 123 | 66 | N | |
10.46 | Hampton Inn Suites Longview North | 1,599,432 | 773,925 | 94,934 | 678,991 | 110 | 69 | Actual 2015 | 3,058,158 | 1,744,990 | 1,313,168 | 122,326 | 1,190,842 | 122 | 90 | N | |
10.47 | Springhill Suites Peoria Westlake | 2,241,897 | 612,467 | 142,718 | 469,749 | 102 | 62 | Actual 2015 | 3,126,977 | 2,335,684 | 791,292 | 156,349 | 634,944 | 106 | 68 | N | |
10.48 | Hampton Inn Suites Buda | 1,673,589 | 1,007,162 | 107,230 | 899,932 | 131 | 98 | Actual 2015 | 2,802,930 | 1,693,104 | 1,109,826 | 112,117 | 997,709 | 126 | 102 | N | |
10.49 | Shawnee Hampton Inn | 1,179,047 | 711,582 | 75,625 | 635,957 | 106 | 82 | Actual 2015 | 1,834,041 | 1,189,348 | 644,692 | 73,362 | 571,331 | 105 | 79 | N | |
10.50 | Racine Fairfield Inn | 1,131,876 | 668,172 | 72,002 | 596,170 | 115 | 78 | Actual 2015 | 1,757,437 | 1,089,693 | 667,743 | 70,297 | 597,446 | 105 | 76 | N | |
10.51 | Hampton Inn Selinsgrove Shamokin Dam | 1,597,998 | 744,013 | 93,680 | 650,333 | 116 | 85 | Actual 2015 | 2,166,585 | 1,424,703 | 741,881 | 86,663 | 655,218 | 114 | 79 | N | |
10.52 | Holiday Inn Express & Suites Terrell | 1,409,632 | 707,074 | 84,668 | 622,406 | 103 | 84 | Actual 2015 | 2,004,889 | 1,331,720 | 673,170 | 80,196 | 592,974 | 98 | 80 | N | |
10.53 | Westchase Homewood Suites | 2,539,999 | 670,257 | 128,410 | 541,847 | 132 | 90 | Actual 2015 | 4,364,744 | 2,879,354 | 1,485,391 | 174,590 | 1,310,801 | 150 | 123 | N | |
10.54 | Holiday Inn Express & Suites Tyler South | 1,417,416 | 659,801 | 83,089 | 576,713 | 100 | 63 | Actual 2015 | 2,201,486 | 1,454,109 | 747,377 | 88,059 | 659,318 | 108 | 67 | N | |
10.55 | Holiday Inn Express & Suites Huntsville | 1,577,861 | 829,925 | 96,311 | 733,614 | 115 | 75 | Actual 2015 | 3,196,798 | 1,732,411 | 1,464,387 | 127,872 | 1,336,515 | 129 | 99 | N | |
10.56 | Hampton Inn Sweetwater | 1,156,237 | 569,366 | 69,024 | 500,342 | 96 | 65 | Actual 2015 | 2,002,056 | 1,321,638 | 680,418 | 80,082 | 600,336 | 101 | 75 | N | |
10.57 | Comfort Suites Buda Austin South | 1,436,582 | 637,672 | 82,970 | 554,702 | 99 | 75 | Actual 2015 | 2,032,396 | 1,420,251 | 612,145 | 81,296 | 530,849 | 96 | 74 | N | |
10.58 | Fairfield Inn & Suites Weatherford | 1,214,836 | 328,479 | 61,733 | 266,746 | 82 | 48 | Actual 2015 | 1,465,030 | 1,118,625 | 346,406 | 58,601 | 287,804 | 78 | 46 | N | |
10.59 | Holiday Inn Express & Suites Altus | 1,125,216 | 297,180 | 56,896 | 240,285 | 83 | 57 | Actual 2015 | 1,322,219 | 1,070,758 | 251,461 | 52,889 | 198,572 | 79 | 53 | N | |
10.60 | Comfort Inn & Suites Paris | 837,815 | 323,253 | 46,443 | 276,810 | 83 | 56 | Actual 2015 | 1,058,458 | 770,256 | 288,202 | 42,338 | 245,864 | 82 | 52 | N | |
10.61 | Hampton Inn Suites Decatur | 1,268,842 | 278,191 | 61,881 | 216,309 | 89 | 57 | Actual 2015 | 1,669,635 | 1,274,496 | 395,139 | 66,785 | 328,354 | 89 | 61 | N | |
10.62 | Holiday Inn Express & Suites Texarkana East | 1,375,953 | 245,596 | 64,862 | 180,734 | 75 | 50 | Actual 2015 | 1,496,353 | 1,287,565 | 208,788 | 59,854 | 148,934 | 72 | 46 | N | |
10.63 | Mankato Fairfield Inn | 994,407 | 228,133 | 48,902 | 179,231 | 92 | 53 | Actual 2015 | 1,247,365 | 971,872 | 275,494 | 49,895 | 225,599 | 84 | 53 | N | |
10.64 | Candlewood Suites Texarkana | 1,053,956 | 216,231 | 50,807 | 165,424 | 54 | 42 | Actual 2015 | 1,127,933 | 919,430 | 208,504 | 45,117 | 163,387 | 58 | 38 | N | |
10.65 | Country Inn & Suites Houston Intercontinental Airport East | 885,679 | -285,950 | 23,989 | -309,940 | 92 | 65 | Actual 2015 | 1,363,324 | 1,192,163 | 171,162 | 54,533 | 116,629 | 84 | 59 | N | |
11 | Hilltop Plaza | 1,130,620 | 3,560,415 | 0 | 3,560,415 | Actual 2015 | 4,593,036 | 1,062,677 | 3,530,359 | 0 | 3,530,359 | N | Planet Fitness | ||||
12 | University Center Chicago | 8,477,589 | 14,452,181 | 0 | 14,452,181 | Actual 2015 | 23,196,781 | 8,434,366 | 14,762,415 | 0 | 14,762,415 | N | |||||
13 | Del Amo Fashion Center | 24,572,583 | 51,101,092 | 0 | 51,101,092 | Actual 2015 | 51,645,131 | 16,605,695 | 35,039,436 | 0 | 35,039,436 | Y | J.C. Penney | ||||
14 | Cleveland East Office Portfolio | 4,564,755 | 4,256,701 | 0 | 4,256,701 | Actual 2015 | 7,332,501 | 4,455,714 | 2,876,786 | 0 | 2,876,786 | Various | Various | ||||
14.01 | Landerbrook Corporate Center | 2,614,493 | 2,712,850 | 0 | 2,712,850 | Actual 2015 | 4,336,154 | 2,362,367 | 1,973,787 | 0 | 1,973,787 | Y | Progressive Insurance | ||||
14.02 | Metropolitan Plaza | 1,950,262 | 1,543,851 | 0 | 1,543,851 | Actual 2015 | 2,996,347 | 2,093,347 | 903,000 | 0 | 903,000 | N | Victoria Fire & Casualty Co. | ||||
15 | Crowne Plaza Dallas | 9,322,538 | 3,607,960 | 0 | 3,607,960 | 114 | 90 | Actual 2015 | 13,386,614 | 9,864,277 | 3,522,337 | 0 | 3,522,337 | 112 | 89 | N | |
16 | First Stamford Place | 14,004,567 | 21,441,057 | 0 | 21,441,057 | Actual 2015 | 33,529,688 | 14,178,960 | 19,350,728 | 0 | 19,350,728 | N | Legg Mason & Co., LLC | ||||
17 | 181 Second Avenue | 951,266 | 2,172,796 | 0 | 2,172,796 | Actual 2015 | 2,939,251 | 923,028 | 2,016,223 | 0 | 2,016,223 | N | Coldwell Banker | ||||
18 | iStar Leased Fee Portfolio | NAV | NAV | NAV | NAV | Various | Various | NAV | NAV | NAV | NAV | NAV | NAV | Various | Various | Various | |
18.01 | Hilton Salt Lake | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | Y | |
18.02 | DoubleTree Seattle Airport | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | Y | |
18.03 | DoubleTree Mission Valley | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | Y | |
18.04 | One Ally Center | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||
18.05 | DoubleTree Sonoma | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | Y | |
18.06 | DoubleTree Durango | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | Y | |
18.07 | Northside Forsyth Hospital Medical Center | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||
18.08 | NASA/JPSS Headquarters | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||
18.09 | Dallas Market Center: Sheraton Suites | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |
18.10 | Dallas Market Center: Marriott Courtyard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |
18.11 | The Buckler Apartments | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||
18.12 | Lock-Up Self Storage Facility | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||
19 | Crowne Plaza JFK | 14,009,008 | 5,401,377 | 0 | 5,401,377 | 153 | 138 | Actual 2015 | 18,521,391 | 14,638,492 | 3,882,899 | 0 | 3,882,899 | 150 | 132 | N | |
20 | Jackson Crossing | 665,024 | 1,742,943 | 0 | 1,742,943 | Actual 2015 | 2,379,485 | 685,208 | 1,694,277 | 0 | 1,694,277 | Y | Jackson Crossing Fitness | ||||
21 | York Shopping Center | 906,274 | 1,911,810 | 0 | 1,911,810 | Actual 2015 | 2,845,453 | 1,003,193 | 1,842,260 | 0 | 1,842,260 | N | Walmart | ||||
22 | River City Plaza | 350,854 | 1,373,348 | 0 | 1,373,348 | Actual 2015 | 1,803,340 | 330,345 | 1,472,995 | 0 | 1,472,995 | N | Ross Dress for Less | ||||
23 | Super 8 Resort Portfolio | 3,307,492 | 2,282,052 | 0 | 2,282,052 | 105 | 59 | Actual 2015 | 5,253,921 | 3,210,145 | 2,043,776 | 0 | 2,043,776 | 91 | 56 | N | |
23.01 | Super 8 Jackson Hole | 1,517,124 | 1,378,885 | 0 | 1,378,885 | 108 | 81 | Actual 2015 | 2,588,222 | 1,417,209 | 1,171,013 | 0 | 1,171,013 | 90 | 73 | N | |
23.02 | Super 8 Cody | 996,001 | 502,908 | 0 | 502,908 | 132 | 62 | Actual 2015 | 1,431,854 | 975,214 | 456,640 | 0 | 456,640 | 122 | 59 | N | |
23.03 | Super 8 Coeur d’Alene | 794,367 | 400,259 | 0 | 400,259 | 79 | 34 | Actual 2015 | 1,233,845 | 817,722 | 416,123 | 0 | 416,123 | 71 | 35 | N | |
24 | Village Shopping Center | 703,143 | 1,177,761 | 0 | 1,177,761 | Actual 2014 | 1,343,567 | 525,961 | 817,606 | 0 | 817,606 | N | Jo-Ann Fabrics | ||||
25 | Melville Plaza | 353,255 | 1,371,764 | 0 | 1,371,764 | Actual 2015 | 1,479,403 | 387,264 | 1,092,139 | 0 | 1,092,139 | N | Fortunoff Backyard Store | ||||
26 | Hilton Garden Inn Chicago/North Loop | 6,290,671 | 3,601,992 | 0 | 3,601,992 | 180 | 136 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |
27 | Hampton Inn & Suites Nashville Airport | 2,461,304 | 1,270,207 | 0 | 1,270,207 | 150 | 91 | Actual 2015 | 5,085,509 | 2,950,179 | 2,135,330 | 0 | 2,135,330 | 145 | 116 | N | |
28 | White Flint - ExtraSpace Self Storage | 447,741 | 1,111,604 | 0 | 1,111,604 | Actual 2015 | 1,509,542 | 539,183 | 970,359 | 0 | 970,359 | N | |||||
29 | SoNo Square | 432,136 | 1,071,478 | 0 | 1,071,478 | Actual 2015 | 1,503,347 | 427,055 | 1,076,292 | 0 | 1,076,292 | N | Lillian August Designs Inc. | ||||
30 | Village at Peachtree Corners | 390,875 | 937,015 | 0 | 937,015 | Actual 2015 | 1,104,433 | 347,885 | 756,548 | 0 | 756,548 | N | Earth Fare, Inc. | ||||
31 | Sable Pointe Apartments | 1,026,193 | 794,556 | 0 | 794,556 | TTM 7/31/2015 | 1,562,949 | 809,429 | 753,520 | 0 | 753,520 | N | |||||
32 | Marquis on Memorial | 685,756 | 800,775 | 0 | 800,775 | Actual 2015 | 1,348,314 | 452,318 | 895,996 | 0 | 895,996 | N | |||||
33 | Hampton Inn - Oregon, OH | 1,466,895 | 1,447,770 | 0 | 1,447,770 | 111 | 82 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |
34 | Marble Hall Gardens | 1,975,886 | 2,644,071 | 0 | 2,644,071 | Actual 2015 | 4,413,905 | 1,687,015 | 2,726,890 | 0 | 2,726,890 | Y | |||||
35 | Lotte Plaza | 335,099 | 1,812,480 | 0 | 1,812,480 | Actual 2015 | 2,110,119 | 314,062 | 1,796,057 | 0 | 1,796,057 | N | Sungwon, Inc. Lotte | ||||
36 | The Refinery | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||
37 | Millersville - ExtraSpace Self Storage | 371,907 | 805,807 | 0 | 805,807 | Actual 2015 | 1,068,496 | 375,273 | 693,224 | 0 | 693,224 | N | |||||
38 | Bennett Street Design District | 575,818 | 900,157 | 0 | 900,157 | Actual 2015 | 1,344,643 | 609,324 | 735,319 | 0 | 735,319 | N | Newsom Co. Interiors Mkt | ||||
39 | Cactus Plaza | 214,433 | 753,028 | 0 | 753,028 | Actual 2015 | 647,332 | 160,911 | 486,420 | 0 | 486,420 | N | The Dog House | ||||
40 | Hampton Inn & Suites – Minooka | 1,500,871 | 982,293 | 0 | 982,293 | 118 | 78 | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | |
41 | Daphne Hotel Portfolio | 1,505,751 | 1,276,206 | 0 | 1,276,206 | 85 | 54 | Actual 2015 | 2,638,161 | 1,542,663 | 1,095,498 | 0 | 1,095,498 | 84 | 51 | N | |
41.01 | Comfort Suites Daphne | 878,985 | 700,398 | 0 | 700,398 | 89 | 56 | Actual 2015 | 1,478,822 | 885,613 | 593,209 | 0 | 593,209 | 87 | 53 | N | |
41.02 | Best Western Plus Daphne | 626,766 | 575,808 | 0 | 575,808 | 81 | 51 | Actual 2015 | 1,159,339 | 657,050 | 502,289 | 0 | 502,289 | 81 | 49 | N | |
42 | Campbell Station - TN | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Marshalls | ||||
43 | Fairfield Inn & Suites - Toledo | 1,414,263 | 1,042,984 | 0 | 1,042,984 | 94 | 78 | Actual 2015 | 2,268,422 | 1,409,360 | 859,062 | 0 | 859,062 | 94 | 72 | N | |
