Bank 2021-BNK31 FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-226486-18

BANK 2021-BNK31 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. 333-226486) 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, BofA Securities, Inc., Morgan Stanley & Co. LLC, Academy Securities, Inc., Drexel Hamilton, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

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
1	McClellan Park	WFB		Various	McClellan	CA	95652	Industrial	Warehouse	1938	2019
2	605 Third Avenue	MSMCH		605 Third Avenue	New York	NY	10158	Office	CBD	1965	2018
3	Miami Design District	BANA		151 NE 40th Street	Miami	FL	33137	Retail	Luxury Retail	2014
4	ExchangeRight Net Leased Portfolio #42	BANA		Various	Various	Various	Various	Various	Various	Various	Various
4.01	Walmart Neighborhood Market - Huntsville (Bailey Cove), AL	BANA		9020 Bailey Cove Road Southeast	Huntsville	AL	35802	Retail	Single Tenant	2016
4.02	Walmart Neighborhood Market - Theodore (Theodore), AL	BANA		7320 Theodore Dawes Road	Theodore	AL	36582	Retail	Single Tenant	2016
4.03	Walgreens - Peoria (Pioneer), IL	BANA		1919 West Pioneer Parkway	Peoria	IL	61615	Retail	Single Tenant	2001
4.04	Tractor Supply - Kennesaw (Blue Spring), GA	BANA		3064 Cobb Parkway Northwest	Kennesaw	GA	30152	Retail	Single Tenant	2020
4.05	Walgreens - Bettendorf (Middle), IA	BANA		830 Middle Road	Bettendorf	IA	52722	Retail	Single Tenant	2003
4.06	Walgreens - Dallas (Ledbetter), TX	BANA		2401 West Ledbetter Drive	Dallas	TX	75233	Retail	Single Tenant	2000
4.07	Walgreens - Fort Worth (28th), TX	BANA		108 Northeast 28th Street	Fort Worth	TX	76164	Retail	Single Tenant	2000
4.08	CVS Pharmacy - Forest Park (Forest), GA	BANA		1029 Forest Parkway	Forest Park	GA	30297	Retail	Single Tenant	1997
4.09	Fresenius Medical Care - Oshkosh (Omro), WI	BANA		2678 Omro Road Ste 101A	Oshkosh	WI	54904	Office	Medical	2019
4.10	Family Dollar - Syracuse (Salina), NY	BANA		2826 South Salina Street	Syracuse	NY	13205	Retail	Single Tenant	2016
4.11	Family Dollar - Lebanon (Maple), PA	BANA		1034 Maple Street	Lebanon	PA	17046	Retail	Single Tenant	2017
4.12	Dollar General - Alvin (FM 1462), TX	BANA		3519 FM 1462	Alvin	TX	77511	Retail	Single Tenant	2020
4.13	Dollar General - Liverpool (Oswego), NY	BANA		7386 Oswego Road	Liverpool	NY	13090	Retail	Single Tenant	2015	2020
4.14	Dollar General - Cleburne (County Rd 427A), TX	BANA		1800 County Road 427A	Cleburne	TX	76031	Retail	Single Tenant	2018
5	250 West 57th Street	MSMCH		250 West 57th Street	New York	NY	10107	Office	CBD	1921	2017-2020
6	ExchangeRight REIT 2	WFB		Various	Various	Various	Various	Various	Various	Various	Various
6.01	Walmart Neighborhood Market - Huntsville	WFB		2305 Jordan Lane Southwest	Huntsville	AL	35805	Retail	Single Tenant	2016
6.02	Biolife - Las Vegas	WFB		2882 South Maryland Parkway	Las Vegas	NV	89109	Office	Medical	1999	2020
6.03	Kroger - Farmington	WFB		25780 Middlebelt Road	Farmington Hills	MI	48336	Retail	Single Tenant	1972	2017
6.04	Hobby Lobby - Greenville	WFB		3432 South Memorial Drive	Greenville	NC	27834	Retail	Single Tenant	2016
6.05	Kroger - Fort Wayne	WFB		1125 West State Boulevard	Fort Wayne	IN	46808	Retail	Single Tenant	1988	1999
6.06	Dollar Tree - Fort Wayne	WFB		1125 West State Boulevard	Fort Wayne	IN	46808	Retail	Single Tenant	1988	1999
6.07	Dollar General - Houston	WFB		525 Crosstimbers Street	Houston	TX	77022	Retail	Single Tenant	2011
6.08	Family Dollar - Memphis	WFB		1427 North Hollywood Street	Memphis	TN	38108	Retail	Single Tenant	2012
6.09	Family Dollar - Commerce City	WFB		5947 East 64th Avenue	Commerce City	CO	80022	Retail	Single Tenant	1999
6.10	Family Dollar - Columbus	WFB		675 East Hudson Street	Columbus	OH	43211	Retail	Single Tenant	2011
6.11	Dollar General - OKC	WFB		4800 Northwest 23rd Street	Oklahoma City	OK	73127	Retail	Single Tenant	2012
6.12	Dollar General - Chicago	WFB		6225 South Kedzie Avenue	Chicago	IL	60629	Retail	Single Tenant	1954	2012
6.13	Family Dollar - Beaumont	WFB		4010 Magnolia Street	Beaumont	TX	77703	Retail	Single Tenant	2011
7	U-Haul AREC Portfolio 43	BANA		Various	Various	Various	Various	Self Storage	Self Storage	Various	Various
7.01	U-Haul Moving & Storage at Joe Battle & I-10	BANA		1110 Joe Battle Boulevard	El Paso	TX	79928	Self Storage	Self Storage	2013
7.02	U-Haul Moving & Storage of North Smithfield	BANA		408 Eddie Dowling Highway	North Smithfield	RI	02896	Self Storage	Self Storage	1980	2017
7.03	U-Haul Moving & Storage of Downtown Waterbury	BANA		560 Bank Street	Waterbury	CT	06708	Self Storage	Self Storage	2002
7.04	U-Haul Moving & Storage of the White Mountains	BANA		3761 West White Mountain Boulevard	Pinetop-Lakeside	AZ	85929	Self Storage	Self Storage	1984
7.05	U-Haul Moving & Storage of Wapato Park	BANA		6402 to 6442 South Yakima Avenue	Tacoma	WA	98408	Self Storage	Self Storage	1963	2016
7.06	U-Haul of Moultonborough Self-Storage	BANA		1060 Whittier Highway	Moultonborough	NH	03254	Self Storage	Self Storage	2000
7.07	U-Haul Moving & Storage of Downtown Grand Rapids	BANA		500 and 532 Grandville Avenue Southwest	Grand Rapids	MI	49503	Self Storage	Self Storage	1920	2017
7.08	U-Haul Moving & Storage of Canton	BANA		6229 US Highway 11	Canton	NY	13617	Self Storage	Self Storage	1950
7.09	U-Haul Storage of Twin Falls	BANA		630 Eastland Drive South	Twin Falls	ID	83301	Self Storage	Self Storage	1981
7.10	U-Haul Moving & Storage of Twin Falls	BANA		1757 Kimberly Road	Twin Falls	ID	83301	Self Storage	Self Storage	1969
7.11	U-Haul at 12th & L	BANA		1212 Earnest South Brazill Street	Tacoma	WA	98408	Self Storage	Self Storage	1960
8	McDonald’s Global HQ	BANA		110 North Carpenter Street	Chicago	IL	60607	Office	CBD	2018	N/A
9	Inland SE Self Storage Portfolio	WFB		Various	Various	Various	Various	Self Storage	Self Storage	Various	Various
9.01	Life Storage - 708	WFB		1500 Browns Lane	Louisville	KY	40207	Self Storage	Self Storage	1987
9.02	Life Storage - 797	WFB		364 West Main Street	Hendersonville	TN	37075	Self Storage	Self Storage	1986
9.03	Life Storage - 798	WFB		63 New Shackle Island Road	Hendersonville	TN	37075	Self Storage	Self Storage	1997
9.04	Devon Self Storage	WFB		2375 Lexington Road	Athens	GA	30605	Self Storage	Self Storage	2006	2011
9.05	Life Storage - 701	WFB		5215 Dixie Highway	Louisville	KY	40216	Self Storage	Self Storage	1994
10	350 Holger San Jose	WFB		350 Holger Way	San Jose	CA	95134	Office	Suburban	1999	2019
11	ExchangeRight Net Leased Portfolio #41	MSMCH		Various	Various	Various	Various	Various	Various	Various	Various
11.01	Dignity Health - Glendale, AZ	MSMCH		17040 North 51st Avenue	Glendale	AZ	85308	Office	Medical	2019
11.02	Walmart Neighborhood Market - Mobile, AL	MSMCH		2570 Government Boulevard	Mobile	AL	36606	Retail	Single Tenant	2015
11.03	Walmart Neighborhood Market - Forest, VA	MSMCH		16807 Forest Road	Forest	VA	24551	Retail	Single Tenant	2015
11.04	BioLife Plasma Services L.P. - Avondale, AZ	MSMCH		1655 North 107th Avenue	Avondale	AZ	85392	Office	Medical	2020
11.05	BioLife Plasma Services L.P. - Richmond, VA	MSMCH		8702 Staples Mill Road	Richmond	VA	23228	Office	Medical	1998	2020
11.06	Natural Grocers - Little Rock, AR	MSMCH		9210 Rodney Parham Road	Little Rock	AR	72227	Retail	Single Tenant	2015
11.07	Walgreens - Columbus, OH	MSMCH		3015 East Livingston Avenue	Columbus	OH	43209	Retail	Single Tenant	2000	2018
11.08	CVS Pharmacy - Schaumburg, IL	MSMCH		1855 West Irving Park Road	Schaumburg	IL	60193	Retail	Single Tenant	2005
11.09	Hobby Lobby - Odessa, TX	MSMCH		4618 and 4642 East University Boulevard	Odessa	TX	79762	Retail	Single Tenant	1982
11.10	Tractor Supply - Toughkenamon, PA	MSMCH		821 Newark Road	Toughkenamon	PA	19374	Retail	Single Tenant	2018
11.11	Walgreens - Harker Heights, TX	MSMCH		400 East FM 2410 Road	Harker Heights	TX	76548	Retail	Single Tenant	2006
11.12	Fresenius Medical Care - Hephzibah, GA	MSMCH		3801 Woodlake Drive	Hephzibah	GA	30815	Office	Medical	2015
11.13	Tractor Supply - Alexandria, LA	MSMCH		3162 North MacArthur Drive	Alexandria	LA	71303	Retail	Single Tenant	2008
11.14	Dollar Tree - Brown Deer, WI	MSMCH		9325 North Green Bay Road	Brown Deer	WI	53209	Retail	Single Tenant	2020
11.15	Dollar General - Odessa, TX	MSMCH		1200 East 87th Street	Odessa	TX	79765	Retail	Single Tenant	2019
11.16	Dollar General - New Castle, PA	MSMCH		813 North Croton Avenue	New Castle	PA	16101	Retail	Single Tenant	2019
11.17	Dollar General - Evansville, IN	MSMCH		1015 East Mount Pleasant Road	Evansville	IN	47725	Retail	Single Tenant	2020
11.18	Dollar General - Harlingen, TX	MSMCH		2001 and 2417 Rio Hondo Road a/k/a 2501 Rio Hondo Road	Harlingen	TX	78550	Retail	Single Tenant	2020
12	Coleman Highline	WFB		1143 & 1155 Coleman Avenue	San Jose	CA	95110	Office	Suburban	2017
13	Fresh Pond Cambridge	MSMCH		168-210 Alewife Brook Parkway	Cambridge	MA	02138	Retail	Anchored	1950-1978
14	Holliswood Owners Corp.	NCB		196-04 Pompeii Avenue and 87-09 Pompeii Avenue	Hollis	NY	11423	Multifamily	Cooperative	1949	2006
15	Harvard West (Roseburg DHS Office)	MSMCH		738 West Harvard Avenue	Roseburg	OR	97471	Office	Suburban	1979	2016
16	23000 Millcreek Boulevard	MSMCH		23000 Millcreek Boulevard	Highland Hills	OH	44122	Office	Suburban	1997	2019
17	Laguna Hills Self Storage	BANA		23370 Moulton Parkway	Laguna Hills	CA	92653	Self Storage	Self Storage	1986
18	Newport Court	BANA		16700 Aston Street, 1771 & 1791 Deere Avenue	Irvine	CA	92606	Industrial	Manufacturing	1973	2000
19	EZ Storage Southfield Portfolio	WFB		Various	Southfield	MI	Various	Self Storage	Self Storage	Various
19.01	EZ Southfield	WFB		30215 Southfield Road	Southfield	MI	48076	Self Storage	Self Storage	2017
19.02	EZ Evergreen	WFB		24726 Evergreen Road	Southfield	MI	48075	Self Storage	Self Storage	2007
20	Naiman Industrial Portfolio	MSMCH		Various	Various	OH	Various	Industrial	Various	Various	Various
20.01	Richmond Road Industrial	MSMCH		26000, 26050, 26150 Richmond Road	Bedford Heights	OH	44146	Industrial	Flex	1966, 1969, 1984	2018-2020
20.02	Fargo Industrial	MSMCH		26401 Fargo Avenue	Bedford Heights	OH	44146	Industrial	Warehouse	1976	2019
20.03	Fargo Development	MSMCH		26800, 26820 Fargo Avenue	Bedford Heights	OH	44146	Industrial	Flex	1980
20.04	Eastland Industrial	MSMCH		6410 and 6430 Eastland Road	Brook Park	OH	44142	Industrial	Flex	1979	2018
21	Mission Ridge - CA	WFB		1011-1049 & 1161-1187 South Main Street	Manteca	CA	95337	Retail	Anchored	1992
22	All Aboard - 4 Property Portfolio	WFB		Various	Various	FL	Various	Various	Various	Various
22.01	Big Tree Depot	WFB		409 Big Tree Road	South Daytona	FL	32119	Self Storage	Self Storage	1961
22.02	Daytona Depot	WFB		145 North Charles Street	Daytona Beach	FL	32114	Self Storage	Self Storage	1973
22.03	Hand & Yonge	WFB		321 Hand Avenue & 534 South Yonge Street	Ormond Beach	FL	32174	Self Storage	Self Storage	1983
22.04	Clark Office Building	WFB		5111 South Ridgewood Avenue	Port Orange	FL	32127	Office	Suburban	2003
23	C.C. Filson World Headquarters	WFB		1741 1st Avenue South	Seattle	WA	98134	Mixed Use	Office/Industrial/Retail	1921	2015
24	100 & 200 Westlake - CA	WFB		100 & 200 North Westlake Boulevard	Westlake Village	CA	91362	Office	Suburban	1980
25	Guardian Storage Bridgeville	BANA		1599 Washington Pike	Bridgeville	PA	15017	Self Storage	Self Storage	2002
26	East Manchester Village	WFB		225-295 & 305 Glen Drive	East Manchester Township	PA	17345	Retail	Anchored	1995	2009
27	3900 Kinross	MSMCH		3900 Kinross Lakes Parkway	Richfield	OH	44286	Office	Suburban	1998	2017
28	Guardian Storage Fox Chapel	BANA		1390 Old Freeport Road	Pittsburgh	PA	15238	Self Storage	Self Storage	2003
29	Apple Cupertino	MSMCH		10475 Bandley Drive	Cupertino	CA	95014	Office	Suburban	1981
30	Amazon - Hazleton, PA	BANA		2150 North Park Drive	Hazleton	PA	18202	Industrial	Warehouse Distribution	2019
31	Walgreens Anchorage AK	MSMCH		725 East Northern Lights Boulevard	Anchorage	AK	99503	Retail	Single Tenant	2010
32	Sunset Hills	MSMCH		8475, 8485 and 8495 West Sunset Road	Las Vegas	NV	89113	Office	Suburban	2007, 2017, 2020
33	440 East 62nd St. Owners Corp.	NCB		440 East 62nd Street	New York	NY	10065	Multifamily	Cooperative	1960	1995
34	Quinnipiac Gardens	MSMCH		1 Quinnipiac Court aka 1314 Quinnipiac Avenue	New Haven	CT	06513	Multifamily	Garden	1961
35	Walgreens - Fresno	WFB		626 South Clovis Avenue	Fresno	CA	93727	Retail	Single Tenant	2001
36	Walgreens - Glenview	WFB		2871 Pfingsten Road	Glenview	IL	60026	Retail	Single Tenant	1991	2014
37	A1 Access Self Storage	MSMCH		66 Wrightstown Cookstown Road	New Hanover	NJ	08511	Self Storage	Self Storage	1995/2006
38	1049 5th Avenue	MSMCH		1049 Fifth Avenue	New York	NY	10028	Office	Medical	1928	2016
39	Hemet Self Storage	WFB		1180 North State Street	Hemet	CA	92543	Self Storage	Self Storage	1985
40	Katy Station Business Park and West Belt	MSMCH		Various	Various	TX	Various	Various	Various	Various
40.01	West Belt Business Park	MSMCH		5829 West Sam Houston Parkway North	Houston	TX	77041	Industrial	Flex	2004
40.02	Katy Station	MSMCH		1806 and 1812 Avenue D	Katy	TX	77493	Mixed Use	Industrial/Retail	1999, 2006
41	45-26 44th Street	BANA		45-26 44th Street	Sunnyside	NY	11104	Multifamily	Mid Rise	1929	2019
42	25 West 13th Corp.	NCB		25 West 13th Street	New York	NY	10011	Multifamily	Cooperative	1958	1999
43	Jackson 34 Realty Corp.	NCB		82-06 34th Avenue	Jackson Heights	NY	11372	Multifamily	Cooperative	1928	2008
44	980 Fifth Avenue	WFB		980 5th Avenue	San Rafael	CA	94901	Office	Suburban	1980	1999
45	Rent A Space Dunbar	MSMCH		2727 Fairlawn Avenue	Dunbar	WV	25064	Self Storage	Self Storage	1981
46	365 Bronx River Road Owners, Inc.	NCB		365 Bronx River Road	Yonkers	NY	10704	Multifamily	Cooperative	1958	2010
47	Ottawa Kansas MHC Portfolio	BANA		Various	Ottawa	KS	66067	Manufactured Housing Community	Manufactured Housing Community	1975
47.01	Acres Estates	BANA		520 and 601 South Burroughs Street	Ottawa	KS	66067	Manufactured Housing Community	Manufactured Housing Community	1975
47.02	Cherrywood Estates	BANA		711 East Garfield Street	Ottawa	KS	66067	Manufactured Housing Community	Manufactured Housing Community	1975
48	Hawthorn Self Storage	MSMCH		80 and 100 West Terra Cotta Avenue; 28934 North Darrell Road and 28976 North Darrell Road	Crystal Lake; Island Lake	IL	60014; 60042	Self Storage	Self Storage	1994
49	3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.	NCB		3111 Brighton 2nd Street	Brooklyn	NY	11235	Multifamily	Cooperative	1963	2004
50	Michelle Tenants Corp.	NCB		210-50 41st Avenue	Bayside	NY	11361	Multifamily	Cooperative	1963	2017
51	Plaza East Owners Corp.	NCB		5 Schenck Avenue a/k/a 1 Barstow Road	Great Neck	NY	11021	Multifamily	Cooperative	1965	2000
52	Rugby Road Owners Corp.	NCB		390 Rugby Road	Brooklyn	NY	11226	Multifamily	Cooperative	1961	2005
53	575 Riverhouse Corp.	NCB		575 Riverside Drive	New York	NY	10031	Multifamily	Cooperative	1928	2000
54	424 East 57th Street Tenants Corp.	NCB		424 East 57th Street	New York	NY	10022	Multifamily	Cooperative	1925	2010
55	Walgreens – Laurel	WFB		600 Washington Boulevard	Laurel	MD	20707	Other	Leased Fee	2013
56	599 Wea Owners Corp.	NCB		599 West End Avenue a/k/a 300 West 89th Street	New York	NY	10024	Multifamily	Cooperative	1924	2000
57	30-40 Fleetwood Avenue Apartment Corp.	NCB		30-40 Fleetwood Avenue	Mt. Vernon	NY	10552	Multifamily	Cooperative	1954	2004
58	57 Thompson Corp.	NCB		57 Thompson Street	New York	NY	10012	Multifamily	Cooperative	1894	2010
59	2 W. 90th St. Housing Corp.	NCB		2 West 90th Street	New York	NY	10025	Multifamily	Cooperative	1906	2008
60	Grand Liberte Cooperative, Inc.	NCB		96 Grand Street	New York	NY	10013	Multifamily	Cooperative	1868	2010
61	362 West Broadway Cooperative Corp.	NCB		362 West Broadway	New York	NY	10013	Multifamily	Cooperative	1892	2008