44 | Hampton Inn & Suites – Albuquerque | 1,767,151 | 925,010 | 107,686 | 817,324 | 98 | 82 | Actual 2015 | 2,737,859 | 1,793,002 | 944,857 | 109,514 | 835,343 | 96 | 82 | Y | |
45 | Holiday Inn Express – Huntsville | 1,746,924 | 1,019,791 | 0 | 1,019,791 | 102 | 69 | Actual 2015 | 2,369,665 | 1,559,969 | 809,696 | 0 | 809,696 | 97 | 59 | N | |
46 | 500 South Gravers Road | 572,629 | 1,084,949 | 0 | 1,084,949 | Actual 2015 | 1,441,286 | 607,386 | 833,900 | 0 | 833,900 | N | IKEA | ||||
47 | Palm Ridge Shopping Center | 295,969 | 803,665 | 0 | 803,665 | Actual 2014 | 1,079,258 | 303,682 | 775,576 | 0 | 775,576 | N | Golden House Chinese Restaurant | ||||
48 | Sam Houston Technology Center | 497,989 | 753,572 | 0 | 753,572 | Actual 2015 | 1,090,255 | 481,647 | 608,608 | 0 | 608,608 | N | Flowserve US Inc. | ||||
49 | Camp Creek Pointe | 220,177 | 602,593 | 0 | 602,593 | Actual 2015 | 752,993 | 180,006 | 572,987 | 0 | 572,987 | N | Ultimate Sports Bar | ||||
50 | Sandpointe Apartments | 717,037 | 831,534 | 0 | 831,534 | Actual 2015 | 1,476,960 | 825,699 | 651,261 | 0 | 651,261 | N | |||||
51 | The Preserve at Tumbling Creek | 623,630 | 498,297 | 49,251 | 449,046 | NAV | NAV | NAV | NAV | NAV | NAV | N | |||||
52 | Salem Center | 110,940 | 412,959 | 0 | 412,959 | Actual 2015 | 504,568 | 137,869 | 366,699 | 0 | 366,699 | N | 24 Hour Fitness | ||||
53 | CVS - Williston | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Vermont CVS Pharmacy, L.L.C. | ||||
54 | Fairfield Inn & Suites - Huntsville | 1,122,026 | 534,981 | 66,280 | 468,701 | 87 | 57 | Actual 2014 | 1,499,411 | 1,063,751 | 435,660 | 59,976 | 375,684 | 81 | 52 | N | |
55 | Walgreens - Clearwater | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | N | Walgreens | ||||
56 | Shops on Texas | 134,987 | 303,071 | 0 | 303,071 | NAV | NAV | NAV | NAV | NAV | NAV | N | Mattress Firm | ||||
57 | Landover - ExtraSpace Self Storage | 273,493 | 328,537 | 0 | 328,537 | Actual 2015 | 552,811 | 262,091 | 290,720 | 0 | 290,720 | N | |||||
58 | Baytown Self Storage | 339,833 | 349,640 | 0 | 349,640 | Actual 2015 | 652,247 | 343,229 | 309,018 | 0 | 309,018 | N | |||||
59 | Baton Rouge Retail | 56,962 | 379,074 | 0 | 379,074 | Actual 2015 | 440,539 | 64,863 | 375,677 | 0 | 375,677 | N | Various | ||||
59.01 | 6556 Siegen Lane | 49,783 | 270,104 | 0 | 270,104 | Actual 2015 | 328,012 | 59,640 | 268,372 | 0 | 268,372 | N | JPMorgan Chase | ||||
59.02 | 9827 Bluebonnet Boulevard | 7,179 | 108,970 | 0 | 108,970 | Actual 2015 | 112,528 | 5,223 | 107,304 | 0 | 107,304 | N | Burger King | ||||
60 | Days Inn Iselin | 968,606 | 435,264 | 0 | 435,264 | 61 | 51 | Actual 2014 | 1,211,362 | 912,626 | 298,736 | 0 | 298,736 | 59 | 44 | N | |
61 | Okemos Plaza | 131,819 | 315,519 | 0 | 315,519 | NAV | NAV | NAV | NAV | NAV | NAV | N | Dollar Tree Stores, Inc | ||||
62 | Fedex - Akron | 4,141 | 216,258 | 0 | 216,258 | Actual 2014 | 260,472 | 2,352 | 258,120 | 0 | 258,120 | N | FedEx | ||||
63 | AllState Self Storage | 203,911 | 190,695 | 0 | 190,695 | Actual 2014 | 366,391 | 271,361 | 95,030 | 0 | 95,030 | N | |||||
64 | National Self Storage – ELP 9 | 150,152 | 201,063 | 0 | 201,063 | Actual 2015 | 374,553 | 152,280 | 222,273 | 0 | 222,273 | N |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Largest Tenant Sq. Ft. | Largest Tenant % of NRA | Largest Tenant Exp. Date | 2nd Largest Tenant Name | 2nd Largest Tenant Sq. Ft. | 2nd Largest Tenant % of NRA | 2nd Largest Tenant Exp. Date | 3rd Largest Tenant Name | 3rd Largest Tenant Sq. Ft. | 3rd Largest Tenant % of NRA | 3rd Largest Tenant Exp. Date | 4th Largest Tenant Name | 4th Largest Tenant Sq. Ft. | 4th Largest Tenant % of NRA | 4th Largest Tenant Exp. Date | 5th Largest Tenant Name |
1 | 225 & 233 Park Avenue South | 266,460 | 39.4% | 10/31/2027 | Buzzfeed | 194,123 | 28.7% | 5/31/2026 | STV | 133,200 | 19.7% | 5/31/2024 | T. Rowe Price | 13,450 | 2.0% | 3/31/2028 | WB Wood |
2 | 211 Mount Airy Road | 306,194 | 100.0% | 1/31/2033 | |||||||||||||
3 | Lakeside Shopping Center | 291,700 | 24.1% | 12/31/2019 | Macy’s | 229,520 | 18.9% | 1/31/2029 | JC Penney | 203,410 | 16.8% | 11/30/2022 | Dick’s Sporting Goods | 36,667 | 3.0% | 1/31/2021 | Zara |
4 | Long Island Prime Portfolio - Uniondale | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various |
4.01 | RXR Plaza | 96,325 | 8.9% | 12/31/2025 | Flushing Bank | 90,877 | 8.4% | 12/31/2026 | Rivkin Radler LLC | 84,736 | 7.8% | 6/30/2023 | Ruskin Moscou Faltischek P.C. | 63,530 | 5.9% | 12/31/2026 | MBSC Securities Corporation |
4.02 | Omni | 77,464 | 11.6% | 3/31/2022 | Congdon Flaherty O’Callaghan | 67,109 | 10.1% | 12/31/2018 | Long Island Power Authority | 50,897 | 7.6% | 4/30/2025 | Forchelli Curto Deegan | 44,785 | 6.7% | 7/31/2020 | Arbor Commercial Mortgage LLC |
5 | Columbia Park Shopping Center | 70,000 | 20.2% | 4/30/2029 | ShopRite | 66,000 | 19.1% | 9/30/2024 | Big Lots | 32,569 | 9.4% | 1/31/2025 | Shoppers World | 26,260 | 7.6% | 11/30/2019 | Old Navy |
6 | 245 Park Avenue | 562,347 | 32.6% | 10/31/2032 | JPMorgan Chase Bank, N.A. | 225,438 | 13.1% | 10/31/2022 | Major League Baseball | 220,565 | 12.8% | 10/31/2022 | Angelo, Gordon & Co., L.P. | 113,405 | 6.6% | 5/31/2026 | Rabobank Nederland |
7 | Two Independence Square | 597,253 | 98.6% | 8/3/2028 | Grand Deli & Café | 7,292 | 1.2% | 7/31/2027 | Independence Lobby Shop | 718 | 0.1% | 5/31/2023 | Cleaner of Cleaners | 634 | 0.1% | 3/31/2026 | |
8 | Yeshiva University Portfolio | 696,371 | 100.0% | 4/30/2037 | |||||||||||||
8.01 | 2495 Amsterdam Avenue | 295,694 | 100.0% | 4/30/2037 | |||||||||||||
8.02 | 215 Lexington Avenue | 111,270 | 100.0% | 4/30/2037 | |||||||||||||
8.03 | 2520 Amsterdam Avenue | 163,321 | 100.0% | 4/30/2037 | |||||||||||||
8.04 | 245 Lexington Avenue | 87,927 | 100.0% | 4/30/2037 | |||||||||||||
8.05 | 253 Lexington Avenue | 38,159 | 100.0% | 4/30/2037 | |||||||||||||
9 | Lincolnshire Commons | 34,848 | 26.2% | 9/30/2031 | DSW | 14,404 | 10.8% | 1/31/2023 | Cheesecake Factory | 10,231 | 7.7% | 1/31/2026 | OSI/Fleming’s LLC | 8,005 | 6.0% | 12/31/2020 | Kona Sushi, Inc. |
10 | Starwood Capital Group Hotel Portfolio | ||||||||||||||||
10.01 | Larkspur Landing Sunnyvale | ||||||||||||||||
10.02 | Larkspur Landing Milpitas | ||||||||||||||||
10.03 | Larkspur Landing Campbell | ||||||||||||||||
10.04 | Larkspur Landing San Francisco | ||||||||||||||||
10.05 | Larkspur Landing Pleasanton | ||||||||||||||||
10.06 | Larkspur Landing Bellevue | ||||||||||||||||
10.07 | Larkspur Landing Sacramento | ||||||||||||||||
10.08 | Hampton Inn Ann Arbor North | ||||||||||||||||
10.09 | Larkspur Landing Hillsboro | ||||||||||||||||
10.10 | Larkspur Landing Renton | ||||||||||||||||
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||||||
10.12 | Residence Inn Toledo Maumee | ||||||||||||||||
10.13 | Residence Inn Williamsburg | ||||||||||||||||
10.14 | Hampton Inn Suites Waco South | ||||||||||||||||
10.15 | Holiday Inn Louisville Airport Fair Expo | ||||||||||||||||
10.16 | Courtyard Tyler | ||||||||||||||||
10.17 | Hilton Garden Inn Edison Raritan Center | ||||||||||||||||
10.18 | Hilton Garden Inn St Paul Oakdale | ||||||||||||||||
10.19 | Residence Inn Grand Rapids West | ||||||||||||||||
10.20 | Peoria, AZ Residence Inn | ||||||||||||||||
10.21 | Hampton Inn Suites Bloomington Normal | ||||||||||||||||
10.22 | Courtyard Chico | ||||||||||||||||
10.23 | Hampton Inn Suites South Bend | ||||||||||||||||
10.24 | Hampton Inn Suites Kokomo | ||||||||||||||||
10.25 | Courtyard Wichita Falls | ||||||||||||||||
10.26 | Hampton Inn Morehead | ||||||||||||||||
10.27 | Residence Inn Chico | ||||||||||||||||
10.28 | Courtyard Lufkin | ||||||||||||||||
10.29 | Hampton Inn Carlisle | ||||||||||||||||
10.30 | Springhill Suites Williamsburg | ||||||||||||||||
10.31 | Fairfield Inn Bloomington | ||||||||||||||||
10.32 | Waco Residence Inn | ||||||||||||||||
10.33 | Holiday Inn Express Fishers | ||||||||||||||||
10.34 | Larkspur Landing Folsom | ||||||||||||||||
10.35 | Springhill Suites Chicago Naperville Warrenville | ||||||||||||||||
10.36 | Holiday Inn Express & Suites Paris | ||||||||||||||||
10.37 | Toledo Homewood Suites | ||||||||||||||||
10.38 | Grand Rapids Homewood Suites | ||||||||||||||||
10.39 | Fairfield Inn Laurel | ||||||||||||||||
10.40 | Cheyenne Fairfield Inn and Suites | ||||||||||||||||
10.41 | Courtyard Akron Stow | ||||||||||||||||
10.42 | Towneplace Suites Bloomington | ||||||||||||||||
10.43 | Larkspur Landing Roseville | ||||||||||||||||
10.44 | Hampton Inn Danville | ||||||||||||||||
10.45 | Holiday Inn Norwich | ||||||||||||||||
10.46 | Hampton Inn Suites Longview North | ||||||||||||||||
10.47 | Springhill Suites Peoria Westlake | ||||||||||||||||
10.48 | Hampton Inn Suites Buda | ||||||||||||||||
10.49 | Shawnee Hampton Inn | ||||||||||||||||
10.50 | Racine Fairfield Inn | ||||||||||||||||
10.51 | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||||||
10.52 | Holiday Inn Express & Suites Terrell | ||||||||||||||||
10.53 | Westchase Homewood Suites | ||||||||||||||||
10.54 | Holiday Inn Express & Suites Tyler South | ||||||||||||||||
10.55 | Holiday Inn Express & Suites Huntsville | ||||||||||||||||
10.56 | Hampton Inn Sweetwater | ||||||||||||||||
10.57 | Comfort Suites Buda Austin South | ||||||||||||||||
10.58 | Fairfield Inn & Suites Weatherford | ||||||||||||||||
10.59 | Holiday Inn Express & Suites Altus | ||||||||||||||||
10.60 | Comfort Inn & Suites Paris | ||||||||||||||||
10.61 | Hampton Inn Suites Decatur | ||||||||||||||||
10.62 | Holiday Inn Express & Suites Texarkana East | ||||||||||||||||
10.63 | Mankato Fairfield Inn | ||||||||||||||||
10.64 | Candlewood Suites Texarkana | ||||||||||||||||
10.65 | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||||||
11 | Hilltop Plaza | 19,895 | 11.0% | 12/31/2018 | Aldi | 17,051 | 9.4% | 12/31/2019 | Dollar Tree | 10,468 | 5.8% | 01/31/2020 | MOM’s Organic Market | 9,873 | 5.4% | 09/30/2019 | Advance Auto Parts |
12 | University Center Chicago | ||||||||||||||||
13 | Del Amo Fashion Center | 163,346 | 9.2% | 12/31/2018 | Nordstrom | 138,000 | 7.8% | 2/28/2031 | Dick’s Sporting Goods | 83,210 | 4.7% | 4/30/2027 | AMC Theatres | 76,800 | 4.3% | 9/30/2021 | Burlington Coat Factory |
14 | Cleveland East Office Portfolio | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various | Various |
14.01 | Landerbrook Corporate Center | 114,448 | 34.0% | 1/31/2023 | Park Place Technologies, LLC | 51,356 | 15.3% | Multiple leases -- 47,200 square feet expiring 11/30/2022; 4,156 square feet expiring 12/31/2017 | ONX USA LLC | 23,464 | 7.0% | 3/31/2019 | CareSource Management Grp. | 20,383 | 6.1% | 1/31/2023 | ABA Insurance |