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	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	Maturity Date or ARD Balloon Payment ($)	ARD Loan	Origination Date	First Pay Date	Last IO Pay Date
1	McClellan Park	6,925,484	Sq. Ft.	52	90,000,000	90,000,000	9.9%	90,000,000	N	11/13/2020	1/11/2021	12/11/2030
2	605 Third Avenue	1,027,736	Sq. Ft.	225	80,000,000	80,000,000	8.8%	80,000,000	N	11/20/2020	1/5/2021	12/5/2030
3	Miami Design District	497,094	Sq. Ft.	805	80,000,000	80,000,000	8.8%	80,000,000	N	2/28/2020	4/1/2020	3/1/2030
4	ExchangeRight Net Leased Portfolio #42	222,970	Sq. Ft.	182	40,495,000	40,495,000	4.5%	40,495,000	N	12/22/2020	2/1/2021	1/1/2031
4.01	Walmart Neighborhood Market - Huntsville (Bailey Cove), AL	43,101	Sq. Ft.		7,397,567	7,397,567	0.8%
4.02	Walmart Neighborhood Market - Theodore (Theodore), AL	42,661	Sq. Ft.		6,939,040	6,939,040	0.8%
4.03	Walgreens - Peoria (Pioneer), IL	14,490	Sq. Ft.		3,851,626	3,851,626	0.4%
4.04	Tractor Supply - Kennesaw (Blue Spring), GA	19,156	Sq. Ft.		3,622,362	3,622,362	0.4%
4.05	Walgreens - Bettendorf (Middle), IA	14,503	Sq. Ft.		3,545,941	3,545,941	0.4%
4.06	Walgreens - Dallas (Ledbetter), TX	15,047	Sq. Ft.		3,545,941	3,545,941	0.4%
4.07	Walgreens - Fort Worth (28th), TX	15,047	Sq. Ft.		2,568,713	2,568,713	0.3%
4.08	CVS Pharmacy - Forest Park (Forest), GA	10,125	Sq. Ft.		1,834,108	1,834,108	0.2%
4.09	Fresenius Medical Care - Oshkosh (Omro), WI	7,243	Sq. Ft.		1,803,539	1,803,539	0.2%
4.10	Family Dollar - Syracuse (Salina), NY	8,320	Sq. Ft.		1,345,012	1,345,012	0.1%
4.11	Family Dollar - Lebanon (Maple), PA	8,320	Sq. Ft.		1,283,875	1,283,875	0.1%
4.12	Dollar General - Alvin (FM 1462), TX	9,026	Sq. Ft.		978,191	978,191	0.1%
4.13	Dollar General - Liverpool (Oswego), NY	6,831	Sq. Ft.		917,054	917,054	0.1%
4.14	Dollar General - Cleburne (County Rd 427A), TX	9,100	Sq. Ft.		862,031	862,031	0.1%
5	250 West 57th Street	543,743	Sq. Ft.	331	38,000,000	38,000,000	4.2%	38,000,000	N	11/12/2020	1/1/2021	12/1/2030
6	ExchangeRight REIT 2	289,623	Sq. Ft.	130	37,564,000	37,564,000	4.1%	37,564,000	N	12/24/2020	2/11/2021	1/11/2031
6.01	Walmart Neighborhood Market - Huntsville	41,951	Sq. Ft.		7,964,878	7,964,878	0.9%
6.02	Biolife - Las Vegas	15,450	Sq. Ft.		6,988,944	6,988,944	0.8%
6.03	Kroger - Farmington	43,909	Sq. Ft.		5,918,565	5,918,565	0.7%
6.04	Hobby Lobby - Greenville	55,060	Sq. Ft.		5,131,522	5,131,522	0.6%
6.05	Kroger - Fort Wayne	60,782	Sq. Ft.		4,766,334	4,766,334	0.5%
6.06	Dollar Tree - Fort Wayne	10,000	Sq. Ft.		938,156	938,156	0.1%
6.07	Dollar General - Houston	8,373	Sq. Ft.		912,970	912,970	0.1%
6.08	Family Dollar - Memphis	9,255	Sq. Ft.		912,970	912,970	0.1%
6.09	Family Dollar - Commerce City	8,017	Sq. Ft.		912,970	912,970	0.1%
6.10	Family Dollar - Columbus	8,505	Sq. Ft.		818,525	818,525	0.1%
6.11	Dollar General - OKC	8,549	Sq. Ft.		818,525	818,525	0.1%
6.12	Dollar General - Chicago	9,692	Sq. Ft.		787,043	787,043	0.1%
6.13	Family Dollar - Beaumont	10,080	Sq. Ft.		692,598	692,598	0.1%
7	U-Haul AREC Portfolio 43	410,161	Sq. Ft.	90	37,000,000	36,917,578	4.1%	25,349,579	Y	12/23/2020	2/1/2021
7.01	U-Haul Moving & Storage at Joe Battle & I-10	80,426	Sq. Ft.		8,144,654	8,126,511	0.9%
7.02	U-Haul Moving & Storage of North Smithfield	44,831	Sq. Ft.		6,100,000	6,086,411	0.7%
7.03	U-Haul Moving & Storage of Downtown Waterbury	61,320	Sq. Ft.		5,374,441	5,362,469	0.6%
7.04	U-Haul Moving & Storage of the White Mountains	65,625	Sq. Ft.		5,044,000	5,032,764	0.6%
7.05	U-Haul Moving & Storage of Wapato Park	42,595	Sq. Ft.		4,300,000	4,290,421	0.5%
7.06	U-Haul of Moultonborough Self-Storage	30,000	Sq. Ft.		2,100,000	2,095,322	0.2%
7.07	U-Haul Moving & Storage of Downtown Grand Rapids	22,090	Sq. Ft.		1,972,928	1,968,533	0.2%
7.08	U-Haul Moving & Storage of Canton	20,062	Sq. Ft.		1,448,933	1,445,705	0.2%
7.09	U-Haul Storage of Twin Falls	35,120	Sq. Ft.		1,095,044	1,092,605	0.1%
7.10	U-Haul Moving & Storage of Twin Falls	8,092	Sq. Ft.		1,020,000	1,017,728	0.1%
7.11	U-Haul at 12th & L				400,000	399,109	0.0%
8	McDonald’s Global HQ	575,018	Sq. Ft.	292	35,000,000	34,555,371	3.8%	14,210,616	N	10/29/2020	12/1/2020
9	Inland SE Self Storage Portfolio	407,213	Sq. Ft.	80	32,600,000	32,600,000	3.6%	28,994,381	N	12/15/2020	2/11/2021	1/11/2026
9.01	Life Storage - 708	76,180	Sq. Ft.		7,550,000	7,550,000	0.8%
9.02	Life Storage - 797	93,465	Sq. Ft.		7,200,000	7,200,000	0.8%
9.03	Life Storage - 798	68,225	Sq. Ft.		7,000,000	7,000,000	0.8%
9.04	Devon Self Storage	102,775	Sq. Ft.		5,650,000	5,650,000	0.6%
9.05	Life Storage - 701	66,568	Sq. Ft.		5,200,000	5,200,000	0.6%
10	350 Holger San Jose	96,502	Sq. Ft.	320	30,900,000	30,900,000	3.4%	30,900,000	N	12/23/2020	2/11/2021	1/11/2031
11	ExchangeRight Net Leased Portfolio #41	332,181	Sq. Ft.	200	26,338,000	26,338,000	2.9%	26,338,000	N	11/24/2020	1/1/2021	12/1/2030
11.01	Dignity Health - Glendale, AZ	11,060	Sq. Ft.		3,714,208	3,714,208	0.4%
11.02	Walmart Neighborhood Market - Mobile, AL	41,920	Sq. Ft.		3,166,210	3,166,210	0.3%
11.03	Walmart Neighborhood Market - Forest, VA	41,117	Sq. Ft.		3,093,144	3,093,144	0.3%
11.04	BioLife Plasma Services L.P. - Avondale, AZ	14,410	Sq. Ft.		2,545,146	2,545,146	0.3%
11.05	BioLife Plasma Services L.P. - Richmond, VA	11,269	Sq. Ft.		2,143,281	2,143,281	0.2%
11.06	Natural Grocers - Little Rock, AR	15,000	Sq. Ft.		1,555,097	1,555,097	0.2%
11.07	Walgreens - Columbus, OH	15,120	Sq. Ft.		1,376,084	1,376,084	0.2%
11.08	CVS Pharmacy - Schaumburg, IL	13,013	Sq. Ft.		1,266,484	1,266,484	0.1%
11.09	Hobby Lobby - Odessa, TX	62,812	Sq. Ft.		1,242,129	1,242,129	0.1%
11.10	Tractor Supply - Toughkenamon, PA	19,097	Sq. Ft.		1,217,773	1,217,773	0.1%
11.11	Walgreens - Harker Heights, TX	14,820	Sq. Ft.		1,217,773	1,217,773	0.1%
11.12	Fresenius Medical Care - Hephzibah, GA	6,192	Sq. Ft.		874,361	874,361	0.1%
11.13	Tractor Supply - Alexandria, LA	19,097	Sq. Ft.		837,828	837,828	0.1%
11.14	Dollar Tree - Brown Deer, WI	9,560	Sq. Ft.		487,109	487,109	0.1%
11.15	Dollar General - Odessa, TX	10,566	Sq. Ft.		456,665	456,665	0.1%
11.16	Dollar General - New Castle, PA	9,100	Sq. Ft.		389,688	389,688	0.0%
11.17	Dollar General - Evansville, IN	9,026	Sq. Ft.		377,510	377,510	0.0%
11.18	Dollar General - Harlingen, TX	9,002	Sq. Ft.		377,510	377,510	0.0%
12	Coleman Highline	357,106	Sq. Ft.	470	22,000,000	22,000,000	2.4%	22,000,000	Y	10/30/2020	12/6/2020	11/6/2030
13	Fresh Pond Cambridge	226,730	Sq. Ft.	221	20,000,000	20,000,000	2.2%	20,000,000	N	10/27/2020	12/1/2020	11/1/2030
14	Holliswood Owners Corp.	262	Units	76,211	20,000,000	19,967,346	2.2%	15,293,479	N	12/29/2020	2/1/2021
15	Harvard West (Roseburg DHS Office)	80,798	Sq. Ft.	223	18,000,000	18,000,000	2.0%	18,000,000	N	11/13/2020	1/1/2021	12/1/2030
16	23000 Millcreek Boulevard	154,876	Sq. Ft.	110	17,000,000	17,000,000	1.9%	17,000,000	N	12/23/2020	2/5/2021	1/5/2031
17	Laguna Hills Self Storage	97,486	Sq. Ft.	169	16,500,000	16,500,000	1.8%	16,500,000	N	12/22/2020	2/1/2021	1/1/2031
18	Newport Court	212,283	Sq. Ft.	71	15,000,000	15,000,000	1.7%	15,000,000	N	1/15/2021	3/1/2021	2/1/2031
19	EZ Storage Southfield Portfolio	154,834	Sq. Ft.	97	15,000,000	15,000,000	1.7%	12,843,429	N	12/22/2020	2/11/2021	1/11/2024
19.01	EZ Southfield	77,384	Sq. Ft.		7,520,000	7,520,000	0.8%
19.02	EZ Evergreen	77,450	Sq. Ft.		7,480,000	7,480,000	0.8%
20	Naiman Industrial Portfolio	573,554	Sq. Ft.	25	14,500,000	14,500,000	1.6%	14,500,000	N	1/14/2021	3/1/2021	2/1/2031
20.01	Richmond Road Industrial	330,479	Sq. Ft.		7,853,000	7,853,000	0.9%
20.02	Fargo Industrial	83,380	Sq. Ft.		2,649,000	2,649,000	0.3%
20.03	Fargo Development	88,522	Sq. Ft.		2,348,000	2,348,000	0.3%
20.04	Eastland Industrial	71,173	Sq. Ft.		1,650,000	1,650,000	0.2%
21	Mission Ridge - CA	96,465	Sq. Ft.	149	14,400,000	14,400,000	1.6%	12,280,634	N	9/30/2020	11/11/2020	10/11/2023
22	All Aboard - 4 Property Portfolio	182,701	Sq. Ft.	75	13,700,000	13,679,202	1.5%	10,626,254	N	12/23/2020	2/11/2021
22.01	Big Tree Depot	53,895	Sq. Ft.		5,400,000	5,391,802	0.6%
22.02	Daytona Depot	61,247	Sq. Ft.		3,850,000	3,844,155	0.4%
22.03	Hand & Yonge	38,868	Sq. Ft.		2,450,000	2,446,281	0.3%
22.04	Clark Office Building	28,691	Sq. Ft.		2,000,000	1,996,964	0.2%
23	C.C. Filson World Headquarters	51,284	Sq. Ft.	255	13,100,000	13,100,000	1.4%	13,100,000	N	1/20/2021	3/11/2021	2/11/2031
24	100 & 200 Westlake - CA	69,717	Sq. Ft.	166	11,570,000	11,570,000	1.3%	11,570,000	N	12/17/2020	2/11/2021	1/11/2031
25	Guardian Storage Bridgeville	93,875	Sq. Ft.	123	11,505,000	11,505,000	1.3%	11,505,000	N	12/16/2020	2/1/2021	1/1/2031
26	East Manchester Village	123,224	Sq. Ft.	81	10,000,000	10,000,000	1.1%	8,575,378	N	12/18/2020	2/11/2021	1/11/2024
27	3900 Kinross	86,411	Sq. Ft.	115	9,900,000	9,900,000	1.1%	8,259,740	N	12/23/2020	2/1/2021	7/1/2022
28	Guardian Storage Fox Chapel	80,535	Sq. Ft.	115	9,230,000	9,230,000	1.0%	9,230,000	N	12/16/2020	2/1/2021	1/1/2031
29	Apple Cupertino	30,065	Sq. Ft.	299	9,000,000	9,000,000	1.0%	9,000,000	N	12/23/2020	2/1/2021	1/1/2031
30	Amazon - Hazleton, PA	69,300	Sq. Ft.	126	8,750,000	8,750,000	1.0%	7,542,675	N	1/15/2021	3/1/2021	2/1/2024
31	Walgreens Anchorage AK	14,550	Sq. Ft.	581	8,450,000	8,450,000	0.9%	8,450,000	N	12/2/2020	2/1/2021	1/1/2031
32	Sunset Hills	64,187	Sq. Ft.	125	8,000,000	8,000,000	0.9%	8,000,000	N	12/21/2020	2/1/2021	1/1/2031
33	440 East 62nd St. Owners Corp.	134	Units	52,239	7,000,000	7,000,000	0.8%	7,000,000	N	1/12/2021	3/1/2021	2/1/2031
34	Quinnipiac Gardens	71	Units	84,507	6,000,000	6,000,000	0.7%	5,165,854	N	12/23/2020	2/1/2021	1/1/2024
35	Walgreens - Fresno	15,120	Sq. Ft.	377	5,700,000	5,700,000	0.6%	5,700,000	N	12/31/2020	2/11/2021	1/11/2031
36	Walgreens - Glenview	15,167	Sq. Ft.	330	5,000,000	5,000,000	0.6%	5,000,000	N	12/21/2020	2/11/2021	1/11/2031
37	A1 Access Self Storage	66,795	Sq. Ft.	70	4,650,000	4,650,000	0.5%	3,830,524	N	12/15/2020	2/1/2021	1/1/2023
38	1049 5th Avenue	7,751	Sq. Ft.	581	4,500,000	4,500,000	0.5%	4,500,000	N	12/30/2020	2/1/2021	1/1/2031
39	Hemet Self Storage	77,746	Sq. Ft.	57	4,400,000	4,400,000	0.5%	4,400,000	N	12/1/2020	1/11/2021	12/11/2030
40	Katy Station Business Park and West Belt	65,632	Sq. Ft.	62	4,095,000	4,095,000	0.5%	4,095,000	N	12/10/2020	2/1/2021	1/1/2031
40.01	West Belt Business Park	38,565	Sq. Ft.		2,394,000	2,394,000	0.3%
40.02	Katy Station	27,067	Sq. Ft.		1,701,000	1,701,000	0.2%
41	45-26 44th Street	46	Units	83,696	3,850,000	3,850,000	0.4%	3,850,000	N	12/10/2020	2/1/2021	1/1/2031
42	25 West 13th Corp.	181	Units	20,718	3,750,000	3,750,000	0.4%	11,097	N	1/13/2021	3/1/2021
43	Jackson 34 Realty Corp.	96	Units	36,458	3,500,000	3,500,000	0.4%	3,500,000	N	12/29/2020	2/1/2021	1/1/2031
44	980 Fifth Avenue	10,993	Sq. Ft.	318	3,500,000	3,500,000	0.4%	3,500,000	N	12/11/2020	1/11/2021	12/11/2030
45	Rent A Space Dunbar	73,485	Sq. Ft.	45	3,307,500	3,307,500	0.4%	2,846,255	N	12/11/2020	2/1/2021	1/1/2024
46	365 Bronx River Road Owners, Inc.	87	Units	34,483	3,000,000	3,000,000	0.3%	3,000,000	N	12/23/2020	2/1/2021	1/1/2031
47	Ottawa Kansas MHC Portfolio	116	Pads	24,569	2,850,000	2,850,000	0.3%	2,336,558	N	12/22/2020	2/1/2021	1/1/2022
47.01	Acres Estates	71	Pads		1,680,000	1,680,000	0.2%
47.02	Cherrywood Estates	45	Pads		1,170,000	1,170,000	0.1%
48	Hawthorn Self Storage	56,000	Sq. Ft.	50	2,827,500	2,827,500	0.3%	2,827,500	N	1/4/2021	3/1/2021	2/1/2031
49	3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.	51	Units	49,924	2,550,000	2,546,110	0.3%	1,976,054	N	12/4/2020	2/1/2021
50	Michelle Tenants Corp.	71	Units	35,156	2,500,000	2,496,101	0.3%	1,929,072	N	12/29/2020	2/1/2021
51	Plaza East Owners Corp.	51	Units	45,098	2,300,000	2,300,000	0.3%	2,300,000	N	12/30/2020	2/1/2021	1/1/2031
52	Rugby Road Owners Corp.	49	Units	44,898	2,200,000	2,200,000	0.2%	1,706,725	N	1/8/2021	3/1/2021
53	575 Riverhouse Corp.	43	Units	46,512	2,000,000	2,000,000	0.2%	1,648,543	N	12/30/2020	2/1/2021	1/1/2023
54	424 East 57th Street Tenants Corp.	23	Units	86,957	2,000,000	2,000,000	0.2%	2,000,000	N	12/30/2020	2/1/2021	1/1/2031
55	Walgreens – Laurel	14,772	Sq. Ft.	135	2,000,000	2,000,000	0.2%	2,000,000	N	12/10/2020	1/11/2021	12/11/2030
56	599 Wea Owners Corp.	27	Units	73,959	2,000,000	1,996,906	0.2%	1,545,659	N	12/29/2020	2/1/2021
57	30-40 Fleetwood Avenue Apartment Corp.	109	Units	15,596	1,700,000	1,700,000	0.2%	1,312,736	N	1/13/2021	3/1/2021
58	57 Thompson Corp.	32	Units	53,045	1,700,000	1,697,433	0.2%	1,319,902	N	12/23/2020	2/1/2021
59	2 W. 90th St. Housing Corp.	21	Units	61,905	1,300,000	1,300,000	0.1%	1,300,000	N	12/29/2020	2/1/2021	1/1/2031
60	Grand Liberte Cooperative, Inc.	10	Units	109,836	1,100,000	1,098,359	0.1%	856,016	N	12/29/2020	2/1/2021
61	362 West Broadway Cooperative Corp.	8	Units	125,000	1,000,000	1,000,000	0.1%	1,000,000	N	12/15/2020	2/1/2021	1/1/2031

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number

Property Name

First P&I Pay Date

Maturity Date or Anticipated Repayment Date

ARD Loan Maturity Date

Gross Mortgage Rate

Operating 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 ($)

Amortization Type

McClellan Park

12/11/2030

3.30900%

TBD

0.00050%

TBD

3.30850%

Actual/360

251,621.87

Interest-only, Balloon

605 Third Avenue

12/5/2030

1.93752%

TBD

0.00050%

TBD

1.93702%

Actual/360

130,962.00

Interest-only, Balloon

Miami Design District

3/1/2030

4.13250%

TBD

0.00050%

TBD

4.13200%

Actual/360

279,326.39

Interest-only, Balloon

ExchangeRight Net Leased Portfolio #42

1/1/2031

3.41208%

TBD

0.00050%

TBD

3.41158%

Actual/360

116,742.80

Interest-only, Balloon

4.01

Walmart Neighborhood Market - Huntsville (Bailey Cove), AL

TBD

0.00050%

TBD

4.02

Walmart Neighborhood Market - Theodore (Theodore), AL

TBD

0.00050%

TBD

4.03

Walgreens - Peoria (Pioneer), IL

TBD

0.00050%

TBD

4.04

Tractor Supply - Kennesaw (Blue Spring), GA

TBD

0.00050%

TBD

4.05

Walgreens - Bettendorf (Middle), IA

TBD

0.00050%

TBD

4.06

Walgreens - Dallas (Ledbetter), TX

TBD

0.00050%

TBD

4.07

Walgreens - Fort Worth (28th), TX

TBD

0.00050%

TBD

4.08

CVS Pharmacy - Forest Park (Forest), GA

TBD

0.00050%

TBD

4.09

Fresenius Medical Care - Oshkosh (Omro), WI

TBD

0.00050%

TBD

4.10

Family Dollar - Syracuse (Salina), NY

TBD

0.00050%

TBD

4.11

Family Dollar - Lebanon (Maple), PA

TBD

0.00050%

TBD

4.12

Dollar General - Alvin (FM 1462), TX

TBD

0.00050%

TBD

4.13

Dollar General - Liverpool (Oswego), NY

TBD

0.00050%

TBD

4.14

Dollar General - Cleburne (County Rd 427A), TX

TBD

0.00050%

TBD

250 West 57th Street

12/1/2030

2.82900%

TBD

0.00050%

TBD

2.82850%

Actual/360

90,829.24

Interest-only, Balloon

ExchangeRight REIT 2

1/11/2031

3.45200%

TBD

0.00050%

TBD

3.45150%

Actual/360

109,559.93

Interest-only, Balloon

6.01

Walmart Neighborhood Market - Huntsville

TBD

0.00050%

TBD

6.02

Biolife - Las Vegas

TBD

0.00050%

TBD

6.03

Kroger - Farmington

TBD

0.00050%

TBD

6.04

Hobby Lobby - Greenville

TBD

0.00050%

TBD

6.05

Kroger - Fort Wayne

TBD

0.00050%

TBD

6.06

Dollar Tree - Fort Wayne

TBD

0.00050%

TBD

6.07

Dollar General - Houston

TBD

0.00050%

TBD

6.08

Family Dollar - Memphis

TBD

0.00050%

TBD

6.09

Family Dollar - Commerce City

TBD

0.00050%

TBD

6.10

Family Dollar - Columbus

TBD

0.00050%

TBD

6.11

Dollar General - OKC

TBD

0.00050%

TBD

6.12

Dollar General - Chicago

TBD

0.00050%

TBD

6.13

Family Dollar - Beaumont

TBD

0.00050%

TBD

U-Haul AREC Portfolio 43

2/1/2021

1/1/2031

1/1/2046

2.80000%

TBD

0.00050%

TBD

2.79950%

Actual/360

171,633.56

Amortizing ARD

7.01

U-Haul Moving & Storage at Joe Battle & I-10

TBD

0.00050%

TBD

7.02

U-Haul Moving & Storage of North Smithfield

TBD

0.00050%

TBD

7.03

U-Haul Moving & Storage of Downtown Waterbury

TBD

0.00050%

TBD

7.04

U-Haul Moving & Storage of the White Mountains

TBD

0.00050%

TBD

7.05

U-Haul Moving & Storage of Wapato Park

TBD

0.00050%

TBD

7.06

U-Haul of Moultonborough Self-Storage

TBD

0.00050%

TBD

7.07

U-Haul Moving & Storage of Downtown Grand Rapids

TBD

0.00050%

TBD

7.08

U-Haul Moving & Storage of Canton

TBD

0.00050%

TBD

7.09

U-Haul Storage of Twin Falls

TBD

0.00050%

TBD

7.10

U-Haul Moving & Storage of Twin Falls

TBD

0.00050%

TBD

7.11

U-Haul at 12th & L

TBD

0.00050%

TBD

McDonald’s Global HQ

12/1/2020

11/1/2030

2.93500%

TBD

0.00050%

TBD

2.93450%

Actual/360

235,799.97

Amortizing Balloon

Inland SE Self Storage Portfolio

2/11/2026

1/11/2031

2.89100%

TBD

0.00050%

TBD

2.89050%

Actual/360

135,533.91

Interest-only, Amortizing Balloon

9.01

Life Storage - 708

TBD

0.00050%

TBD

9.02

Life Storage - 797

TBD

0.00050%

TBD

9.03

Life Storage - 798

TBD

0.00050%

TBD

9.04

Devon Self Storage

TBD

0.00050%

TBD

9.05

Life Storage - 701

TBD

0.00050%

TBD

350 Holger San Jose

1/11/2031

3.27900%

TBD

0.00050%

TBD

3.27850%

Actual/360

85,606.95

Interest-only, Balloon

ExchangeRight Net Leased Portfolio #41

12/1/2030

3.20500%

TBD

0.00050%

TBD

3.20450%

Actual/360

71,321.41

Interest-only, Balloon

11.01

Dignity Health - Glendale, AZ

TBD

0.00050%

TBD

11.02

Walmart Neighborhood Market - Mobile, AL

TBD

0.00050%

TBD

11.03

Walmart Neighborhood Market - Forest, VA

TBD

0.00050%

TBD

11.04

BioLife Plasma Services L.P. - Avondale, AZ

TBD

0.00050%

TBD

11.05

BioLife Plasma Services L.P. - Richmond, VA

TBD

0.00050%

TBD

11.06

Natural Grocers - Little Rock, AR

TBD

0.00050%

TBD

11.07

Walgreens - Columbus, OH

TBD

0.00050%

TBD

11.08

CVS Pharmacy - Schaumburg, IL

TBD

0.00050%

TBD

11.09

Hobby Lobby - Odessa, TX

TBD

0.00050%

TBD

11.10

Tractor Supply - Toughkenamon, PA

TBD

0.00050%

TBD

11.11

Walgreens - Harker Heights, TX

TBD

0.00050%

TBD

11.12

Fresenius Medical Care - Hephzibah, GA

TBD

0.00050%

TBD

11.13

Tractor Supply - Alexandria, LA

TBD

0.00050%

TBD

11.14

Dollar Tree - Brown Deer, WI

TBD

0.00050%

TBD

11.15

Dollar General - Odessa, TX

TBD

0.00050%

TBD

11.16

Dollar General - New Castle, PA

TBD

0.00050%

TBD

11.17

Dollar General - Evansville, IN

TBD

0.00050%

TBD

11.18

Dollar General - Harlingen, TX

TBD

0.00050%

TBD

Coleman Highline

11/6/2030

11/6/2032

2.86750%

TBD

0.00050%

TBD

2.86700%

Actual/360

53,300.98

Interest-only, ARD

Fresh Pond Cambridge

11/1/2030

3.15000%

TBD

0.00050%

TBD

3.14950%

Actual/360

53,229.17

Interest-only, Balloon

Holliswood Owners Corp.