14.02 | Metropolitan Plaza | 86,183 | 52.8% | 9/30/2020 | COVERMYMEDS LLC | 20,896 | 12.8% | 1/31/2026 | Sedlak Management Consultants | 12,300 | 7.5% | 3/31/2019 | Olympic Steel, Inc. | 8,401 | 5.2% | 8/31/2022 | NDI Medical, Inc. |
15 | Crowne Plaza Dallas | ||||||||||||||||
16 | First Stamford Place | 137,584 | 17.0% | 9/1/2024 | Odyssey Reinsurance Company | 101,619 | 12.5% | 9/1/2022 | Partner Reinsurance Company of The U.S. | 56,690 | 7.0% | 1/1/2029 | Elizabeth Arden, Inc. | 39,775 | 4.9% | 10/1/2021 | Ernst & Young U.S. LLP |
17 | 181 Second Avenue | 11,200 | 16.2% | 1/31/2021 | GoAnimate | 9,355 | 13.5% | 9/30/2021 | Magnetic Media Online, Inc. | 5,289 | 7.6% | 11/30/2021 | Palo Alto Medical Foundation | 4,433 | 6.4% | 5/31/2018 | Xelay Acumen, Inc. |
18 | iStar Leased Fee Portfolio | ||||||||||||||||
18.01 | Hilton Salt Lake | �� | |||||||||||||||
18.02 | DoubleTree Seattle Airport | ||||||||||||||||
18.03 | DoubleTree Mission Valley | ||||||||||||||||
18.04 | One Ally Center | ||||||||||||||||
18.05 | DoubleTree Sonoma | ||||||||||||||||
18.06 | DoubleTree Durango | ||||||||||||||||
18.07 | Northside Forsyth Hospital Medical Center | ||||||||||||||||
18.08 | NASA/JPSS Headquarters | ||||||||||||||||
18.09 | Dallas Market Center: Sheraton Suites | ||||||||||||||||
18.10 | Dallas Market Center: Marriott Courtyard | ||||||||||||||||
18.11 | The Buckler Apartments | ||||||||||||||||
18.12 | Lock-Up Self Storage Facility | ||||||||||||||||
19 | Crowne Plaza JFK | ||||||||||||||||
20 | Jackson Crossing | 13,835 | 16.9% | 1/31/2022 | Prima Jackson, LLC | 8,911 | 10.9% | 10/31/2029 | Jacques Catering | 7,017 | 8.6% | 8/31/2020 | 21 South Bar & Grille | 4,997 | 6.1% | 6/30/2022 | Surfs Up Jackson Corp |
21 | York Shopping Center | 240,573 | 63.8% | 1/31/2026 | Burlington Coat Factory | 61,931 | 16.4% | 1/31/2022 | Party City | 10,247 | 2.7% | 9/30/2018 | Chuck E. Cheese’s | 10,031 | 2.7% | 12/31/2022 | Dollar Tree |
22 | River City Plaza | 30,187 | 21.4% | 1/31/2023 | Best Buy | 25,160 | 17.8% | 1/31/2021 | Petco | 15,174 | 10.7% | 1/31/2023 | Dollar Tree | 10,000 | 7.1% | 6/30/2021 | Rue 21, Inc. |
23 | Super 8 Resort Portfolio | ||||||||||||||||
23.01 | Super 8 Jackson Hole | ||||||||||||||||
23.02 | Super 8 Cody | ||||||||||||||||
23.03 | Super 8 Coeur d’Alene | ||||||||||||||||
24 | Village Shopping Center | 25,200 | 10.7% | 3/31/2023 | Ross Dress for Less | 25,000 | 10.6% | 1/31/2028 | Planet Fitness | 20,000 | 8.5% | 12/31/2021 | Furnish 123 | 18,200 | 7.7% | 2/28/2022 | Iowa Workforce Development |
25 | Melville Plaza | 19,393 | 35.4% | 12/31/2026 | Party City | 13,000 | 23.7% | 9/30/2018 | Mr. Vac & Mrs. Sew | 4,375 | 8.0% | 2/28/2021 | Sherwin Williams | 4,290 | 7.8% | 12/31/2025 | Allstate Insurance |
26 | Hilton Garden Inn Chicago/North Loop | ||||||||||||||||
27 | Hampton Inn & Suites Nashville Airport | ||||||||||||||||
28 | White Flint - ExtraSpace Self Storage | ||||||||||||||||
29 | SoNo Square | 24,872 | 26.4% | 12/31/2020 | Barteca Restaurants LLC | 22,297 | 23.7% | 10/31/2020 | The 1777 Company, LLC | 10,800 | 11.5% | 12/31/2021 | West Marine Products, Inc. | 9,663 | 10.3% | 4/30/2028 | Sono Baking Company, LLC |
30 | Village at Peachtree Corners | 23,500 | 26.5% | 1/31/2035 | Tuesday Morning | 20,184 | 22.7% | 1/31/2027 | Dental Care Alliance | 5,000 | 5.6% | 2/14/2024 | Massage Envy Spa | 4,100 | 4.6% | 5/31/2026 | Sushi Samba |
31 | Sable Pointe Apartments | ||||||||||||||||
32 | Marquis on Memorial | ||||||||||||||||
33 | Hampton Inn - Oregon, OH | ||||||||||||||||
34 | Marble Hall Gardens | ||||||||||||||||
35 | Lotte Plaza | 37,309 | 47.3% | 1/31/2020 | Viet Pearl, LLC. | 6,000 | 7.6% | 3/31/2019 | Merchants Tire | 6,000 | 7.6% | 3/31/2020 | Golden Bar & Grill | 4,440 | 5.6% | 5/31/2022 | Tian c/o Hanaro Ellicott |
36 | The Refinery | ||||||||||||||||
37 | Millersville - ExtraSpace Self Storage | ||||||||||||||||
38 | Bennett Street Design District | 9,720 | 12.2% | 7/31/2021 | Sovereign Entertainm’t | 8,000 | 10.1% | 2/28/2022 | Overton Rugs I&II | 6,000 | 7.6% | 5/31/2018 | 45 Bennet St. LLC | 5,010 | 6.3% | 11/30/2022 | The Loft/Level V |
39 | Cactus Plaza | 5,750 | 17.1% | 8/31/2024 | Kidz, Kidz, Kidz Daycare | 4,000 | 11.9% | 5/31/2024 | Welch Dentistry, LLC | 3,000 | 8.9% | 3/31/2020 | James Kim dba Smart Cleaners | 2,500 | 7.4% | 10/31/2023 | Dairy Queen (Thai Tran) |
40 | Hampton Inn & Suites – Minooka | ||||||||||||||||
41 | Daphne Hotel Portfolio | ||||||||||||||||
41.01 | Comfort Suites Daphne | ||||||||||||||||
41.02 | Best Western Plus Daphne | ||||||||||||||||
42 | Campbell Station - TN | 22,135 | 42.2% | 11/30/2025 | Petco | 12,463 | 23.7% | 1/31/2026 | Dollar Tree | 10,007 | 19.1% | 1/31/2027 | Tire Discounters | 7,900 | 15.0% | 5/31/2037 | |
43 | Fairfield Inn & Suites - Toledo | ||||||||||||||||
44 | Hampton Inn & Suites – Albuquerque | ||||||||||||||||
45 | Holiday Inn Express – Huntsville | ||||||||||||||||
46 | 500 South Gravers Road | 30,093 | 42.8% | 10/31/2021 | Presidio | 16,568 | 23.6% | 4/30/2020 | Summit Foods | 12,432 | 17.7% | 4/30/2024 | |||||
47 | Palm Ridge Shopping Center | 2,400 | 10.4% | 10/31/2024 | Teresita’s Fruteria, Inc. | 2,100 | 9.1% | 5/31/2018 | Tapioca Express | 1,765 | 7.6% | 6/30/2022 | Alejandro Medina dba Vishions Smoke Shop | 1,229 | 5.3% | 4/30/2021 | Hector Avila dba Saturn Cleaners |
48 | Sam Houston Technology Center | 26,550 | 46.3% | 5/31/2026 | Phoenix Contact Holdings Inc. | 15,017 | 26.2% | 9/19/2019 | Ameritech Staffing | 7,682 | 13.4% | 7/31/2019 | |||||
49 | Camp Creek Pointe | 5,320 | 28.5% | 1/31/2027 | Summit Urgent Care, LLC | 3,240 | 17.4% | 7/1/2020 | Dentistry at Camp Creek | 2,406 | 12.9% | 8/31/2019 | FedEx / Kinko’s | 1,856 | 9.9% | 11/1/2027 | National Orthodontics of Camp |
50 | Sandpointe Apartments | ||||||||||||||||
51 | The Preserve at Tumbling Creek | ||||||||||||||||
52 | Salem Center | 23,028 | 42.4% | 4/30/2018 | St Vincent dePaul | 15,780 | 29.1% | 11/4/2026 | Video Only | 15,500 | 28.5% | 4/16/2022 | |||||
53 | CVS - Williston | 14,201 | 100.0% | 1/31/2041 | |||||||||||||
54 | Fairfield Inn & Suites - Huntsville | ||||||||||||||||
55 | Walgreens - Clearwater | 16,510 | 100.0% | 10/31/2091 | |||||||||||||
56 | Shops on Texas | 4,500 | 28.4% | 9/30/2021 | Rosie Pho | 2,000 | 12.6% | 9/27/2021 | Cash Max | 1,850 | 11.7% | 11/01/2019 | Batteries Plus | 1,600 | 10.1% | 4/30/2019 | VIP Nails |
57 | Landover - ExtraSpace Self Storage | ||||||||||||||||
58 | Baytown Self Storage | ||||||||||||||||
59 | Baton Rouge Retail | Various | Various | Various | Various | Various | Various | Various | |||||||||
59.01 | 6556 Siegen Lane | 4,246 | 71.8% | 3/31/2022 | J & R Smoothies LLC | 1,670 | 28.2% | 2/28/2022 | |||||||||
59.02 | 9827 Bluebonnet Boulevard | 2,346 | 100.0% | 8/31/2027 | |||||||||||||
60 | Days Inn Iselin | ||||||||||||||||
61 | Okemos Plaza | 12,200 | 63.2% | 2/29/2024 | Southwind Restaurant (Qdoba) | 3,134 | 16.2% | 12/20/2020 | Noodles & Company | 2,572 | 13.3% | 6/30/2019 | Meridian Wireless (Sprint) | 1,400 | 7.3% | 11/30/2019 | |
62 | Fedex - Akron | 38,780 | 100.0% | 6/30/2026 | |||||||||||||
63 | AllState Self Storage | ||||||||||||||||
64 | National Self Storage – ELP 9 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | 5th Largest Tenant Sq. Ft. | 5th Largest Tenant % of NRA | 5th Largest Tenant Exp. Date | Engineering Report Date | Environmental Report Date (Phase I) | Environmental Report Date (Phase II) | Seismic Report Date | Seismic PML % | Seismic Insurance Required (Y/N) | Terrorism Insurance (Y/N) | Loan Purpose | Engineering Escrow / Deferred Maintenance ($) | Tax Escrow (Initial) | Monthly Tax Escrow ($) | Tax Escrow - Cash or LoC | Tax Escrow - LoC Counterparty |
1 | 225 & 233 Park Avenue South | 13,397 | 2.0% | 12/31/2022 | 4/12/2017 | 4/13/2017 | N | Y | Refinance | 0 | 0 | Springing | |||||
2 | 211 Mount Airy Road | 6/1/2017 | 5/30/2017 | N | Y | Acquisition | 0 | 15,264 | 75,374 | Cash | |||||||
3 | Lakeside Shopping Center | 34,722 | 2.9% | 4/30/2028 | 6/12/2017 | 6/13/2017 | N | Y | Refinance | 0 | 0 | Springing | |||||
4 | Long Island Prime Portfolio - Uniondale | Various | Various | Various | Various | Various | Various | N | Y | Refinance | $55,603/month through and including June 6, 2019 (subject to a cap of $1,334,472 less any amounts disbursed or completed) | 2,049,623 | 906,920 | Cash | |||
4.01 | RXR Plaza | 63,119 | 5.8% | 9/30/2021 | 4/7/2017 | 4/7/2017 | 5/15/2017 | N | Y | ||||||||
4.02 | Omni | 36,488 | 5.5% | 2/28/2027 | 4/10/2017 | 4/10/2017 | N | Y | |||||||||
5 | Columbia Park Shopping Center | 25,301 | 7.3% | 1/31/2020 | 4/3/2017 | 4/25/2017 | N | Y | Refinance | 39,086 | 434,093 | 144,698 | Cash | ||||
6 | 245 Park Avenue | 109,657 | 6.4% | 9/30/2026 | 4/20/2017 | 4/19/2017 | N | Y | Acquisition | 0 | 0 | 3,878,518 | Cash | ||||
7 | Two Independence Square | 1/5/2017 | 1/5/2017 | 1/5/2017 | 5.0% | N | Y | Acquisition | 0 | 0 | Springing | ||||||
8 | Yeshiva University Portfolio | 2/7/2017 | 2/7/2017 | N | Y | Refinance | 275,625 | 0 | Springing | ||||||||
8.01 | 2495 Amsterdam Avenue | 2/7/2017 | 2/7/2017 | N | Y | ||||||||||||
8.02 | 215 Lexington Avenue | 2/7/2017 | 2/7/2017 | N | Y | ||||||||||||
8.03 | 2520 Amsterdam Avenue | 2/7/2017 | 2/7/2017 | N | Y | ||||||||||||
8.04 | 245 Lexington Avenue | 2/7/2017 | 2/7/2017 | N | Y | ||||||||||||
8.05 | 253 Lexington Avenue | 2/7/2017 | 2/7/2017 | N | Y | ||||||||||||
9 | Lincolnshire Commons | 6,850 | 5.1% | 1/31/2022 | 6/8/2017 | 6/7/2017 | N | Y | Acquisition | 0 | 152,381 | 41,025; Springing | Cash | ||||
10 | Starwood Capital Group Hotel Portfolio | Various | Various | Various | Various | N | Y | Refinance | 0 | 0 | Springing | ||||||
10.01 | Larkspur Landing Sunnyvale | 4/28/2017 | 4/26/2017 | 4/26/2017 | 5.0% | N | Y | ||||||||||
10.02 | Larkspur Landing Milpitas | 4/28/2017 | 4/19/2017 | 4/19/2017 | 13.0% | N | Y | ||||||||||
10.03 | Larkspur Landing Campbell | 4/28/2017 | 4/19/2017 | 4/28/2017 | 5.0% | N | Y | ||||||||||
10.04 | Larkspur Landing San Francisco | 4/28/2017 | 4/26/2017 | 4/21/2017 | 7.0% | N | Y | ||||||||||
10.05 | Larkspur Landing Pleasanton | 4/28/2017 | 4/27/2017 | 4/27/2017 | 13.0% | N | Y | ||||||||||
10.06 | Larkspur Landing Bellevue | 4/28/2017 | 4/21/2017 | 4/20/2017 | 7.0% | N | Y | ||||||||||
10.07 | Larkspur Landing Sacramento | 4/28/2017 | 4/21/2017 | 4/20/2017 | 2.0% | N | Y | ||||||||||
10.08 | Hampton Inn Ann Arbor North | 4/28/2017 | 4/14/2017 | N | Y | ||||||||||||
10.09 | Larkspur Landing Hillsboro | 4/28/2017 | 4/19/2017 | 4/24/2017 | 3.0% | N | Y | ||||||||||
10.10 | Larkspur Landing Renton | 4/28/2017 | 4/26/2017 | 4/20/2017 | 5.0% | N | Y | ||||||||||
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | 4/7/2017 | 4/4/2017 | N | Y | ||||||||||||