2/1/2021

1/1/2031

3.00000%

TBD

0.00050%

TBD

2.99950%

Actual/360

84,320.81

Amortizing Balloon

Harvard West (Roseburg DHS Office)

12/1/2030

3.22000%

TBD

0.00050%

TBD

3.21950%

Actual/360

48,970.83

Interest-only, Balloon

23000 Millcreek Boulevard

1/5/2031

2.70000%

TBD

0.00050%

TBD

2.69950%

Actual/360

38,781.25

Interest-only, Balloon

Laguna Hills Self Storage

1/1/2031

3.04500%

TBD

0.00050%

TBD

3.04450%

Actual/360

42,450.26

Interest-only, Balloon

Newport Court

2/1/2031

2.97000%

TBD

0.00050%

TBD

2.96950%

Actual/360

37,640.63

Interest-only, Balloon

EZ Storage Southfield Portfolio

2/11/2024

1/11/2031

3.59100%

TBD

0.00050%

TBD

3.59050%

Actual/360

68,120.97

Interest-only, Amortizing Balloon

19.01

EZ Southfield

TBD

0.00050%

TBD

19.02

EZ Evergreen

TBD

0.00050%

TBD

Naiman Industrial Portfolio

2/1/2031

3.81000%

TBD

0.00050%

TBD

3.80950%

Actual/360

46,676.91

Interest-only, Balloon

20.01

Richmond Road Industrial

TBD

0.00050%

TBD

20.02

Fargo Industrial

TBD

0.00050%

TBD

20.03

Fargo Development

TBD

0.00050%

TBD

20.04

Eastland Industrial

TBD

0.00050%

TBD

Mission Ridge - CA

11/11/2023

10/11/2030

3.43500%

TBD

0.00050%

TBD

3.43450%

Actual/360

64,141.08

Interest-only, Amortizing Balloon

All Aboard - 4 Property Portfolio

2/11/2021

1/11/2031

3.36400%

TBD

0.00050%

TBD

3.36350%

Actual/360

60,483.79

Amortizing Balloon

22.01

Big Tree Depot

TBD

0.00050%

TBD

22.02

Daytona Depot

TBD

0.00050%

TBD

22.03

Hand & Yonge

TBD

0.00050%

TBD

22.04

Clark Office Building

TBD

0.00050%

TBD

C.C. Filson World Headquarters

2/11/2031

3.62600%

TBD

0.00050%

TBD

3.62550%

Actual/360

40,133.61

Interest-only, Balloon

100 & 200 Westlake - CA

1/11/2031

3.30700%

TBD

0.00050%

TBD

3.30650%

Actual/360

32,327.84

Interest-only, Balloon

Guardian Storage Bridgeville

1/1/2031

3.38700%

TBD

0.00050%

TBD

3.38650%

Actual/360

32,923.87

Interest-only, Balloon

East Manchester Village

2/11/2024

1/11/2031

3.65100%

TBD

0.00050%

TBD

3.65050%

Actual/360

45,751.59

Interest-only, Amortizing Balloon

3900 Kinross

8/1/2022

1/1/2031

4.13500%

TBD

0.00050%

TBD

4.13450%

Actual/360

48,037.86

Interest-only, Amortizing Balloon

Guardian Storage Fox Chapel

1/1/2031

3.38700%

TBD

0.00050%

TBD

3.38650%

Actual/360

26,413.50

Interest-only, Balloon

Apple Cupertino

1/1/2031

3.48000%

TBD

0.00050%

TBD

3.47950%

Actual/360

26,462.50

Interest-only, Balloon

Amazon - Hazleton, PA

3/1/2024

2/1/2031

3.86000%

TBD

0.00050%

TBD

3.85950%

Actual/360

41,070.71

Interest-only, Amortizing Balloon

Walgreens Anchorage AK

1/1/2031

3.60000%

TBD

0.00050%

TBD

3.59950%

Actual/360

25,702.08

Interest-only, Balloon

Sunset Hills

1/1/2031

3.19000%

TBD

0.00050%

TBD

3.18950%

Actual/360

21,562.04

Interest-only, Balloon

440 East 62nd St. Owners Corp.

2/1/2031

2.99000%

TBD

0.00050%

TBD

2.98950%

Actual/360

17,683.91

Interest-only, Balloon

Quinnipiac Gardens

2/1/2024

1/1/2031

3.81000%

TBD

0.00050%

TBD

3.80950%

Actual/360

27,991.61

Interest-only, Amortizing Balloon

Walgreens - Fresno

1/11/2031

3.47100%

TBD

0.00050%

TBD

3.47050%

Actual/360

16,716.24

Interest-only, Balloon

Walgreens - Glenview

1/11/2031

3.44100%

TBD

0.00050%

TBD

3.44050%

Actual/360

14,536.63

Interest-only, Balloon

A1 Access Self Storage

2/1/2023

1/1/2031

3.24000%

TBD

0.00050%

TBD

3.23950%

Actual/360

20,211.58

Interest-only, Amortizing Balloon

1049 5th Avenue

1/1/2031

4.32000%

TBD

0.00050%

TBD

4.31950%

Actual/360

16,425.00

Interest-only, Balloon

Hemet Self Storage

12/11/2030

3.25000%

TBD

0.00050%

TBD

3.24950%

Actual/360

12,082.18

Interest-only, Balloon

Katy Station Business Park and West Belt

1/1/2031

3.68000%

TBD

0.00050%

TBD

3.67950%

Actual/360

12,732.42

Interest-only, Balloon

40.01

West Belt Business Park

TBD

0.00050%

TBD

40.02

Katy Station

TBD

0.00050%

TBD

45-26 44th Street

1/1/2031

2.91000%

TBD

0.00050%

TBD

2.90950%

Actual/360

9,465.92

Interest-only, Balloon

25 West 13th Corp.

3/1/2021

2/1/2031

3.28000%

TBD

0.00050%

TBD

3.27950%

Actual/360

36,696.97

Fully Amortizing

Jackson 34 Realty Corp.

1/1/2031

3.29000%

TBD

0.00050%

TBD

3.28950%

Actual/360

9,729.11

Interest-only, Balloon

980 Fifth Avenue

12/11/2030

4.04000%

TBD

0.00050%

TBD

4.03950%

Actual/360

11,946.99

Interest-only, Balloon

Rent A Space Dunbar

2/1/2024

1/1/2031

3.79000%

TBD

0.00050%

TBD

3.78950%

Actual/360

15,392.72

Interest-only, Amortizing Balloon

365 Bronx River Road Owners, Inc.

1/1/2031

3.35000%

TBD

0.00050%

TBD

3.34950%

Actual/360

8,491.32

Interest-only, Balloon

Ottawa Kansas MHC Portfolio

2/1/2022

1/1/2031

4.04000%

TBD

0.00050%

TBD

4.03950%

Actual/360

13,672.14

Interest-only, Amortizing Balloon

47.01

Acres Estates

TBD

0.00050%

TBD

47.02

Cherrywood Estates

TBD

0.00050%

TBD

Hawthorn Self Storage

2/1/2031

3.37000%

TBD

0.00050%

TBD

3.36950%

Actual/360

8,050.85

Interest-only, Balloon

3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.

2/1/2021

1/1/2031

3.34000%

TBD

0.00050%

TBD

3.33950%

Actual/360

11,224.11

Amortizing Balloon

Michelle Tenants Corp.

2/1/2021

1/1/2031

3.23000%

TBD

0.00050%

TBD

3.22950%

Actual/360

10,852.74

Amortizing Balloon

Plaza East Owners Corp.

1/1/2031

3.31000%

TBD

0.00050%

TBD

3.30950%

Actual/360

6,432.28

Interest-only, Balloon

Rugby Road Owners Corp.

3/1/2021

2/1/2031

3.37000%

TBD

0.00050%

TBD

3.36950%

Actual/360

9,720.03

Amortizing Balloon

575 Riverhouse Corp.

2/1/2023

1/1/2031

3.26000%

TBD

0.00050%

TBD

3.25950%

Actual/360

8,715.11

Interest-only, Amortizing Balloon

424 East 57th Street Tenants Corp.

1/1/2031

3.33000%

TBD

0.00050%

TBD

3.32950%

Actual/360

5,627.08

Interest-only, Balloon

Walgreens – Laurel

12/11/2030

3.81700%

TBD

0.00050%

TBD

3.81650%

Actual/360

6,450.02

Interest-only, Balloon

599 Wea Owners Corp.

2/1/2021

1/1/2031

3.27000%

TBD

0.00050%

TBD

3.26950%

Actual/360

8,726.09

Amortizing Balloon

30-40 Fleetwood Avenue Apartment Corp.

3/1/2021

2/1/2031

3.25000%

TBD

0.00050%

TBD

3.24950%

Actual/360

7,398.51

Amortizing Balloon

57 Thompson Corp.

2/1/2021

1/1/2031

3.39000%

TBD

0.00050%

TBD

3.38950%

Actual/360

7,529.76

Amortizing Balloon

2 W. 90th St. Housing Corp.

1/1/2031

3.49000%

TBD

0.00050%

TBD

3.48950%

Actual/360

3,833.34

Interest-only, Balloon

Grand Liberte Cooperative, Inc.

2/1/2021

1/1/2031

3.45000%

TBD

0.00050%

TBD

3.44950%

Actual/360

4,908.84

Amortizing Balloon

362 West Broadway Cooperative Corp.

1/1/2031

3.40000%

TBD

0.00050%

TBD

3.39950%

Actual/360

2,872.69

Interest-only, Balloon

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	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)
1	McClellan Park	Actual/360	120	118	120	118	0	0	2	YM(26),YM or D(87),O(7)	0	0
2	605 Third Avenue	Actual/360	120	118	120	118	0	0	2	GRTR 1% or YM(26),GRTR 1% or YM or D(87),O(7)	2	10 days once per calendar year
3	Miami Design District	Actual/360	120	109	120	109	0	0	11	L(35),D(78),O(7)	2 (Once per year)	5
4	ExchangeRight Net Leased Portfolio #42	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	5	5
4.01	Walmart Neighborhood Market - Huntsville (Bailey Cove), AL
4.02	Walmart Neighborhood Market - Theodore (Theodore), AL
4.03	Walgreens - Peoria (Pioneer), IL
4.04	Tractor Supply - Kennesaw (Blue Spring), GA
4.05	Walgreens - Bettendorf (Middle), IA
4.06	Walgreens - Dallas (Ledbetter), TX
4.07	Walgreens - Fort Worth (28th), TX
4.08	CVS Pharmacy - Forest Park (Forest), GA
4.09	Fresenius Medical Care - Oshkosh (Omro), WI
4.10	Family Dollar - Syracuse (Salina), NY
4.11	Family Dollar - Lebanon (Maple), PA
4.12	Dollar General - Alvin (FM 1462), TX
4.13	Dollar General - Liverpool (Oswego), NY
4.14	Dollar General - Cleburne (County Rd 427A), TX
5	250 West 57th Street	Actual/360	120	118	120	118	0	0	2	L(26),D(87),O(7)	0	0
6	ExchangeRight REIT 2	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0
6.01	Walmart Neighborhood Market - Huntsville
6.02	Biolife - Las Vegas
6.03	Kroger - Farmington
6.04	Hobby Lobby - Greenville
6.05	Kroger - Fort Wayne
6.06	Dollar Tree - Fort Wayne
6.07	Dollar General - Houston
6.08	Family Dollar - Memphis
6.09	Family Dollar - Commerce City
6.10	Family Dollar - Columbus
6.11	Dollar General - OKC
6.12	Dollar General - Chicago
6.13	Family Dollar - Beaumont
7	U-Haul AREC Portfolio 43		120	119	0	0	300	299	1	L(25),D(91),O(4)	0	0
7.01	U-Haul Moving & Storage at Joe Battle & I-10
7.02	U-Haul Moving & Storage of North Smithfield
7.03	U-Haul Moving & Storage of Downtown Waterbury
7.04	U-Haul Moving & Storage of the White Mountains
7.05	U-Haul Moving & Storage of Wapato Park
7.06	U-Haul of Moultonborough Self-Storage
7.07	U-Haul Moving & Storage of Downtown Grand Rapids
7.08	U-Haul Moving & Storage of Canton
7.09	U-Haul Storage of Twin Falls
7.10	U-Haul Moving & Storage of Twin Falls
7.11	U-Haul at 12th & L
8	McDonald’s Global HQ		120	117	0	0	270	267	3	L(27),D(89),O(4)	0	0
9	Inland SE Self Storage Portfolio	Actual/360	120	119	60	59	360	360	1	L(25),GRTR 1% or YM(88),O(7)	0	5
9.01	Life Storage - 708
9.02	Life Storage - 797
9.03	Life Storage - 798
9.04	Devon Self Storage
9.05	Life Storage - 701
10	350 Holger San Jose	Actual/360	120	119	120	119	0	0	1	L(25),D(88),O(7)	0	0
11	ExchangeRight Net Leased Portfolio #41	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0
11.01	Dignity Health - Glendale, AZ
11.02	Walmart Neighborhood Market - Mobile, AL
11.03	Walmart Neighborhood Market - Forest, VA
11.04	BioLife Plasma Services L.P. - Avondale, AZ
11.05	BioLife Plasma Services L.P. - Richmond, VA
11.06	Natural Grocers - Little Rock, AR
11.07	Walgreens - Columbus, OH
11.08	CVS Pharmacy - Schaumburg, IL
11.09	Hobby Lobby - Odessa, TX
11.10	Tractor Supply - Toughkenamon, PA
11.11	Walgreens - Harker Heights, TX
11.12	Fresenius Medical Care - Hephzibah, GA
11.13	Tractor Supply - Alexandria, LA
11.14	Dollar Tree - Brown Deer, WI
11.15	Dollar General - Odessa, TX
11.16	Dollar General - New Castle, PA
11.17	Dollar General - Evansville, IN
11.18	Dollar General - Harlingen, TX
12	Coleman Highline	Actual/360	120	117	120	117	0	0	3	GRTR 0.5% or YM(27),GRTR 0.5% or YM or D(86),O(7)	5	0
13	Fresh Pond Cambridge	Actual/360	120	117	120	117	0	0	3	L(27),D(86),O(7)	5	0
14	Holliswood Owners Corp.		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
15	Harvard West (Roseburg DHS Office)	Actual/360	120	118	120	118	0	0	2	L(26),D(87),O(7)	5	5
16	23000 Millcreek Boulevard	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0
17	Laguna Hills Self Storage	Actual/360	120	119	120	119	0	0	1	L(25),GRTR 1% or YM(88),O(7)	4	5
18	Newport Court	Actual/360	120	120	120	120	0	0	0	L(24),D(91),O(5)	5	5
19	EZ Storage Southfield Portfolio	Actual/360	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0
19.01	EZ Southfield
19.02	EZ Evergreen
20	Naiman Industrial Portfolio	Actual/360	120	120	120	120	0	0	0	L(24),D(89),O(7)	5	5
20.01	Richmond Road Industrial
20.02	Fargo Industrial
20.03	Fargo Development
20.04	Eastland Industrial
21	Mission Ridge - CA	Actual/360	120	116	36	32	360	360	4	L(28),D(85),O(7)	0	5
22	All Aboard - 4 Property Portfolio		120	119	0	0	360	359	1	L(25),D(91),O(4)	0	0
22.01	Big Tree Depot
22.02	Daytona Depot
22.03	Hand & Yonge
22.04	Clark Office Building
23	C.C. Filson World Headquarters	Actual/360	120	120	120	120	0	0	0	L(24),D(92),O(4)	0	0
24	100 & 200 Westlake - CA	Actual/360	120	119	120	119	0	0	1	L(25),D(88),O(7)	0	0
25	Guardian Storage Bridgeville	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	4	5
26	East Manchester Village	Actual/360	120	119	36	35	360	360	1	L(25),D(91),O(4)	0	0
27	3900 Kinross	Actual/360	120	119	18	17	360	360	1	L(25),D(91),O(4)	5	5
28	Guardian Storage Fox Chapel	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	4	5
29	Apple Cupertino	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)	5	5
30	Amazon - Hazleton, PA	Actual/360	120	120	36	36	360	360	0	L(24),D(92),O(4)	4	5
31	Walgreens Anchorage AK	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	5	5
32	Sunset Hills	Actual/360	120	119	120	119	0	0	1	L(23),GRTR 1% or YM(93),O(4)	5	5
33	440 East 62nd St. Owners Corp.	Actual/360	120	120	120	120	0	0	0	GRTR 1% or YM(113),1%(3),O(4)	10	10
34	Quinnipiac Gardens	Actual/360	120	119	36	35	360	360	1	L(25),D(91),O(4)	5	5
35	Walgreens - Fresno	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0
36	Walgreens - Glenview	Actual/360	120	119	120	119	0	0	1	L(25),D(91),O(4)	0	0
37	A1 Access Self Storage	Actual/360	120	119	24	23	360	360	1	L(23),GRTR 1% or YM(93),O(4)	5	5
38	1049 5th Avenue	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)	5	5
39	Hemet Self Storage	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0
40	Katy Station Business Park and West Belt	Actual/360	120	119	120	119	0	0	1	L(25),D(90),O(5)	5	5
40.01	West Belt Business Park
40.02	Katy Station
41	45-26 44th Street	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(116),O(4)	4	5
42	25 West 13th Corp.		120	120	0	0	120	120	0	GRTR 1% or YM(113),1%(3),O(4)	10	10
43	Jackson 34 Realty Corp.	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
44	980 Fifth Avenue	Actual/360	120	118	120	118	0	0	2	L(26),D(87),O(7)	0	0
45	Rent A Space Dunbar	Actual/360	120	119	36	35	360	360	1	L(25),D(90),O(5)	5	5
46	365 Bronx River Road Owners, Inc.	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
47	Ottawa Kansas MHC Portfolio	Actual/360	120	119	12	11	360	360	1	L(25),D(91),O(4)	4	5
47.01	Acres Estates
47.02	Cherrywood Estates
48	Hawthorn Self Storage	Actual/360	120	120	120	120	0	0	0	L(24),D(92),O(4)	5	5
49	3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
50	Michelle Tenants Corp.		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
51	Plaza East Owners Corp.	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
52	Rugby Road Owners Corp.		120	120	0	0	360	360	0	GRTR 1% or YM(113),1%(3),O(4)	10	10
53	575 Riverhouse Corp.	Actual/360	120	119	24	23	360	360	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
54	424 East 57th Street Tenants Corp.	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
55	Walgreens – Laurel	Actual/360	120	118	120	118	0	0	2	L(26),D(90),O(4)	0	0
56	599 Wea Owners Corp.		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
57	30-40 Fleetwood Avenue Apartment Corp.		120	120	0	0	360	360	0	GRTR 1% or YM(113),1%(3),O(4)	10	10
58	57 Thompson Corp.		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
59	2 W. 90th St. Housing Corp.	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
60	Grand Liberte Cooperative, Inc.		120	119	0	0	360	359	1	GRTR 1% or YM(113),1%(3),O(4)	10	10
61	362 West Broadway Cooperative Corp.	Actual/360	120	119	120	119	0	0	1	GRTR 1% or YM(113),1%(3),O(4)	10	10