10.12 | Residence Inn Toledo Maumee | 4/28/2017 | 4/20/2017 | N | Y | ||||||||||||
10.13 | Residence Inn Williamsburg | 4/24/2017 | 4/28/2017 | N | Y | ||||||||||||
10.14 | Hampton Inn Suites Waco South | 4/7/2017 | 4/5/2017 | N | Y | ||||||||||||
10.15 | Holiday Inn Louisville Airport Fair Expo | 4/28/2017 | 4/25/2017 | N | Y | ||||||||||||
10.16 | Courtyard Tyler | 4/7/2017 | 3/29/2017 | N | Y | ||||||||||||
10.17 | Hilton Garden Inn Edison Raritan Center | 4/28/2017 | 4/20/2017 | N | Y | ||||||||||||
10.18 | Hilton Garden Inn St Paul Oakdale | 4/28/2017 | 4/18/2017 | N | Y | ||||||||||||
10.19 | Residence Inn Grand Rapids West | 4/28/2017 | 4/19/2017 | N | Y | ||||||||||||
10.20 | Peoria, AZ Residence Inn | 4/7/2017 | 4/8/2017 | N | Y | ||||||||||||
10.21 | Hampton Inn Suites Bloomington Normal | 4/28/2017 | 4/28/2017 | N | Y | ||||||||||||
10.22 | Courtyard Chico | 4/28/2017 | 4/21/2017 | 4/21/2017 | 5.0% | N | Y | ||||||||||
10.23 | Hampton Inn Suites South Bend | 4/28/2017 | 4/21/2017 | N | Y | ||||||||||||
10.24 | Hampton Inn Suites Kokomo | 4/28/2017 | 4/17/2017 | N | Y | ||||||||||||
10.25 | Courtyard Wichita Falls | 4/7/2017 | 4/2/2017 | N | Y | ||||||||||||
10.26 | Hampton Inn Morehead | 4/28/2017 | 4/19/2017 | N | Y | ||||||||||||
10.27 | Residence Inn Chico | 4/28/2017 | 4/19/2017 | 4/21/2017 | 5.0% | N | Y | ||||||||||
10.28 | Courtyard Lufkin | 4/7/2017 | 4/3/2017 | N | Y | ||||||||||||
10.29 | Hampton Inn Carlisle | 4/28/2017 | 4/25/2017 | N | Y | ||||||||||||
10.30 | Springhill Suites Williamsburg | 4/25/2017 | 4/21/2017 | N | Y | ||||||||||||
10.31 | Fairfield Inn Bloomington | 4/28/2017 | 4/20/2017 | N | Y | ||||||||||||
10.32 | Waco Residence Inn | 4/7/2017 | 4/11/2017 | N | Y | ||||||||||||
10.33 | Holiday Inn Express Fishers | 4/28/2017 | 4/26/2017 | N | Y | ||||||||||||
10.34 | Larkspur Landing Folsom | 4/28/2017 | 4/28/2017 | 4/27/2017 | 5.0% | N | Y | ||||||||||
10.35 | Springhill Suites Chicago Naperville Warrenville | 4/28/2017 | 4/27/2017 | N | Y | ||||||||||||
10.36 | Holiday Inn Express & Suites Paris | 4/7/2017 | 4/7/2017 | N | Y | ||||||||||||
10.37 | Toledo Homewood Suites | 4/7/2017 | 4/3/2017 | N | Y | ||||||||||||
10.38 | Grand Rapids Homewood Suites | 4/7/2017 | 4/4/2017 | N | Y | ||||||||||||
10.39 | Fairfield Inn Laurel | 4/28/2017 | 4/19/2017 | N | Y | ||||||||||||
10.40 | Cheyenne Fairfield Inn and Suites | 4/7/2017 | 4/7/2017 | N | Y | ||||||||||||
10.41 | Courtyard Akron Stow | 4/28/2017 | 4/15/2017 | N | Y | ||||||||||||
10.42 | Towneplace Suites Bloomington | 4/28/2017 | 4/25/2017 | N | Y | ||||||||||||
10.43 | Larkspur Landing Roseville | 4/25/2017 | 4/28/2017 | 4/27/2017 | 5.0% | N | Y | ||||||||||
10.44 | Hampton Inn Danville | 4/28/2017 | 4/20/2017 | N | Y | ||||||||||||
10.45 | Holiday Inn Norwich | 4/28/2017 | 4/21/2017 | N | Y | ||||||||||||
10.46 | Hampton Inn Suites Longview North | 4/7/2017 | 4/3/2017 | N | Y | ||||||||||||
10.47 | Springhill Suites Peoria Westlake | 4/28/2017 | 4/28/2017 | N | Y | ||||||||||||
10.48 | Hampton Inn Suites Buda | 4/7/2017 | 4/5/2017 | N | Y | ||||||||||||
10.49 | Shawnee Hampton Inn | 4/7/2017 | 4/10/2017 | N | Y | ||||||||||||
10.50 | Racine Fairfield Inn | 4/7/2017 | 3/31/2017 | N | Y | ||||||||||||
10.51 | Hampton Inn Selinsgrove Shamokin Dam | 4/25/2017 | 4/21/2017 | N | Y | ||||||||||||
10.52 | Holiday Inn Express & Suites Terrell | 4/7/2017 | 4/7/2017 | N | Y | ||||||||||||
10.53 | Westchase Homewood Suites | 4/10/2017 | 4/10/2017 | N | Y | ||||||||||||
10.54 | Holiday Inn Express & Suites Tyler South | 4/7/2017 | 4/4/2017 | N | Y | ||||||||||||
10.55 | Holiday Inn Express & Suites Huntsville | 4/7/2017 | 4/7/2017 | N | Y | ||||||||||||
10.56 | Hampton Inn Sweetwater | 4/7/2017 | 4/7/2017 | N | Y | ||||||||||||
10.57 | Comfort Suites Buda Austin South | 4/7/2017 | 3/30/2017 | N | Y | ||||||||||||
10.58 | Fairfield Inn & Suites Weatherford | 4/7/2017 | 4/6/2017 | N | Y | ||||||||||||
10.59 | Holiday Inn Express & Suites Altus | 4/7/2017 | 4/5/2017 | N | Y | ||||||||||||
10.60 | Comfort Inn & Suites Paris | 4/7/2017 | 4/7/2017 | N | Y | ||||||||||||
10.61 | Hampton Inn Suites Decatur | 4/7/2017 | 4/5/2017 | N | Y | ||||||||||||
10.62 | Holiday Inn Express & Suites Texarkana East | 4/7/2017 | 4/3/2017 | N | Y | ||||||||||||
10.63 | Mankato Fairfield Inn | 4/7/2017 | 4/7/2017 | N | Y | ||||||||||||
10.64 | Candlewood Suites Texarkana | 4/7/2017 | 4/4/2017 | N | Y | ||||||||||||
10.65 | Country Inn & Suites Houston Intercontinental Airport East | 4/7/2017 | 4/7/2017 | N | Y | ||||||||||||
11 | Hilltop Plaza | 9,776 | 5.4% | 6/30/2020 | 4/28/2017 | 4/28/2017 | 4/26/2017 | N | Y | Acquisition | 0 | 0 | 51,665 | Cash | |||
12 | University Center Chicago | 6/7/2017 | 5/2/2017 | N | Y | Acquisition | 0 | 0 | 118,585 | Cash | |||||||
13 | Del Amo Fashion Center | 60,000 | 3.4% | 1/31/2025 | 4/20/2017 | 4/17/2017 | 4/14/2017 | 12.0% | N | Y | Refinance | 0 | 0 | Springing | |||
14 | Cleveland East Office Portfolio | Various | Various | Various | 2/6/2017 | 2/7/2017 | N | Y | Acquisition | 196,507 | 124,065 | 124,065 | Cash | ||||
14.01 | Landerbrook Corporate Center | 18,650 | 5.5% | 4/30/2021 | 2/6/2017 | 2/7/2017 | N | Y | |||||||||
14.02 | Metropolitan Plaza | 7,101 | 4.4% | 3/31/2018 | 2/6/2017 | 2/7/2017 | N | Y | |||||||||
15 | Crowne Plaza Dallas | 3/17/2017 | 3/17/2017 | N | Y | Refinance | 122,000 | 355,894 | 50,842 | Cash | |||||||
16 | First Stamford Place | 35,661 | 4.4% | 5/1/2020 | 5/19/2017 | 5/19/2017 | N | Y | Refinance | 0 | 2,486,098 | Cash | |||||
17 | 181 Second Avenue | 4,375 | 6.3% | 3/31/2022 | 5/23/2017 | 5/23/2017 | 5/23/2017 | 16.0% | N | Y | Refinance | 0 | 37,337 | Springing | Cash | ||
18 | iStar Leased Fee Portfolio | Various | Various | Various | Various | N | Y | Recapitalization | 0 | 0 | Springing | ||||||
18.01 | Hilton Salt Lake | 2/22/2017 | 2/23/2017 | 2/22/2017 | 10.0% | N | Y | ||||||||||
18.02 | DoubleTree Seattle Airport | 2/23/2017 | 2/23/2017 | 2/23/2017 | 12.0% | N | Y | ||||||||||
18.03 | DoubleTree Mission Valley | 2/22/2017 | 2/22/2017 | 2/22/2017 | 8.0% | N | Y | ||||||||||
18.04 | One Ally Center | 2/22/2017 | 2/22/2017 | N | Y | ||||||||||||
18.05 | DoubleTree Sonoma | 2/22/2017 | 2/28/2017 | 2/22/2017 | 6.0% | N | Y | ||||||||||
18.06 | DoubleTree Durango | 2/22/2017 | 2/22/2017 | N | Y | ||||||||||||
18.07 | Northside Forsyth Hospital Medical Center | 2/23/2017 | 2/23/2017 | N | Y | ||||||||||||
18.08 | NASA/JPSS Headquarters | 2/23/2017 | 2/21/2017 | N | Y | ||||||||||||
18.09 | Dallas Market Center: Sheraton Suites | 2/22/2017 | 1/23/2017 | N | Y | ||||||||||||
18.10 | Dallas Market Center: Marriott Courtyard | 2/23/2017 | 2/21/2017 | N | Y | ||||||||||||
18.11 | The Buckler Apartments | 2/22/2017 | 2/23/2017 | N | Y | ||||||||||||
18.12 | Lock-Up Self Storage Facility | 2/21/2017 | 2/23/2017 | N | Y | ||||||||||||
19 | Crowne Plaza JFK | 2/7/2017 | 2/7/2017 | N | Y | Acquisition | 0 | 729,073 | 138,871 | Cash | |||||||
20 | Jackson Crossing | 3,806 | 4.7% | 11/30/2026 | 4/17/2017 | 4/27/2017 | N | Y | Refinance | 15,500 | 89,316 | 22,329 | Cash | ||||
21 | York Shopping Center | 9,000 | 2.4% | 10/31/2020 | 6/30/2017 | 7/2/2017 | N | Y | Refinance | 0 | 0 | Springing | |||||
22 | River City Plaza | 7,200 | 5.1% | 7/31/2024 | 4/07/2017 | 4/7/2017 | N | Y | Refinance | 0 | 22,370 | 7,457 | Cash | ||||
23 | Super 8 Resort Portfolio | Various | Various | N | Y | Refinance | 30,125 | 4,830 | 4,830 | Cash | |||||||
23.01 | Super 8 Jackson Hole | 3/24/2017 | 3/24/2017 | N | Y | ||||||||||||
23.02 | Super 8 Cody | 3/24/2017 | 3/23/2017 | N | Y | ||||||||||||
23.03 | Super 8 Coeur d’Alene | 3/20/2017 | 3/20/2017 | N | Y | ||||||||||||
24 | Village Shopping Center | 15,125 | 6.4% | 7/31/2018 | 10/14/2016 | 10/14/2016 | N | Y | Refinance | 128,250 | 0 | 24,886 | Cash | ||||
25 | Melville Plaza | 3,122 | 5.7% | 3/31/2019 | 6/6/2017 | 6/9/2017 | N | Y | Refinance | 3,438 | 79,011 | 15,802 | Cash | ||||
26 | Hilton Garden Inn Chicago/North Loop | 12/23/2016 | 4/20/2017 | N | Y | Acquisition | 0 | 118,556 | 44,449 | Cash | |||||||
27 | Hampton Inn & Suites Nashville Airport | 6/7/2017 | 6/7/2017 | N | Y | Refinance | 0 | 111,898 | 15,985 | Cash | |||||||
28 | White Flint - ExtraSpace Self Storage | 2/23/2017 | 2/23/2017 | N | Y | Refinance | 3,814 | 83,160 | 10,395 | Cash | |||||||
29 | SoNo Square | 4,278 | 4.5% | 4/30/2025 | 5/8/2017 | 5/8/2017 | N | Y | Refinance | 5,313 | 23,496 | 11,748 | Cash | ||||
30 | Village at Peachtree Corners | 3,250 | 3.7% | 10/31/2020 | 5/31/2017 | 4/26/2017 | N | Y | Refinance | 131,045 | 88,564 | 11,071 | Cash | ||||
31 | Sable Pointe Apartments | 5/2/2017 | 5/2/2017 | N | Y | Acquisition | 92,125 | 84,313 | 9,368 | Cash | |||||||
32 | Marquis on Memorial | 4/18/2017 | 4/18/2017 | N | Y | Acquisition | 3,125 | 67,851 | 13,570 | Cash | |||||||
33 | Hampton Inn - Oregon, OH | 3/24/2017 | 3/24/2017 | N | Y | Refinance | 0 | 30,530 | 10,634 | Cash | |||||||
34 | Marble Hall Gardens | 2/8/2017 | 3/15/2017 | N | Y | Acquisition | 57,500 | 524,479 | 52,804 | Cash | |||||||
35 | Lotte Plaza | 3,300 | 4.2% | 6/30/2018 | 6/7/2017 | 4/7/2017 | 5/24/2017 | N | Y | Refinance | 0 | 0 | Springing | ||||
36 | The Refinery | 1/16/2017 | 1/13/2017 | N | Y | Refinance | 0 | 11,361 | 2,840 | Cash | |||||||
37 | Millersville - ExtraSpace Self Storage | 2/22/2017 | 2/23/2017 | N | Y | Refinance | 0 | 32,573 | 6,515 | Cash | |||||||
38 | Bennett Street Design District | 4,800 | 6.0% | 5/31/2018 | 4/10/2017 | 4/10/2017 | 4/7/2017 | N | Y | Refinance | 7,125 | 71,097 | 7,900 | Cash | |||
39 | Cactus Plaza | 2,000 | 6.0% | 5/31/2025 | 5/8/2017 | 5/8/2017 | N | Y | Refinance | 0 | 16,491 | 4,275 | Cash | ||||
40 | Hampton Inn & Suites – Minooka | 5/23/2017 | 5/23/2017 | N | Y | Refinance | 0 | 49,871 | 8,312 | Cash | |||||||
41 | Daphne Hotel Portfolio | Various | 3/2/2017 | N | Y | Refinance | 1,500 | 61,447 | 5,586 | Cash | |||||||
41.01 | Comfort Suites Daphne | 3/21/2017 | 3/2/2017 | N | Y | ||||||||||||
41.02 | Best Western Plus Daphne | 6/8/2017 | 3/2/2017 | N | Y | ||||||||||||
42 | Campbell Station - TN | 6/21/2017 | 6/21/2017 | N | Y | Acquisition/Refinance | 0 | 42,186 | 7,031; Springing | Cash | |||||||
43 | Fairfield Inn & Suites - Toledo | 3/24/2017 | 3/24/2017 | N | Y | Refinance | 0 | 2,417 | 842 | Cash | |||||||
44 | Hampton Inn & Suites – Albuquerque | 3/10/2017 | 3/17/2017 | N | Y | Refinance | 22,750 | 11,189 | 5,594 | Cash | |||||||
45 | Holiday Inn Express – Huntsville | 5/19/2017 | 5/19/2017 | N | Y | Refinance | 0 | 62,807 | 6,281 | Cash | |||||||
46 | 500 South Gravers Road | 6/8/2017 | 4/26/2017 | N | Y | Acquisition | 51,531 | 6,188 | 9,331 | Cash | |||||||