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	Appraised Value ($)	Appraisal Date	Coop -Rental Value	Coop - LTV as Rental	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
1	McClellan Park	595,000,000	9/15/2020									3.13	2.90	60.2%
2	605 Third Avenue	685,000,000	11/1/2020									7.08	6.61	33.7%
3	Miami Design District	856,000,000	3/1/2020									2.21	2.14	46.7%
4	ExchangeRight Net Leased Portfolio #42	67,835,000	Various									2.72	2.70	59.7%
4.01	Walmart Neighborhood Market - Huntsville (Bailey Cove), AL	12,100,000	11/17/2020
4.02	Walmart Neighborhood Market - Theodore (Theodore), AL	11,350,000	11/10/2020
4.03	Walgreens - Peoria (Pioneer), IL	6,300,000	11/17/2020
4.04	Tractor Supply - Kennesaw (Blue Spring), GA	5,925,000	11/18/2020
4.05	Walgreens - Bettendorf (Middle), IA	5,800,000	11/17/2020
4.06	Walgreens - Dallas (Ledbetter), TX	5,800,000	11/7/2020
4.07	Walgreens - Fort Worth (28th), TX	5,800,000	11/11/2020
4.08	CVS Pharmacy - Forest Park (Forest), GA	3,000,000	11/14/2020
4.09	Fresenius Medical Care - Oshkosh (Omro), WI	2,950,000	11/19/2020
4.10	Family Dollar - Syracuse (Salina), NY	2,200,000	11/24/2020
4.11	Family Dollar - Lebanon (Maple), PA	2,100,000	11/6/2020
4.12	Dollar General - Alvin (FM 1462), TX	1,600,000	11/20/2020
4.13	Dollar General - Liverpool (Oswego), NY	1,500,000	11/24/2020
4.14	Dollar General - Cleburne (County Rd 427A), TX	1,410,000	11/11/2020
5	250 West 57th Street	330,000,000	11/1/2020									3.85	3.49	54.5%
6	ExchangeRight REIT 2	59,660,000	Various									2.67	2.61	63.0%
6.01	Walmart Neighborhood Market - Huntsville	12,650,000	11/5/2020
6.02	Biolife - Las Vegas	11,100,000	11/4/2020
6.03	Kroger - Farmington	9,400,000	12/16/2020
6.04	Hobby Lobby - Greenville	8,150,000	10/30/2020
6.05	Kroger - Fort Wayne	7,570,000	10/7/2020
6.06	Dollar Tree - Fort Wayne	1,490,000	10/7/2020
6.07	Dollar General - Houston	1,450,000	11/1/2020
6.08	Family Dollar - Memphis	1,450,000	10/30/2020
6.09	Family Dollar - Commerce City	1,450,000	11/4/2020
6.10	Family Dollar - Columbus	1,300,000	10/29/2020
6.11	Dollar General - OKC	1,300,000	10/23/2020
6.12	Dollar General - Chicago	1,250,000	11/5/2020
6.13	Family Dollar - Beaumont	1,100,000	11/2/2020
7	U-Haul AREC Portfolio 43	76,650,000	Various									1.94	1.90	48.2%
7.01	U-Haul Moving & Storage at Joe Battle & I-10	15,700,000	10/29/2020
7.02	U-Haul Moving & Storage of North Smithfield	10,500,000	11/2/2020
7.03	U-Haul Moving & Storage of Downtown Waterbury	10,410,000	11/2/2020
7.04	U-Haul Moving & Storage of the White Mountains	8,030,000	11/4/2020
7.05	U-Haul Moving & Storage of Wapato Park	12,210,000	11/2/2020
7.06	U-Haul of Moultonborough Self-Storage	3,360,000	11/2/2020
7.07	U-Haul Moving & Storage of Downtown Grand Rapids	3,900,000	11/5/2020
7.08	U-Haul Moving & Storage of Canton	2,350,000	11/4/2020
7.09	U-Haul Storage of Twin Falls	1,694,574	11/4/2020
7.10	U-Haul Moving & Storage of Twin Falls	1,675,426	11/4/2020
7.11	U-Haul at 12th & L	650,000	11/2/2020
8	McDonald’s Global HQ	409,000,000	9/28/2020									1.46	1.45	41.0%
9	Inland SE Self Storage Portfolio	55,500,000	11/25/2020									1.90	1.85	58.7%
9.01	Life Storage - 708	11,700,000	11/12/2020
9.02	Life Storage - 797	11,450,000	11/19/2020
9.03	Life Storage - 798	10,800,000	11/19/2020
9.04	Devon Self Storage	11,200,000	11/12/2020
9.05	Life Storage - 701	8,000,000	11/12/2020
10	350 Holger San Jose	50,500,000	11/23/2020									3.30	3.11	61.2%
11	ExchangeRight Net Leased Portfolio #41	108,140,000	Various									2.70	2.60	61.3%
11.01	Dignity Health - Glendale, AZ	15,250,000	10/23/2020
11.02	Walmart Neighborhood Market - Mobile, AL	13,000,000	10/21/2020
11.03	Walmart Neighborhood Market - Forest, VA	12,700,000	10/23/2020
11.04	BioLife Plasma Services L.P. - Avondale, AZ	10,450,000	10/23/2020
11.05	BioLife Plasma Services L.P. - Richmond, VA	8,800,000	10/21/2020
11.06	Natural Grocers - Little Rock, AR	6,385,000	10/24/2020
11.07	Walgreens - Columbus, OH	5,650,000	10/26/2020
11.08	CVS Pharmacy - Schaumburg, IL	5,200,000	10/17/2020
11.09	Hobby Lobby - Odessa, TX	5,100,000	10/26/2020
11.10	Tractor Supply - Toughkenamon, PA	5,000,000	10/23/2020
11.11	Walgreens - Harker Heights, TX	5,000,000	10/25/2020
11.12	Fresenius Medical Care - Hephzibah, GA	3,590,000	10/26/2020
11.13	Tractor Supply - Alexandria, LA	3,440,000	10/24/2020
11.14	Dollar Tree - Brown Deer, WI	2,000,000	10/17/2020
11.15	Dollar General - Odessa, TX	1,875,000	10/26/2020
11.16	Dollar General - New Castle, PA	1,600,000	10/23/2020
11.17	Dollar General - Evansville, IN	1,550,000	10/18/2020
11.18	Dollar General - Harlingen, TX	1,550,000	10/23/2020
12	Coleman Highline	296,800,000	1/1/2022									3.18	3.18	56.5%
13	Fresh Pond Cambridge	113,000,000	8/20/2020									3.58	3.34	44.2%
14	Holliswood Owners Corp.	55,840,000	11/10/2020	54,300,000	36.8%	4.6%	12	0	0	27,245	1,000,000	2.79	2.72	35.8%
15	Harvard West (Roseburg DHS Office)	27,310,000	9/28/2020									3.08	3.05	65.9%
16	23000 Millcreek Boulevard	27,500,000	11/20/2020									4.51	3.92	61.8%
17	Laguna Hills Self Storage	26,400,000	11/3/2020									3.02	2.99	62.5%
18	Newport Court	57,900,000	11/19/2020									3.92	3.65	25.9%
19	EZ Storage Southfield Portfolio	23,550,000	11/11/2020									1.61	1.59	63.7%
19.01	EZ Southfield	11,750,000	11/11/2020
19.02	EZ Evergreen	11,800,000	11/11/2020
20	Naiman Industrial Portfolio	22,850,000	Various									3.13	2.61	63.5%
20.01	Richmond Road Industrial	12,375,000	12/8/2020
20.02	Fargo Industrial	4,175,000	10/14/2020
20.03	Fargo Development	3,700,000	10/14/2020
20.04	Eastland Industrial	2,600,000	10/14/2020
21	Mission Ridge - CA	21,040,000	4/1/2021									1.70	1.66	68.4%
22	All Aboard - 4 Property Portfolio	19,200,000	Various									1.85	1.79	71.2%
22.01	Big Tree Depot	7,500,000	10/14/2020
22.02	Daytona Depot	5,375,000	10/14/2020
22.03	Hand & Yonge	3,325,000	10/14/2020
22.04	Clark Office Building	3,000,000	10/20/2020
23	C.C. Filson World Headquarters	22,000,000	12/14/2020									2.78	2.59	59.5%
24	100 & 200 Westlake - CA	17,800,000	9/1/2020									3.24	3.05	65.0%
25	Guardian Storage Bridgeville	20,000,000	11/4/2020									2.82	2.78	57.5%
26	East Manchester Village	14,975,000	11/18/2020									2.42	2.19	66.8%
27	3900 Kinross	13,750,000	11/2/2020									1.94	1.64	72.0%
28	Guardian Storage Fox Chapel	16,200,000	11/5/2020									2.82	2.78	57.0%
29	Apple Cupertino	17,200,000	12/4/2020									3.00	2.78	52.3%
30	Amazon - Hazleton, PA	16,500,000	12/17/2020									1.67	1.59	53.0%
31	Walgreens Anchorage AK	13,130,000	10/23/2020									2.32	2.31	64.4%
32	Sunset Hills	15,000,000	11/4/2020									4.31	3.74	53.3%
33	440 East 62nd St. Owners Corp.	115,330,000	9/30/2020	46,500,000	15.1%	1.5%	2	0	0	10,215		12.40	12.21	6.1%
34	Quinnipiac Gardens	8,300,000	10/23/2020									1.58	1.53	72.3%
35	Walgreens - Fresno	9,500,000	11/24/2020									2.45	2.45	60.0%
36	Walgreens - Glenview	9,000,000	11/13/2020									2.66	2.66	55.6%
37	A1 Access Self Storage	6,680,000	10/28/2020									2.13	2.08	69.6%
38	1049 5th Avenue	10,800,000	8/24/2020									2.38	2.22	41.7%
39	Hemet Self Storage	8,000,000	10/8/2020									3.94	3.86	55.0%
40	Katy Station Business Park and West Belt	6,400,000	Various									2.72	2.52	64.0%
40.01	West Belt Business Park	3,210,000	11/12/2020
40.02	Katy Station	3,190,000	11/11/2020
41	45-26 44th Street	9,100,000	10/23/2020									3.51	3.38	42.3%
42	25 West 13th Corp.	126,500,000	10/29/2020	64,000,000	5.9%	0.0%	0	0	0		1,000,000	7.07	7.00	3.0%
43	Jackson 34 Realty Corp.	35,950,000	11/11/2020	23,200,000	15.1%	5.2%	0	0	5		500,000	10.88	10.47	9.7%
44	980 Fifth Avenue	5,540,000	10/27/2020									2.46	2.31	63.2%
45	Rent A Space Dunbar	4,900,000	11/5/2020									1.59	1.54	67.5%
46	365 Bronx River Road Owners, Inc.	15,650,000	11/12/2020	15,000,000	20.0%	35.6%	31	0	0	290,467	250,000	9.71	9.28	19.2%
47	Ottawa Kansas MHC Portfolio	4,240,000	11/12/2020									1.71	1.68	67.2%
47.01	Acres Estates	2,500,000	11/12/2020
47.02	Cherrywood Estates	1,740,000	11/12/2020
48	Hawthorn Self Storage	4,350,000	10/29/2020									3.18	3.09	65.0%
49	3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.	13,800,000	9/17/2020	12,200,000	20.9%	13.7%	7	0	0	67,269	250,000	4.86	4.79	18.5%
50	Michelle Tenants Corp.	20,440,000	11/2/2020	13,000,000	19.2%	16.9%	12	0	0	28,687	400,000	5.23	5.10	12.2%
51	Plaza East Owners Corp.	20,150,000	11/6/2020	20,100,000	11.4%	45.1%	23	0	0	319,859		15.84	15.60	11.4%
52	Rugby Road Owners Corp.	23,400,000	10/19/2020	9,900,000	22.2%	42.9%	21	0	0	190,973	500,000	4.84	4.73	9.4%
53	575 Riverhouse Corp.	24,100,000	10/27/2020	12,900,000	15.5%	23.3%	0	10	0	48,936	500,000	6.36	6.20	8.3%
54	424 East 57th Street Tenants Corp.	23,370,000	10/7/2020	10,000,000	20.0%	0.0%	0	0	0		500,000	7.67	7.45	8.6%
55	Walgreens – Laurel	3,300,000	11/5/2020									2.09	2.09	60.6%
56	599 Wea Owners Corp.	22,140,000	10/29/2020	10,650,000	18.8%	7.4%	2	0	0	8,853	250,000	5.25	5.18	9.0%
57	30-40 Fleetwood Avenue Apartment Corp.	19,240,000	9/9/2020	23,350,000	7.3%	24.8%	27	0	0	193,153	500,000	16.25	15.87	8.8%
58	57 Thompson Corp.	17,650,000	7/23/2020	7,260,000	23.4%	15.6%	4	0	1	16,380	250,000	4.47	4.44	9.6%
59	2 W. 90th St. Housing Corp.	12,470,000	11/10/2020	3,850,000	33.8%	0.0%	0	0	0		250,000	4.43	4.31	10.4%
60	Grand Liberte Cooperative, Inc.	36,350,000	8/19/2020	26,100,000	4.2%	0.0%	0	0	0		250,000	22.67	22.55	3.0%
61	362 West Broadway Cooperative Corp.	30,500,000	10/1/2020	23,250,000	4.3%	0.0%	0	0	0			35.25	34.73	3.3%