47 | Palm Ridge Shopping Center | 1,200 | 5.2% | 1/31/2019 | 11/29/2016 | 11/29/2016 | 11/29/2016 | 8.0% | N | Y | Acquisition | 61,541 | 9,296 | 2,324 | Cash | ||
48 | Sam Houston Technology Center | 4/28/2017 | 4/28/2017 | N | Y | Refinance | 0 | 144,791 | 20,684 | Cash | |||||||
49 | Camp Creek Pointe | 1,818 | 9.7% | 8/31/2019 | 4/18/2017 | 4/18/2017 | N | Y | Refinance | 0 | 50,100 | 5,010 | Cash | ||||
50 | Sandpointe Apartments | 5/24/2017 | 5/24/2017 | 5/24/2017 | 5.0% | N | Y | Refinance | 0 | 0 | Springing | ||||||
51 | The Preserve at Tumbling Creek | 5/3/2017 | 5/2/2017 | N | Y | Acquisition | 0 | 44,972 | 4,997 | Cash | |||||||
52 | Salem Center | 4/27/2017 | 4/28/2017 | 4/27/2017 | 11.0% | N | Y | Acquisition | 0 | 45,648 | 5,072 | Cash | |||||
53 | CVS - Williston | 5/05/2017 | 05/02/2017 | N | Y | Acquisition | 0 | 0 | |||||||||
54 | Fairfield Inn & Suites - Huntsville | 12/2/2016 | 12/2/2016 | N | Y | Acquisition | 0 | 19,681 | 3,936 | Cash | |||||||
55 | Walgreens - Clearwater | 5/31/2017 | 5/31/2017 | N | N | Refinance | 0 | 0 | Springing | ||||||||
56 | Shops on Texas | 1,500 | 9.5% | 7/12/2018 | 6/12/2017 | 6/12/2017 | N | Y | Acquisition | 65,980 | 47,767 | 5,971 | Cash | ||||
57 | Landover - ExtraSpace Self Storage | 2/23/2017 | 02/24/2017 | N | Y | Refinance | 8,304 | 38,525 | 4,816 | Cash | |||||||
58 | Baytown Self Storage | 5/4/2017 | 5/4/2017 | N | Y | Refinance | 0 | 102,731 | 11,415 | Cash | |||||||
59 | Baton Rouge Retail | 3/30/2017 | 3/30/2017 | N | Y | Refinance | 0 | 17,306 | 2,472 | Cash | |||||||
59.01 | 6556 Siegen Lane | 3/30/2017 | 3/30/2017 | N | Y | ||||||||||||
59.02 | 9827 Bluebonnet Boulevard | 3/30/2017 | 3/30/2017 | N | Y | ||||||||||||
60 | Days Inn Iselin | 1/10/2017 | 12/7/2016 | N | Y | Refinance | 121,000 | 17,458 | 9,778 | Cash | |||||||
61 | Okemos Plaza | 10/25/2016 | 10/25/2016 | N | Y | Acquisition | 7,500 | 5,538 | 5,538 | Cash | |||||||
62 | Fedex - Akron | 10/31/2016 | 10/31/2016 | N | Y | Refinance | 26,875 | 0 | Springing | ||||||||
63 | AllState Self Storage | 12/1/2016 | 12/1/2016 | N | Y | Acquisition | 29,500 | 0 | 2,917 | Cash | |||||||
64 | National Self Storage – ELP 9 | 5/18/2017 | N | Y | Refinance | 0 | 47,096 | 6,728 | Cash |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Insurance Escrow (Initial) | Monthly Insurance Escrow ($) | Insurance Escrow - Cash or LoC | Insurance Escrow - LoC Counterparty | Upfront Replacement Reserve ($) | Monthly Replacement Reserve ($) | Replacement Reserve Cap ($) | Replacement Reserve Escrow - Cash or LoC | Replacement Reserve Escrow - LoC Counterparty | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Reserve Cap ($) | TI/LC Escrow - Cash or LoC | TI/LC Escrow - LoC Counterparty | Debt Service Escrow (Initial) ($) | Debt Service Escrow (Monthly) ($) |
1 | 225 & 233 Park Avenue South | 0 | Springing | 0 | Springing | 0 | 8,106,455 | Springing | 0 | Cash | 0 | 0 | |||||
2 | 211 Mount Airy Road | 0 | Springing | 0 | 5,103 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
3 | Lakeside Shopping Center | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | ||||||
4 | Long Island Prime Portfolio - Uniondale | 0 | Springing | 0 | 33,207 | 0 | Cash | 3,350,000 | 199,244 | 0 | Cash | 0 | 0 | ||||
4.01 | RXR Plaza | ||||||||||||||||
4.02 | Omni | ||||||||||||||||
5 | Columbia Park Shopping Center | 62,164 | 8,881 | Cash | 0 | 5,762 | 350,000 | Cash | 0 | 21,606 | 1,200,000 | Cash | 0 | 0 | |||
6 | 245 Park Avenue | 227,000 | 113,500 | Cash | 47,738 | 47,738 | 0 | Cash | 0 | Springing | 0 | 0 | 0 | ||||
7 | Two Independence Square | 0 | Springing | 2,500,000 | 250,000 | 4,000,000 | Cash | 0 | Springing | 0 | 0 | 0 | |||||
8 | Yeshiva University Portfolio | 0 | Springing | 0 | 19,402 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
8.01 | 2495 Amsterdam Avenue | ||||||||||||||||
8.02 | 215 Lexington Avenue | ||||||||||||||||
8.03 | 2520 Amsterdam Avenue | ||||||||||||||||
8.04 | 245 Lexington Avenue | ||||||||||||||||
8.05 | 253 Lexington Avenue | ||||||||||||||||
9 | Lincolnshire Commons | 0 | Springing | 0 | 2,332; Springing | 100,000 | Cash | 0 | 13,857 | 500,000 | Cash | 0 | 0 | ||||
10 | Starwood Capital Group Hotel Portfolio | 0 | Springing | 0 | Amount equal to greater of: (i) 1/12 th of four 4% of the projected annual gross income from operations of the property (ii) amount required by Franchisor. | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
10.01 | Larkspur Landing Sunnyvale | ||||||||||||||||
10.02 | Larkspur Landing Milpitas | ||||||||||||||||
10.03 | Larkspur Landing Campbell | ||||||||||||||||
10.04 | Larkspur Landing San Francisco | ||||||||||||||||
10.05 | Larkspur Landing Pleasanton | ||||||||||||||||
10.06 | Larkspur Landing Bellevue | ||||||||||||||||
10.07 | Larkspur Landing Sacramento | ||||||||||||||||
10.08 | Hampton Inn Ann Arbor North | ||||||||||||||||
10.09 | Larkspur Landing Hillsboro | ||||||||||||||||
10.10 | Larkspur Landing Renton | ||||||||||||||||
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | ||||||||||||||||
10.12 | Residence Inn Toledo Maumee | ||||||||||||||||
10.13 | Residence Inn Williamsburg | ||||||||||||||||
10.14 | Hampton Inn Suites Waco South | ||||||||||||||||
10.15 | Holiday Inn Louisville Airport Fair Expo | ||||||||||||||||
10.16 | Courtyard Tyler | ||||||||||||||||
10.17 | Hilton Garden Inn Edison Raritan Center | ||||||||||||||||
10.18 | Hilton Garden Inn St Paul Oakdale | ||||||||||||||||
10.19 | Residence Inn Grand Rapids West | ||||||||||||||||
10.20 | Peoria, AZ Residence Inn | ||||||||||||||||
10.21 | Hampton Inn Suites Bloomington Normal | ||||||||||||||||
10.22 | Courtyard Chico | ||||||||||||||||
10.23 | Hampton Inn Suites South Bend | ||||||||||||||||
10.24 | Hampton Inn Suites Kokomo | ||||||||||||||||
10.25 | Courtyard Wichita Falls | ||||||||||||||||
10.26 | Hampton Inn Morehead | ||||||||||||||||
10.27 | Residence Inn Chico | ||||||||||||||||
10.28 | Courtyard Lufkin | ||||||||||||||||
10.29 | Hampton Inn Carlisle | ||||||||||||||||
10.30 | Springhill Suites Williamsburg | ||||||||||||||||
10.31 | Fairfield Inn Bloomington | ||||||||||||||||
10.32 | Waco Residence Inn | ||||||||||||||||
10.33 | Holiday Inn Express Fishers | ||||||||||||||||
10.34 | Larkspur Landing Folsom | ||||||||||||||||
10.35 | Springhill Suites Chicago Naperville Warrenville | ||||||||||||||||
10.36 | Holiday Inn Express & Suites Paris | ||||||||||||||||
10.37 | Toledo Homewood Suites | ||||||||||||||||
10.38 | Grand Rapids Homewood Suites | ||||||||||||||||
10.39 | Fairfield Inn Laurel | ||||||||||||||||
10.40 | Cheyenne Fairfield Inn and Suites | ||||||||||||||||
10.41 | Courtyard Akron Stow | ||||||||||||||||
10.42 | Towneplace Suites Bloomington | ||||||||||||||||
10.43 | Larkspur Landing Roseville | ||||||||||||||||
10.44 | Hampton Inn Danville | ||||||||||||||||
10.45 | Holiday Inn Norwich | ||||||||||||||||
10.46 | Hampton Inn Suites Longview North | ||||||||||||||||
10.47 | Springhill Suites Peoria Westlake | ||||||||||||||||
10.48 | Hampton Inn Suites Buda | ||||||||||||||||
10.49 | Shawnee Hampton Inn | ||||||||||||||||
10.50 | Racine Fairfield Inn | ||||||||||||||||
10.51 | Hampton Inn Selinsgrove Shamokin Dam | ||||||||||||||||
10.52 | Holiday Inn Express & Suites Terrell | ||||||||||||||||
10.53 | Westchase Homewood Suites | ||||||||||||||||
10.54 | Holiday Inn Express & Suites Tyler South | ||||||||||||||||
10.55 | Holiday Inn Express & Suites Huntsville | ||||||||||||||||
10.56 | Hampton Inn Sweetwater | ||||||||||||||||
10.57 | Comfort Suites Buda Austin South | ||||||||||||||||
10.58 | Fairfield Inn & Suites Weatherford | ||||||||||||||||
10.59 | Holiday Inn Express & Suites Altus | ||||||||||||||||
10.60 | Comfort Inn & Suites Paris | ||||||||||||||||
10.61 | Hampton Inn Suites Decatur | ||||||||||||||||
10.62 | Holiday Inn Express & Suites Texarkana East | ||||||||||||||||
10.63 | Mankato Fairfield Inn | ||||||||||||||||
10.64 | Candlewood Suites Texarkana | ||||||||||||||||
10.65 | Country Inn & Suites Houston Intercontinental Airport East | ||||||||||||||||
11 | Hilltop Plaza | 0 | Springing | 537,000 | 2,295 | 100,000 | Cash | 1,173,154 | 15,302 | 550,887 | Cash | 0 | 0 | ||||
12 | University Center Chicago | 96,969 | 16,162 | Cash | 1,385,081 | 14,700 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
13 | Del Amo Fashion Center | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | ||||||
14 | Cleveland East Office Portfolio | 69,859 | 5,822 | Cash | 0 | 6,243 | 0 | Cash | 882,525 | 41,621 | 2,500,000 | Cash | 0 | 0 | |||
14.01 | Landerbrook Corporate Center | ||||||||||||||||
14.02 | Metropolitan Plaza | ||||||||||||||||
15 | Crowne Plaza Dallas | 80,232 | 26,744 | Cash | 0 | 43,863 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
16 | First Stamford Place | 0 | Springing | 0 | 15,458 | 556,493 | Cash | 0 | 168,848 | 0 | Cash | 0 | 0 | ||||
17 | 181 Second Avenue | 12,573 | Springing | Cash | 0 | Springing | 0 | 59,493 | Springing | 0 | Cash | 0 | 0 | ||||
18 | iStar Leased Fee Portfolio | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
18.01 | Hilton Salt Lake | ||||||||||||||||
18.02 | DoubleTree Seattle Airport | ||||||||||||||||
18.03 | DoubleTree Mission Valley | ||||||||||||||||
18.04 | One Ally Center | ||||||||||||||||
18.05 | DoubleTree Sonoma | ||||||||||||||||
18.06 | DoubleTree Durango | ||||||||||||||||
18.07 | Northside Forsyth Hospital Medical Center | ||||||||||||||||
18.08 | NASA/JPSS Headquarters | ||||||||||||||||
18.09 | Dallas Market Center: Sheraton Suites | ||||||||||||||||
18.10 | Dallas Market Center: Marriott Courtyard | ||||||||||||||||
18.11 | The Buckler Apartments | ||||||||||||||||
18.12 | Lock-Up Self Storage Facility | ||||||||||||||||
19 | Crowne Plaza JFK | 22,736 | 15,157 | Cash | 0 | 65,374 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
20 | Jackson Crossing | 22,674 | 3,239 | Cash | 0 | 1,020 | 61,538 | Cash | 0 | 8,543; Springing | 325,000 | Cash | 0 | 0 | |||
21 | York Shopping Center | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | ||||||
22 | River City Plaza | 14,692 | 4,897 | Cash | 0 | 1,767 | 0 | Cash | 0 | 10,169 | 700,000 | Cash | 0 | 0 | |||
23 | Super 8 Resort Portfolio | 53,354 | 8,892 | Cash | 0 | 1/12th of 5.0% of the annual operating income | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
23.01 | Super 8 Jackson Hole | ||||||||||||||||
23.02 | Super 8 Cody | ||||||||||||||||
23.03 | Super 8 Coeur d’Alene | ||||||||||||||||
24 | Village Shopping Center | 39,893 | 4,433 | Cash | 0 | 3,109 | 0 | Cash | 300,000 | 12,942 | $500,000, reduced to $300,000 if occupancy is at or excesss of 92% | Cash | 0 | 0 | |||
25 | Melville Plaza | 5,326 | 1,775 | Cash | 0 | 689 | 0 | Cash | 400,000 | 4,594 | 400,000 | Cash | 0 | 0 | |||
26 | Hilton Garden Inn Chicago/North Loop | 0 | Springing | 0 | 33,648 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
27 | Hampton Inn & Suites Nashville Airport | 47,383 | 3,159 | Cash | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | |||||
28 | White Flint - ExtraSpace Self Storage | 12,493 | 1,041 | Cash | 0 | 1,135 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
29 | SoNo Square | 10,178 | 3,393 | Cash | 0 | 1,649 | 0 | Cash | 0 | 7,851 | 0 | Cash | 0 | 0 | |||
30 | Village at Peachtree Corners | 0 | Springing | 0 | 1,110 | 0 | Cash | 500,000 | 20,833 | 1,000,000 | Cash | 0 | 0 | ||||
31 | Sable Pointe Apartments | 33,581 | 2,583 | Cash | 0 | 3,892 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
32 | Marquis on Memorial | 9,840 | 4,920 | Cash | 0 | 3,069 | 110,484 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
33 | Hampton Inn - Oregon, OH | 7,489 | 1,249 | Cash | 0 | 9,716 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
34 | Marble Hall Gardens | 12,228 | 12,228 | Cash | 0 | 9,263 | 0 | Cash | 0 | 364 | 0 | Cash | 0 | 0 | |||
35 | Lotte Plaza | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | ||||||
36 | The Refinery | 50,253 | 3,866 | Cash | 0 | 702 | 0 | Cash | 0 | 326 | 0 | Cash | 0 | 0 | |||
37 | Millersville - ExtraSpace Self Storage | 8,053 | 671 | Cash | 0 | 1,018 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
38 | Bennett Street Design District | 36,020 | 5,146 | Cash | 78,963 | 1,323 | 47,640 | Cash | 100,000 | 8,271 | 100,000 | Cash | 0 | 0 | |||
39 | Cactus Plaza | 4,517 | 1,129 | Cash | 0 | 281 | 0 | Cash | 0 | 2,812; Springing | 101,220 | Cash | 0 | 0 | |||
40 | Hampton Inn & Suites – Minooka | 3,641 | Springing | Cash | 0 | 8,910 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
41 | Daphne Hotel Portfolio | 45,815 | 7,969 | Cash | 0 | 4.0% of the prior month’s gross Rents | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
41.01 | Comfort Suites Daphne | ||||||||||||||||
41.02 | Best Western Plus Daphne | ||||||||||||||||
42 | Campbell Station - TN | 0 | Springing | 0 | 656; Springing | 15,752 | Cash | 0 | 3,138 | 0 | Cash | 0 | 0 | ||||
43 | Fairfield Inn & Suites - Toledo | 6,442 | 1,288 | Cash | 0 | 7,932 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
44 | Hampton Inn & Suites – Albuquerque | 5,852 | 2,926 | Cash | 0 | 8,944 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
45 | Holiday Inn Express – Huntsville | 2,000 | Springing | Cash | 0 | 9,222 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
46 | 500 South Gravers Road | 2,434 | 1,217 | Cash | 98,469 | 2,051 | 0 | Cash | 0 | 7,324 | 351,550 | Cash | 0 | 0 | |||
47 | Palm Ridge Shopping Center | 634 | 634 | Cash | 0 | 289 | 0 | Cash | 0 | 1,925 | 75,000 | Cash | 0 | 0 | |||
48 | Sam Houston Technology Center | 3,344 | 1,115 | Cash | 0 | 1,958 | 0 | Cash | 210,000 | 5,970 | 375,000 | Cash | 0 | 0 | |||
49 | Camp Creek Pointe | 6,750 | 675 | Cash | 0 | 311 | 0 | Cash | 100,000 | 2,815 | 150,000 | Cash | 0 | 0 | |||
50 | Sandpointe Apartments | 0 | Springing | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
51 | The Preserve at Tumbling Creek | 18,507 | 1,604 | Cash | 0 | 2,181 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
52 | Salem Center | 0 | Springing | 0 | 905 | 21,725 | Cash | 0 | 0 | 0 | 0 | 0 | |||||
53 | CVS - Williston | 778 | Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
54 | Fairfield Inn & Suites - Huntsville | 2,411 | 2,411 | Cash | 0 | 5,523 | 0 | Cash | 0 | 0 | 0 | Cash | 0 | 0 | |||
55 | Walgreens - Clearwater | 0 | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | ||||||
56 | Shops on Texas | 2,020 | 1,010 | Cash | 0 | 198 | 0 | Cash | 0 | 1,815; Springing | 85,000 | Cash | 0 | 0 | |||
57 | Landover - ExtraSpace Self Storage | 4,527 | 377 | Cash | 0 | 475 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
58 | Baytown Self Storage | 6,301 | 3,151 | Cash | 603 | 603 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
59 | Baton Rouge Retail | 1,787 | 357 | Cash | 0 | 330 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
59.01 | 6556 Siegen Lane | ||||||||||||||||
59.02 | 9827 Bluebonnet Boulevard | ||||||||||||||||
60 | Days Inn Iselin | 6,432 | 3,216 | Cash | 0 | 6.0% of gross rent for the immediately preceding calendar month | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
61 | Okemos Plaza | 1,549 | 774 | Cash | 0 | 241 | 0 | Cash | 0 | 1,250 | 60,000 | Cash | 0 | 0 | |||
62 | Fedex - Akron | 0 | Springing | 0 | 323 | 0 | Cash | 0 | 1,293 | 0 | Cash | 0 | 0 | ||||
63 | AllState Self Storage | 670 | 335 | Cash | 0 | 429 | 0 | Cash | 0 | 0 | 0 | 0 | 0 | ||||
64 | National Self Storage – ELP 9 | 2,943 | 327 | Cash | 0 | 899 | 0 | Cash | 0 | 0 | 0 | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Debt Service Escrow - Cash or LoC | Debt Service Escrow - LoC Counterparty | Other Escrow I Reserve Description | Other Escrow I (Initial) ($) | Other Escrow I (Monthly) ($) | Other Escrow I Cap ($) | Other Escrow I Escrow - Cash or LoC | Other Escrow I - LoC Counterparty | Other Escrow II Reserve Description | Other Escrow II (Initial) ($) | Other Escrow II (Monthly) ($) | Other Escrow II Cap ($) | Other Escrow II Escrow - Cash or LoC | Other Escrow II - LoC Counterparty | Holdback | Ownership Interest |
1 | 225 & 233 Park Avenue South | TI/LC/Tenant Concessions Reserve (14,864,252); Remaining Base Costs & Fees Reserve (11,529,288) | 26,393,540 | 0 | 0 | Cash | Buzzfeed Rollover Reserve Account | 0 | Springing | 0 | Fee | ||||||
2 | 211 Mount Airy Road | Tenant Specific TILC Reserve | 2,243,437 | 0 | 0 | Cash | Rent Concession Reserve | 8,514,457 | 0 | 0 | Cash | Fee | |||||
3 | Lakeside Shopping Center | Ground Rent Reserve | 0 | Springing | 0 | Tenant Specific TILC / Rent Concession Reserve | Tenant Specific TILC ($7,606,095) / Rent Concession ($1,214,427) Reserve | 0 | 0 | Cash | Fee and Leasehold | ||||||
4 | Long Island Prime Portfolio - Uniondale | Unfunded Obligations | 11,598,911 | 0 | 0 | Cash | Ground Rent | 110,240 | 0 | 0 | Cash | Leasehold | |||||
4.01 | RXR Plaza | Leasehold | |||||||||||||||
4.02 | Omni | Leasehold | |||||||||||||||
5 | Columbia Park Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
6 | 245 Park Avenue | Outstanding Rollover Reserve | 10,298,441 | 0 | 0 | Cash | MIO Partners Free Rent Reserve | 1,133,167 | 0 | 0 | Cash | Fee | |||||
7 | Two Independence Square | Garage Replacements Reserve | 871,097 | Springing | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
8 | Yeshiva University Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
8.01 | 2495 Amsterdam Avenue | Fee | |||||||||||||||
8.02 | 215 Lexington Avenue | Fee | |||||||||||||||
8.03 | 2520 Amsterdam Avenue | Fee | |||||||||||||||
8.04 | 245 Lexington Avenue | Fee | |||||||||||||||
8.05 | 253 Lexington Avenue | Fee | |||||||||||||||
9 | Lincolnshire Commons | Rent Concession Reserve | 330,677 | 0 | 0 | Cash | Tenant Specific TILC Reserve | 1,412,951 | 0 | 0 | Cash | Fee | |||||
10 | Starwood Capital Group Hotel Portfolio | Capital Work Reserve (5,883,991); Larkspur Capital Work Reserve (6,385,000) | 12,268,991 | Springing | 0 | Cash | Ground Rent Reserve Funds | 0 | Springing | 0 | Various | ||||||
10.01 | Larkspur Landing Sunnyvale | Fee | |||||||||||||||
10.02 | Larkspur Landing Milpitas | Fee | |||||||||||||||
10.03 | Larkspur Landing Campbell | Fee | |||||||||||||||
10.04 | Larkspur Landing San Francisco | Fee | |||||||||||||||
10.05 | Larkspur Landing Pleasanton | Fee | |||||||||||||||
10.06 | Larkspur Landing Bellevue | Fee | |||||||||||||||
10.07 | Larkspur Landing Sacramento | Fee | |||||||||||||||
10.08 | Hampton Inn Ann Arbor North | Fee | |||||||||||||||
10.09 | Larkspur Landing Hillsboro | Fee | |||||||||||||||
10.10 | Larkspur Landing Renton | Fee | |||||||||||||||
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | Fee | |||||||||||||||
10.12 | Residence Inn Toledo Maumee | Fee | |||||||||||||||
10.13 | Residence Inn Williamsburg | Fee | |||||||||||||||
10.14 | Hampton Inn Suites Waco South | Fee | |||||||||||||||
10.15 | Holiday Inn Louisville Airport Fair Expo | Fee | |||||||||||||||
10.16 | Courtyard Tyler | Fee | |||||||||||||||
10.17 | Hilton Garden Inn Edison Raritan Center | Leasehold | |||||||||||||||
10.18 | Hilton Garden Inn St Paul Oakdale | Fee | |||||||||||||||
10.19 | Residence Inn Grand Rapids West | Fee | |||||||||||||||
10.20 | Peoria, AZ Residence Inn | Fee | |||||||||||||||
10.21 | Hampton Inn Suites Bloomington Normal | Fee | |||||||||||||||
10.22 | Courtyard Chico | Fee | |||||||||||||||
10.23 | Hampton Inn Suites South Bend | Fee | |||||||||||||||
10.24 | Hampton Inn Suites Kokomo | Fee | |||||||||||||||
10.25 | Courtyard Wichita Falls | Fee | |||||||||||||||
10.26 | Hampton Inn Morehead | Fee | |||||||||||||||
10.27 | Residence Inn Chico | Fee | |||||||||||||||
10.28 | Courtyard Lufkin | Fee | |||||||||||||||
10.29 | Hampton Inn Carlisle | Fee | |||||||||||||||
10.30 | Springhill Suites Williamsburg | Fee | |||||||||||||||
10.31 | Fairfield Inn Bloomington | Fee | |||||||||||||||
10.32 | Waco Residence Inn | Fee | |||||||||||||||
10.33 | Holiday Inn Express Fishers | Fee | |||||||||||||||
10.34 | Larkspur Landing Folsom | Fee | |||||||||||||||
10.35 | Springhill Suites Chicago Naperville Warrenville | Fee | |||||||||||||||
10.36 | Holiday Inn Express & Suites Paris | Fee | |||||||||||||||
10.37 | Toledo Homewood Suites | Fee | |||||||||||||||
10.38 | Grand Rapids Homewood Suites | Fee | |||||||||||||||
10.39 | Fairfield Inn Laurel | Fee | |||||||||||||||
10.40 | Cheyenne Fairfield Inn and Suites | Fee | |||||||||||||||
10.41 | Courtyard Akron Stow | Fee | |||||||||||||||
10.42 | Towneplace Suites Bloomington | Fee | |||||||||||||||
10.43 | Larkspur Landing Roseville | Fee | |||||||||||||||
10.44 | Hampton Inn Danville | Fee | |||||||||||||||
10.45 | Holiday Inn Norwich | Fee | |||||||||||||||
10.46 | Hampton Inn Suites Longview North | Fee | |||||||||||||||
10.47 | Springhill Suites Peoria Westlake | Fee | |||||||||||||||
10.48 | Hampton Inn Suites Buda | Fee | |||||||||||||||
10.49 | Shawnee Hampton Inn | Fee | |||||||||||||||
10.50 | Racine Fairfield Inn | Fee | |||||||||||||||
10.51 | Hampton Inn Selinsgrove Shamokin Dam | Fee | |||||||||||||||
10.52 | Holiday Inn Express & Suites Terrell | Fee | |||||||||||||||
10.53 | Westchase Homewood Suites | Fee | |||||||||||||||
10.54 | Holiday Inn Express & Suites Tyler South | Fee | |||||||||||||||
10.55 | Holiday Inn Express & Suites Huntsville | Fee | |||||||||||||||
10.56 | Hampton Inn Sweetwater | Fee | |||||||||||||||
10.57 | Comfort Suites Buda Austin South | Fee | |||||||||||||||
10.58 | Fairfield Inn & Suites Weatherford | Fee | |||||||||||||||
10.59 | Holiday Inn Express & Suites Altus | Fee | |||||||||||||||
10.60 | Comfort Inn & Suites Paris | Fee | |||||||||||||||
10.61 | Hampton Inn Suites Decatur | Fee | |||||||||||||||
10.62 | Holiday Inn Express & Suites Texarkana East | Fee | |||||||||||||||
10.63 | Mankato Fairfield Inn | Fee | |||||||||||||||
10.64 | Candlewood Suites Texarkana | Fee | |||||||||||||||
10.65 | Country Inn & Suites Houston Intercontinental Airport East | Fee | |||||||||||||||
11 | Hilltop Plaza | Dunkin Donuts Reserve Funds | 650,000 | 0 | 0 | Cash | Free Rent Reserve Funds | 10,718 | 0 | 0 | Cash | Fee | |||||
12 | University Center Chicago | Seasonality Reserve | 0 | 430,018 | 0 | Cash | Tenant Specific TILC Reserve | 485,951 | 0 | 0 | Cash | Fee | |||||
13 | Del Amo Fashion Center | Tenant Specific TILC Reserve | 7,242,346 | 0 | 0 | Guaranty | Gap Rent Reserve | 828,894 | 0 | 0 | Guaranty | Fee | |||||
14 | Cleveland East Office Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 2,890,500 | Fee | ||||||||
14.01 | Landerbrook Corporate Center | Fee | |||||||||||||||
14.02 | Metropolitan Plaza | Fee | |||||||||||||||
15 | Crowne Plaza Dallas | PIP Reserve | 4,765,255 | Springing | 0 | Cash | Seasonality Reserve | 184,597 | Springing | 184,597 | Cash | Fee | |||||
16 | First Stamford Place | Rent Concession Reserve | 4,138,229 | 0 | 0 | Cash | Tenant Specific TILC Reserve | 5,248,949 | 0 | 0 | Cash | Fee | |||||
17 | 181 Second Avenue | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
18 | iStar Leased Fee Portfolio | Ground Rent Funds | 0 | Springing | 0 | 0 | 0 | 0 | Various | ||||||||
18.01 | Hilton Salt Lake | Fee | |||||||||||||||
18.02 | DoubleTree Seattle Airport | Fee and Leasehold | |||||||||||||||
18.03 | DoubleTree Mission Valley | Fee | |||||||||||||||
18.04 | One Ally Center | Fee | |||||||||||||||
18.05 | DoubleTree Sonoma | Fee | |||||||||||||||
18.06 | DoubleTree Durango | Fee | |||||||||||||||
18.07 | Northside Forsyth Hospital Medical Center | Fee | |||||||||||||||
18.08 | NASA/JPSS Headquarters | Fee | |||||||||||||||
18.09 | Dallas Market Center: Sheraton Suites | Fee | |||||||||||||||
18.10 | Dallas Market Center: Marriott Courtyard | Fee | |||||||||||||||
18.11 | The Buckler Apartments | Fee | |||||||||||||||
18.12 | Lock-Up Self Storage Facility | Fee | |||||||||||||||
19 | Crowne Plaza JFK | PIP Reserve | 281,000 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
20 | Jackson Crossing | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
21 | York Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
22 | River City Plaza | Cross Wireless Reserve | 3,196 | 0 | 0 | Cash | Mattress King Reserve; Ocean Dental Reserve | 0 | Matress King Reserve ($6,077); Ocean Dental Reserve ($10,199) | 0 | Cash | Fee | |||||
23 | Super 8 Resort Portfolio | PIP Reserve | 358,676 | 0 | 0 | Cash | Seasonality Reserve | 339,000 | $339,000 monthly payments in June, July and August | 1,017,000 | Cash | Fee | |||||
23.01 | Super 8 Jackson Hole | Fee | |||||||||||||||
23.02 | Super 8 Cody | Fee | |||||||||||||||
23.03 | Super 8 Coeur d’Alene | Fee | |||||||||||||||
24 | Village Shopping Center | Ross Dress for Less Lease Reserve | 1,226,576 | 0 | 0 | Cash | Shoe Carnival Lease Reserve ($42,790); Smokin Joe’s Lease Reserve ($9,000) | 51,790 | 0 | 0 | Cash | Fee | |||||
25 | Melville Plaza | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
26 | Hilton Garden Inn Chicago/North Loop | Seasonality Reserve | 0 | Springing | 0 | 0 | 0 | 0 | Fee | ||||||||
27 | Hampton Inn & Suites Nashville Airport | PIP Reserve | 119,900 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
28 | White Flint - ExtraSpace Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
29 | SoNo Square | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
30 | Village at Peachtree Corners | PT Solutions Rollover Reserve Fund | 29,845 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
31 | Sable Pointe Apartments | Specified Capital Reserve Payment | 0 | 4,107 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
32 | Marquis on Memorial | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
33 | Hampton Inn - Oregon, OH | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
34 | Marble Hall Gardens | Morgan State Renovation Reserve | 1,000,000 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
35 | Lotte Plaza | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
36 | The Refinery | Restoration Tax Abatement Reserve | 770,000 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
37 | Millersville - ExtraSpace Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
38 | Bennett Street Design District | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
39 | Cactus Plaza | Papa John’s Reserve | 52,555 | 0 | 0 | Cash | Free Rent Reserve | 24,518 | 0 | 0 | Cash | Fee | |||||
40 | Hampton Inn & Suites – Minooka | Seasonality Reserve | 39,000 | Springing | 0 | Cash | PIP Reserve | 0 | Springing | 0 | Fee | ||||||
41 | Daphne Hotel Portfolio | Seasonal Reserve | 108,000 | Monthly deposit of $36,000 on each payment date occurring during the period between June and August | 0 | Cash | PIP Reserve | 460,688 | 0 | 0 | Cash | Fee | |||||
41.01 | Comfort Suites Daphne | Fee | |||||||||||||||
41.02 | Best Western Plus Daphne | Fee | |||||||||||||||
42 | Campbell Station - TN | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
43 | Fairfield Inn & Suites - Toledo | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
44 | Hampton Inn & Suites – Albuquerque | PIP Reserve | 0 | Springing | 0 | 0 | 0 | 0 | Fee | ||||||||
45 | Holiday Inn Express – Huntsville | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
46 | 500 South Gravers Road | Rent Abatement Reserve Fund | 43,512 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
47 | Palm Ridge Shopping Center | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
48 | Sam Houston Technology Center | Free Rent Reserve | 57,260 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
49 | Camp Creek Pointe | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
50 | Sandpointe Apartments | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
51 | The Preserve at Tumbling Creek | Condominium Charges | 0 | 21,465 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
52 | Salem Center | Springing Major Tenant Reserve | 0 | Springing | 0 | 24 Hour Fitness TILC Reserve | 100,000 | 0 | 0 | Cash | Fee | ||||||
53 | CVS - Williston | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
54 | Fairfield Inn & Suites - Huntsville | PIP Reserve | 878,900 | 0 | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
55 | Walgreens - Clearwater | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
56 | Shops on Texas | Anchor Tenant Rollover Reserve | 50,000 | Springing | 100,000 | Cash | 0 | 0 | 0 | Fee | |||||||
57 | Landover - ExtraSpace Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
58 | Baytown Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
59 | Baton Rouge Retail | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
59.01 | 6556 Siegen Lane | Fee | |||||||||||||||
59.02 | 9827 Bluebonnet Boulevard | Fee | |||||||||||||||
60 | Days Inn Iselin | Seasonal Reserve | 0 | Monthly: $5,000 on each payment date occurring in January and October; $10,000 on each payment date occurring in May; $20,000 on each payment date occurring in July and August | 0 | Cash | 0 | 0 | 0 | Fee | |||||||
61 | Okemos Plaza | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
62 | Fedex - Akron | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
63 | AllState Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | Fee | |||||||||
64 | National Self Storage – ELP 9 | 0 | 0 | 0 | 0 | 0 | 0 | Fee |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage Loan Number | Property Name | Ground Lease Initial Expiration Date | Annual Ground Rent Payment | Annual Ground Rent Increases | Lockbox | Whole Loan Cut-off Date Balance ($) | Whole Loan Debt Service ($) | Subordinate Secured Debt Original Balance ($) | Subordinate Secured Debt Cut-off Date Balance ($) | Whole Loan U/W NOI DSCR (x) | Whole Loan U/W NCF DSCR (x) | Whole Loan Cut-off Date LTV Ratio | Whole Loan Cut-off Date U/W NOI Debt Yield | Whole Loan Cut-off Date U/W NCF Debt Yield | Mezzanine Debt Cut-off Date Balance($) | Sponsor | Affiliated Sponsors | Mortgage Loan Number |
1 | 225 & 233 Park Avenue South | Hard/Springing Cash Management | 195,000,000 | Orda Management Corporation | 1 | |||||||||||||
2 | 211 Mount Airy Road | Hard/Upfront Cash Management | HGGP Capital VIII, LLC; HGGP Capital IX, LLC; HGGP Capital X, LLC; HGGP Capital XI, LLC | 2 | ||||||||||||||
3 | Lakeside Shopping Center | Ground Lease 1: 2/28/2056; Ground Lease 2: 8/31/2056 | Ground Lease 1: $38,910; Ground Lease 2: $28,800 | 1/0/1900 | Hard/Springing Cash Management | Jeffrey J. Feil | 3 | |||||||||||
4 | Long Island Prime Portfolio - Uniondale | Various | $1,506,760 | Hard/Springing Cash Management | 45,970,000 | RXR Realty LLC | 4 | |||||||||||
4.01 | RXR Plaza | 4.01 | ||||||||||||||||
4.02 | Omni | 4.02 | ||||||||||||||||
5 | Columbia Park Shopping Center | Hard/Upfront Cash Management | 7,961,167 | Forest City Realty Trust, Inc. | 5 | |||||||||||||
6 | 245 Park Avenue | Hard/Springing Cash Management | 1,200,000,000 | 3,720,364 | 120,000,000 | 120,000,000 | 2.58 | 2.45 | 54.3% | 9.6% | 9.1% | 568,000,000 | HNA Group | 6 | ||||
7 | Two Independence Square | Hard/Upfront Cash Management | 225,700,000 | 615,947 | 61,700,000 | 61,700,000 | 2.78 | 2.76 | 60.2% | 9.1% | 9.0% | 7 | ||||||
8 | Yeshiva University Portfolio | Hard/Upfront Cash Management | Yeshiva University | 8 | ||||||||||||||
8.01 | 2495 Amsterdam Avenue | 8.01 | ||||||||||||||||
8.02 | 215 Lexington Avenue | 8.02 | ||||||||||||||||
8.03 | 2520 Amsterdam Avenue | 8.03 | ||||||||||||||||
8.04 | 245 Lexington Avenue | 8.04 | ||||||||||||||||
8.05 | 253 Lexington Avenue | 8.05 | ||||||||||||||||
9 | Lincolnshire Commons | Springing | Andrew Hochberg, Marc Blum | 9 | ||||||||||||||
10 | Starwood Capital Group Hotel Portfolio | Various | Various | Various | Soft/Springing Cash Management | Starwood Capital Group Global, L.P. | 10 | |||||||||||
10.01 | Larkspur Landing Sunnyvale | 10.01 | ||||||||||||||||
10.02 | Larkspur Landing Milpitas | 10.02 | ||||||||||||||||
10.03 | Larkspur Landing Campbell | 10.03 | ||||||||||||||||
10.04 | Larkspur Landing San Francisco | 10.04 | ||||||||||||||||
10.05 | Larkspur Landing Pleasanton | 10.05 | ||||||||||||||||
10.06 | Larkspur Landing Bellevue | 10.06 | ||||||||||||||||
10.07 | Larkspur Landing Sacramento | 10.07 | ||||||||||||||||
10.08 | Hampton Inn Ann Arbor North | 10.08 | ||||||||||||||||
10.09 | Larkspur Landing Hillsboro | 10.09 | ||||||||||||||||
10.10 | Larkspur Landing Renton | 10.10 | ||||||||||||||||
10.11 | Holiday Inn Arlington Northeast Rangers Ballpark | 10.11 | ||||||||||||||||
10.12 | Residence Inn Toledo Maumee | 10.12 | ||||||||||||||||
10.13 | Residence Inn Williamsburg | 10.13 | ||||||||||||||||
10.14 | Hampton Inn Suites Waco South | 10.14 | ||||||||||||||||
10.15 | Holiday Inn Louisville Airport Fair Expo | 10.15 | ||||||||||||||||
10.16 | Courtyard Tyler | 10.16 | ||||||||||||||||
10.17 | Hilton Garden Inn Edison Raritan Center | 10.17 | ||||||||||||||||
10.18 | Hilton Garden Inn St Paul Oakdale | 10.18 | ||||||||||||||||
10.19 | Residence Inn Grand Rapids West | 10.19 | ||||||||||||||||
10.20 | Peoria, AZ Residence Inn | 10.20 | ||||||||||||||||
10.21 | Hampton Inn Suites Bloomington Normal | 10.21 | ||||||||||||||||
10.22 | Courtyard Chico | 10.22 | ||||||||||||||||
10.23 | Hampton Inn Suites South Bend | 10.23 | ||||||||||||||||
10.24 | Hampton Inn Suites Kokomo | 10.24 | ||||||||||||||||
10.25 | Courtyard Wichita Falls | 10.25 | ||||||||||||||||
10.26 | Hampton Inn Morehead | 10.26 | ||||||||||||||||
10.27 | Residence Inn Chico | 10.27 | ||||||||||||||||
10.28 | Courtyard Lufkin | 10.28 | ||||||||||||||||
10.29 | Hampton Inn Carlisle | 10.29 | ||||||||||||||||
10.30 | Springhill Suites Williamsburg | 10.30 | ||||||||||||||||
10.31 | Fairfield Inn Bloomington | 10.31 | ||||||||||||||||
10.32 | Waco Residence Inn | 10.32 | ||||||||||||||||
10.33 | Holiday Inn Express Fishers | 10.33 | ||||||||||||||||
10.34 | Larkspur Landing Folsom | 10.34 | ||||||||||||||||
10.35 | Springhill Suites Chicago Naperville Warrenville | 10.35 | ||||||||||||||||
10.36 | Holiday Inn Express & Suites Paris | 10.36 | ||||||||||||||||
10.37 | Toledo Homewood Suites | 10.37 | ||||||||||||||||
10.38 | Grand Rapids Homewood Suites | 10.38 | ||||||||||||||||
10.39 | Fairfield Inn Laurel | 10.39 | ||||||||||||||||
10.40 | Cheyenne Fairfield Inn and Suites | 10.40 | ||||||||||||||||
10.41 | Courtyard Akron Stow | 10.41 | ||||||||||||||||
10.42 | Towneplace Suites Bloomington | 10.42 | ||||||||||||||||
10.43 | Larkspur Landing Roseville | 10.43 | ||||||||||||||||
10.44 | Hampton Inn Danville | 10.44 | ||||||||||||||||
10.45 | Holiday Inn Norwich | 10.45 | ||||||||||||||||
10.46 | Hampton Inn Suites Longview North | 10.46 | ||||||||||||||||
10.47 | Springhill Suites Peoria Westlake | 10.47 | ||||||||||||||||
10.48 | Hampton Inn Suites Buda | 10.48 | ||||||||||||||||
10.49 | Shawnee Hampton Inn | 10.49 | ||||||||||||||||
10.50 | Racine Fairfield Inn | 10.50 | ||||||||||||||||
10.51 | Hampton Inn Selinsgrove Shamokin Dam | 10.51 | ||||||||||||||||
10.52 | Holiday Inn Express & Suites Terrell | 10.52 | ||||||||||||||||
10.53 | Westchase Homewood Suites | 10.53 | ||||||||||||||||
10.54 | Holiday Inn Express & Suites Tyler South | 10.54 | ||||||||||||||||
10.55 | Holiday Inn Express & Suites Huntsville | 10.55 | ||||||||||||||||
10.56 | Hampton Inn Sweetwater | 10.56 | ||||||||||||||||
10.57 | Comfort Suites Buda Austin South | 10.57 | ||||||||||||||||
10.58 | Fairfield Inn & Suites Weatherford | 10.58 | ||||||||||||||||
10.59 | Holiday Inn Express & Suites Altus | 10.59 | ||||||||||||||||
10.60 | Comfort Inn & Suites Paris | 10.60 | ||||||||||||||||
10.61 | Hampton Inn Suites Decatur | 10.61 | ||||||||||||||||
10.62 | Holiday Inn Express & Suites Texarkana East | 10.62 | ||||||||||||||||
10.63 | Mankato Fairfield Inn | 10.63 | ||||||||||||||||
10.64 | Candlewood Suites Texarkana | 10.64 | ||||||||||||||||
10.65 | Country Inn & Suites Houston Intercontinental Airport East | 10.65 | ||||||||||||||||
11 | Hilltop Plaza | Hard/Springing Cash Management | Gary D. Rappaport | 11 | ||||||||||||||
12 | University Center Chicago | Hard/Upfront Cash Management | UCC Chicago Acquisition Partner LLC; Blue Vista Capital Management, LLC | 12 | ||||||||||||||
13 | Del Amo Fashion Center | Hard/Springing Cash Management | 585,000,000 | 1,807,796 | 125,700,000 | 125,700,000 | 2.74 | 2.63 | 50.6% | 10.1% | 9.7% | Simon Property Group, L.P.; Commingled Pension Trust Fund (Strategic Property) of JPMorgan Chase Bank, N.A. | 13 | |||||
14 | Cleveland East Office Portfolio | Hard/Springing Cash Management | Shelbourne Global Solutions, LLC | 14 | ||||||||||||||
14.01 | Landerbrook Corporate Center | 14.01 | ||||||||||||||||
14.02 | Metropolitan Plaza | 14.02 | ||||||||||||||||
15 | Crowne Plaza Dallas | Hard/Springing Cash Management | Terry D. Tognazzini | 15 | ||||||||||||||
16 | First Stamford Place | Hard/Springing Cash Management | 16,000,000 | Empire State Realty OP, L.P. | 16 | |||||||||||||
17 | 181 Second Avenue | Hard/Springing Cash Management | Downtown Properties Holdings, LLC | 17 | ||||||||||||||
18 | iStar Leased Fee Portfolio | Various | Various | Various | Hard/Springing Cash Management | iStar Inc. | 18 | |||||||||||
18.01 | Hilton Salt Lake | 18.01 | ||||||||||||||||
18.02 | DoubleTree Seattle Airport | 18.02 | ||||||||||||||||
18.03 | DoubleTree Mission Valley | 18.03 | ||||||||||||||||
18.04 | One Ally Center | 18.04 | ||||||||||||||||
18.05 | DoubleTree Sonoma | 18.05 | ||||||||||||||||
18.06 | DoubleTree Durango | 18.06 | ||||||||||||||||
18.07 | Northside Forsyth Hospital Medical Center | 18.07 | ||||||||||||||||
18.08 | NASA/JPSS Headquarters | 18.08 | ||||||||||||||||
18.09 | Dallas Market Center: Sheraton Suites | 18.09 | ||||||||||||||||
18.10 | Dallas Market Center: Marriott Courtyard | 18.10 | ||||||||||||||||
18.11 | The Buckler Apartments | 18.11 | ||||||||||||||||
18.12 | Lock-Up Self Storage Facility | 18.12 | ||||||||||||||||
19 | Crowne Plaza JFK | Hard/Springing Cash Management | 4,300,000 | Allen Gross | 19 | |||||||||||||
20 | Jackson Crossing | Springing | Vito F. Cardinale; Nicholas Ponzio; Frank J. Mozino | 20 | ||||||||||||||
21 | York Shopping Center | Springing | E. Stanley Kroenke | 21 | ||||||||||||||
22 | River City Plaza | Hard/Upfront Cash Management | Vector Securities Corporation | 22 | ||||||||||||||
23 | Super 8 Resort Portfolio | Hard/Springing Cash Management | Frank Cuiffo; Ronald Steward | 23 | ||||||||||||||
23.01 | Super 8 Jackson Hole | 23.01 | ||||||||||||||||
23.02 | Super 8 Cody | 23.02 | ||||||||||||||||
23.03 | Super 8 Coeur d’Alene | 23.03 | ||||||||||||||||
24 | Village Shopping Center | Hard/Springing Cash Management | David H. Lee | 24 | ||||||||||||||
25 | Melville Plaza | Springing | Michael B. Willner | 25 | ||||||||||||||
26 | Hilton Garden Inn Chicago/North Loop | Hard/Springing Cash Management | United Capital Corp. | 26 | ||||||||||||||
27 | Hampton Inn & Suites Nashville Airport | Springing | Pratapkumar B. Patel; Yogendrakumar H. Patel; Jayshree Patel; Rashmi Patel; Urvashi H. Patel | 27 | ||||||||||||||
28 | White Flint - ExtraSpace Self Storage | None | Larry S. Goldberg, Laurie L. Goldberg, Yale L. Goldberg | Y - Group 1 | 28 | |||||||||||||
29 | SoNo Square | Hard/Springing Cash Management | David A. Waldman | 29 | ||||||||||||||
30 | Village at Peachtree Corners | Hard/Springing Cash Management | Starpoint Properties, LLC | 30 | ||||||||||||||
31 | Sable Pointe Apartments | Springing | Arman Soltani; Ali Soltani | 31 | ||||||||||||||
32 | Marquis on Memorial | Springing | Josef C. Loeffler | 32 | ||||||||||||||
33 | Hampton Inn - Oregon, OH | Springing | Jabbar Yousif; Saad Roumaya; Francis Shallal | Y - Group 2 | 33 | |||||||||||||
34 | Marble Hall Gardens | Soft/Springing Cash Management | Harmonia Hopkins LLC; Harmonia Capital USA, Inc.; Tong Gao | 34 | ||||||||||||||
35 | Lotte Plaza | None | Richard J. Demmitt; Victor J. Lancelotta; Lancelotta Investment Partnership LLLP | 35 | ||||||||||||||
36 | The Refinery | Springing | Christian M. Cancienne | 36 | ||||||||||||||
37 | Millersville - ExtraSpace Self Storage | None | Michael D. Goldberg, Yale L. Goldberg | Y - Group 1 | 37 | |||||||||||||
38 | Bennett Street Design District | Springing | Jack D. Brown, Steven H. Fuller JR., Gregg Loomis, Truette T. Stubbs | 38 | ||||||||||||||
39 | Cactus Plaza | Springing | Andrew J. Sobel | 39 | ||||||||||||||
40 | Hampton Inn & Suites – Minooka | Springing | Bruce Kinseth; Leslie Kinseth; Gary Kinseth; Linda Skinner | 40 | ||||||||||||||
41 | Daphne Hotel Portfolio | Hard/Springing Cash Management | Anil Patel; Raman Patel; Rajendra Desai | 41 | ||||||||||||||
41.01 | Comfort Suites Daphne | 41.01 | ||||||||||||||||
41.02 | Best Western Plus Daphne | 41.02 | ||||||||||||||||
42 | Campbell Station - TN | Springing | John E. Young | 42 | ||||||||||||||
43 | Fairfield Inn & Suites - Toledo | Springing | Jabbar Yousif; Saad Roumaya | Y - Group 2 | 43 | |||||||||||||
44 | Hampton Inn & Suites – Albuquerque | Springing | Anthony Jon Sherman | 44 | ||||||||||||||
45 | Holiday Inn Express – Huntsville | Springing | Kemmons Wilson Companies, LLC; Thomas G. Bartlett; William A. Owings; Douglas L. Owings | 45 | ||||||||||||||
46 | 500 South Gravers Road | Hard/Springing Cash Management | Moses Y. Samet | 46 | ||||||||||||||
47 | Palm Ridge Shopping Center | Springing | Sabri Salim | 47 | ||||||||||||||
48 | Sam Houston Technology Center | Hard/Springing Cash Management | Ellen Kwiatkowski | 48 | ||||||||||||||
49 | Camp Creek Pointe | None | Mark Rafeh; John Proia; Daniel Harrington | 49 | ||||||||||||||
50 | Sandpointe Apartments | None | Benjamin D. Eisler; Shirley E. Eisler; Allen Orwitz; Lea Orwitz; Eisler Revocable Trust; Allen Orwitz and Lea Orwitz Revocable Trusts | 50.00 | ||||||||||||||
51 | The Preserve at Tumbling Creek | Springing | Paul Martorana | 51 | ||||||||||||||
52 | Salem Center | Springing | Rudy Nodar | 52 | ||||||||||||||
53 | CVS - Williston | Hard/Springing Cash Management | Stephen R. Colen, Helen S. Colen | 53 | ||||||||||||||
54 | Fairfield Inn & Suites - Huntsville | Springing | Shreyas Patel | 54 | ||||||||||||||
55 | Walgreens - Clearwater | Springing | Steven Frank | 55 | ||||||||||||||
56 | Shops on Texas | Hard/Springing Cash Management | Richard A. Papapietro, Jr. | 56 | ||||||||||||||
57 | Landover - ExtraSpace Self Storage | None | Larry S. Goldberg, Laurie L. Goldberg, Yale L. Goldberg | Y - Group 1 | 57 | |||||||||||||
58 | Baytown Self Storage | Springing | Archie Tracy | 58 | ||||||||||||||
59 | Baton Rouge Retail | Hard/Springing Cash Management | Perri & Ben Goldenhersh | 59 | ||||||||||||||
59.01 | 6556 Siegen Lane | 59.01 | ||||||||||||||||
59.02 | 9827 Bluebonnet Boulevard | 59.02 | ||||||||||||||||
60 | Days Inn Iselin | Hard/Springing Cash Management | Anisha Jasani; Barkat Jasani | 60 | ||||||||||||||
61 | Okemos Plaza | Hard/Springing Cash Management | Dana Linkner | 61 | ||||||||||||||
62 | Fedex - Akron | Springing | NAV | 62 | ||||||||||||||
63 | AllState Self Storage | Springing | NAV | 63 | ||||||||||||||
64 | National Self Storage – ELP 9 | None | Richard D. Holdridge; Sue Holdridge | 64 |