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	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 ($)	U/W Replacement ($)	U/W TI/LC ($)	U/W Net Cash Flow ($)	Occupancy Rate	Occupancy as-of Date	U/W Hotel ADR	U/W Hotel RevPAR
1	McClellan Park	60.2%	10.5%	9.7%	52,666,380	15,037,967	37,628,413	1,038,823	1,731,371	34,858,219	86.8%	9/15/2020
2	605 Third Avenue	33.7%	13.9%	13.0%	68,159,995	36,029,430	32,130,565	205,547	1,950,230	29,974,788	97.2%	10/1/2020
3	Miami Design District	46.7%	9.3%	9.0%	53,041,550	16,007,449	37,034,101	99,419	994,188	35,940,495	88.5%	9/1/2020
4	ExchangeRight Net Leased Portfolio #42	59.7%	9.4%	9.3%	3,928,127	117,844	3,810,283	8,679	20,617	3,780,987	100.0%	2/1/2021
4.01	Walmart Neighborhood Market - Huntsville (Bailey Cove), AL				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.02	Walmart Neighborhood Market - Theodore (Theodore), AL				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.03	Walgreens - Peoria (Pioneer), IL				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.04	Tractor Supply - Kennesaw (Blue Spring), GA				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.05	Walgreens - Bettendorf (Middle), IA				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.06	Walgreens - Dallas (Ledbetter), TX				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.07	Walgreens - Fort Worth (28th), TX				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.08	CVS Pharmacy - Forest Park (Forest), GA				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.09	Fresenius Medical Care - Oshkosh (Omro), WI				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.10	Family Dollar - Syracuse (Salina), NY				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.11	Family Dollar - Lebanon (Maple), PA				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.12	Dollar General - Alvin (FM 1462), TX				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.13	Dollar General - Liverpool (Oswego), NY				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
4.14	Dollar General - Cleburne (County Rd 427A), TX				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
5	250 West 57th Street	54.5%	11.1%	10.0%	36,164,898	16,274,317	19,890,581	114,186	1,764,050	18,012,345	79.8%	10/29/2020
6	ExchangeRight REIT 2	63.0%	9.3%	9.1%	4,390,361	880,880	3,509,481	39,702	44,279	3,425,500	100.0%	2/1/2021
6.01	Walmart Neighborhood Market - Huntsville				709,122	24,751	684,371	0	0	684,371	100.0%	2/1/2021
6.02	Biolife - Las Vegas				664,102	28,764	635,338	0	0	635,338	100.0%	2/1/2021
6.03	Kroger - Farmington				754,761	264,827	489,934	6,586	0	483,348	100.0%	2/1/2021
6.04	Hobby Lobby - Greenville				496,375	18,872	477,503	8,259	32,793	436,451	100.0%	2/1/2021
6.05	Kroger - Fort Wayne				620,639	230,372	390,267	9,117	0	381,149	100.0%	2/1/2021
6.06	Dollar Tree - Fort Wayne				132,075	37,989	94,086	1,500	-40,545	133,132	100.0%	2/1/2021
6.07	Dollar General - Houston				147,972	25,104	122,868	1,750	6,599	114,519	100.0%	2/1/2021
6.08	Family Dollar - Memphis				154,615	45,191	109,424	1,388	11,447	96,589	100.0%	2/1/2021
6.09	Family Dollar - Commerce City				133,239	34,671	98,568	2,936	5,745	89,887	100.0%	2/1/2021
6.10	Family Dollar - Columbus				154,320	43,516	110,804	2,554	6,307	101,943	100.0%	2/1/2021
6.11	Dollar General - OKC				134,008	33,800	100,208	1,282	5,965	92,960	100.0%	2/1/2021
6.12	Dollar General - Chicago				193,752	72,262	121,490	1,454	7,113	112,923	100.0%	2/1/2021
6.13	Family Dollar - Beaumont				95,379	20,761	74,619	2,875	8,854	62,889	100.0%	2/1/2021
7	U-Haul AREC Portfolio 43	33.1%	10.8%	10.6%	5,983,448	1,997,402	3,986,046	75,433	0	3,910,613	96.0%	10/1/2020
7.01	U-Haul Moving & Storage at Joe Battle & I-10				NAV	NAV	NAV	NAV	NAV	NAV	94.3%	10/1/2020
7.02	U-Haul Moving & Storage of North Smithfield				NAV	NAV	NAV	NAV	NAV	NAV	99.0%	10/1/2020
7.03	U-Haul Moving & Storage of Downtown Waterbury				NAV	NAV	NAV	NAV	NAV	NAV	96.3%	10/1/2020
7.04	U-Haul Moving & Storage of the White Mountains				NAV	NAV	NAV	NAV	NAV	NAV	99.2%	10/1/2020
7.05	U-Haul Moving & Storage of Wapato Park				NAV	NAV	NAV	NAV	NAV	NAV	83.3%	10/1/2020
7.06	U-Haul of Moultonborough Self-Storage				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	10/1/2020
7.07	U-Haul Moving & Storage of Downtown Grand Rapids				NAV	NAV	NAV	NAV	NAV	NAV	99.5%	10/1/2020
7.08	U-Haul Moving & Storage of Canton				NAV	NAV	NAV	NAV	NAV	NAV	93.6%	10/1/2020
7.09	U-Haul Storage of Twin Falls				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	10/1/2020
7.10	U-Haul Moving & Storage of Twin Falls				NAV	NAV	NAV	NAV	NAV	NAV	99.5%	10/1/2020
7.11	U-Haul at 12th & L				NAV	NAV	NAV	NAV	NAV	NAV	NAP	NAP
8	McDonald’s Global HQ	16.9%	11.9%	11.9%	35,092,657	15,037,235	20,055,422	57,502	50,254	19,947,666	97.3%	11/4/2020
9	Inland SE Self Storage Portfolio	52.2%	9.5%	9.2%	4,686,487	1,599,204	3,087,283	75,798	0	3,011,485	89.2%	11/11/2020
9.01	Life Storage - 708				1,023,902	291,150	732,752	15,236	0	717,516	89.8%	11/11/2020
9.02	Life Storage - 797				991,377	281,912	709,465	17,758	0	691,706	95.3%	11/11/2020
9.03	Life Storage - 798				972,415	307,939	664,476	16,374	0	648,102	92.9%	11/11/2020
9.04	Devon Self Storage				939,333	465,220	474,113	16,444	0	457,669	81.1%	11/11/2020
9.05	Life Storage - 701				759,460	252,983	506,477	9,985	0	496,492	88.9%	11/11/2020
10	350 Holger San Jose	61.2%	11.0%	10.3%	4,429,361	1,037,128	3,392,233	26,592	169,014	3,196,627	100.0%	2/1/2021
11	ExchangeRight Net Leased Portfolio #41	61.3%	8.8%	8.4%	5,998,997	179,970	5,819,027	49,865	172,749	5,596,413	100.0%	2/1/2021
11.01	Dignity Health - Glendale, AZ				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.02	Walmart Neighborhood Market - Mobile, AL				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.03	Walmart Neighborhood Market - Forest, VA				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.04	BioLife Plasma Services L.P. - Avondale, AZ				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.05	BioLife Plasma Services L.P. - Richmond, VA				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.06	Natural Grocers - Little Rock, AR				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.07	Walgreens - Columbus, OH				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.08	CVS Pharmacy - Schaumburg, IL				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.09	Hobby Lobby - Odessa, TX				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.10	Tractor Supply - Toughkenamon, PA				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.11	Walgreens - Harker Heights, TX				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.12	Fresenius Medical Care - Hephzibah, GA				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.13	Tractor Supply - Alexandria, LA				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.14	Dollar Tree - Brown Deer, WI				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.15	Dollar General - Odessa, TX				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.16	Dollar General - New Castle, PA				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.17	Dollar General - Evansville, IN				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
11.18	Dollar General - Harlingen, TX				NAV	NAV	NAV	NAV	NAV	NAV	100.0%	2/1/2021
12	Coleman Highline	56.5%	9.2%	9.2%	21,742,740	6,234,846	15,507,894	0	0	15,507,894	100.0%	2/1/2021
13	Fresh Pond Cambridge	44.2%	11.4%	10.7%	7,749,504	2,040,040	5,709,464	34,010	344,630	5,330,825	82.8%	8/28/2020
14	Holliswood Owners Corp.	27.4%	14.1%	13.8%	5,270,919	2,449,930	2,820,989	66,000	0	2,754,989	96.1%	11/10/2020
15	Harvard West (Roseburg DHS Office)	65.9%	10.1%	10.0%	2,223,994	413,801	1,810,193	16,160	0	1,794,034	100.0%	2/1/2021
16	23000 Millcreek Boulevard	61.8%	12.3%	10.7%	3,393,433	1,295,965	2,097,468	32,524	238,988	1,825,956	91.6%	11/25/2020
17	Laguna Hills Self Storage	62.5%	9.3%	9.2%	2,027,070	488,799	1,538,271	14,620	0	1,523,651	92.8%	10/23/2020;10/31/2020
18	Newport Court	25.9%	11.8%	11.0%	2,352,399	581,239	1,771,160	31,842	88,635	1,650,684	89.9%	1/1/2021
19	EZ Storage Southfield Portfolio	54.5%	8.8%	8.6%	2,309,673	995,057	1,314,615	15,754	2,700	1,296,161	95.3%	11/16/2020
19.01	EZ Southfield				1,102,496	510,687	591,809	8,009	2,700	581,100	92.1%	11/17/2020
19.02	EZ Evergreen				1,207,177	484,370	722,806	7,745	0	715,061	98.5%	11/17/2020
20	Naiman Industrial Portfolio	63.5%	12.1%	10.1%	2,755,878	1,003,833	1,752,045	137,894	153,430	1,460,721	92.8%	12/14/2020
20.01	Richmond Road Industrial				1,322,914	525,499	797,415	67,446	90,416	639,554	92.5%	12/14/2020
20.02	Fargo Industrial				440,590	123,746	316,844	22,033	27,934	266,876	100.0%	12/14/2020
20.03	Fargo Development				592,347	202,629	389,718	35,985	21,036	332,696	97.3%	12/14/2020
20.04	Eastland Industrial				400,028	151,960	248,068	12,430	14,043	221,595	80.2%	12/14/2020
21	Mission Ridge - CA	58.4%	9.1%	8.9%	1,773,562	461,891	1,311,671	19,293	17,250	1,275,127	100.0%	8/1/2020
22	All Aboard - 4 Property Portfolio	55.3%	9.8%	9.5%	2,040,219	698,184	1,342,035	33,103	7,560	1,301,373	96.5%	Various
22.01	Big Tree Depot				744,294	242,296	501,998	11,660	0	490,338	95.3%	12/7/2020
22.02	Daytona Depot				555,654	185,350	370,304	8,944	0	361,359	95.8%	12/7/2020
22.03	Hand & Yonge				362,288	123,409	238,880	5,326	0	233,554	97.5%	12/7/2020
22.04	Clark Office Building				377,984	147,130	230,854	7,173	7,560	216,121	98.6%	12/31/2020
23	C.C. Filson World Headquarters	59.5%	10.2%	9.5%	1,671,282	333,164	1,338,118	10,257	81,013	1,246,848	100.0%	2/1/2021
24	100 & 200 Westlake - CA	65.0%	10.9%	10.2%	1,924,451	668,093	1,256,358	17,429	57,146	1,181,782	90.4%	12/9/2020
25	Guardian Storage Bridgeville	57.5%	9.7%	9.6%	1,573,142	459,416	1,113,726	14,081	0	1,099,645	89.7%	12/1/2020
26	East Manchester Village	57.3%	13.3%	12.0%	1,839,619	509,176	1,330,443	65,309	61,612	1,203,522	96.4%	12/10/2020
27	3900 Kinross	60.1%	11.3%	9.5%	1,871,592	755,947	1,115,645	17,282	153,812	944,551	100.0%	11/30/2020
28	Guardian Storage Fox Chapel	57.0%	9.7%	9.6%	1,316,320	421,921	894,399	12,080	0	882,319	93.0%	12/1/2020
29	Apple Cupertino	52.3%	10.6%	9.8%	982,286	29,469	952,817	15,860	52,914	884,043	100.0%	2/1/2021
30	Amazon - Hazleton, PA	45.7%	9.4%	9.0%	845,999	25,380	820,619	10,395	26,225	783,999	100.0%	2/1/2021
31	Walgreens Anchorage AK	64.4%	8.5%	8.4%	722,261	7,223	715,038	2,183	0	712,856	100.0%	2/1/2021
32	Sunset Hills	53.3%	13.9%	12.1%	1,394,322	279,012	1,115,311	18,301	129,083	967,927	84.7%	12/1/2020
33	440 East 62nd St. Owners Corp.	6.1%	37.6%	37.0%	5,930,220	3,297,824	2,632,396	41,500	0	2,590,896	95.0%	9/30/2020
34	Quinnipiac Gardens	62.2%	8.9%	8.6%	947,363	415,281	532,082	17,750	0	514,332	98.6%	10/27/2020
35	Walgreens - Fresno	60.0%	8.6%	8.6%	497,125	4,971	492,154	1,512	0	490,642	100.0%	2/1/2021
36	Walgreens - Glenview	55.6%	9.3%	9.3%	479,423	14,714	464,708	1,517	0	463,192	100.0%	2/1/2021
37	A1 Access Self Storage	57.3%	11.1%	10.9%	800,259	284,761	515,498	10,019	0	505,479	94.2%	11/24/2020
38	1049 5th Avenue	41.7%	10.4%	9.7%	745,093	276,523	468,570	1,550	29,842	437,177	100.0%	2/1/2021
39	Hemet Self Storage	55.0%	13.0%	12.7%	884,842	314,131	570,711	11,662	0	559,049	93.5%	11/23/2020
40	Katy Station Business Park and West Belt	64.0%	10.1%	9.4%	642,084	226,478	415,606	8,147	23,113	384,347	88.6%	Various
40.01	West Belt Business Park				340,884	101,642	239,242	4,628	9,955	224,659	100.0%	11/19/2020
40.02	Katy Station				301,200	124,836	176,364	3,519	13,158	159,688	72.3%	11/15/2020
41	45-26 44th Street	42.3%	10.3%	10.0%	812,054	413,912	398,142	13,800	0	384,342	93.5%	10/8/2020
42	25 West 13th Corp.	0.0%	83.1%	82.2%	6,499,741	3,385,155	3,114,586	30,500	0	3,084,086	94.5%	10/29/2020
43	Jackson 34 Realty Corp.	9.7%	36.3%	34.9%	2,041,638	771,584	1,270,054	48,000	0	1,222,054	93.0%	11/11/2020
44	980 Fifth Avenue	63.2%	10.1%	9.5%	504,867	151,558	353,309	1,099	20,337	331,873	100.0%	12/1/2020
45	Rent A Space Dunbar	58.1%	8.9%	8.6%	520,728	227,281	293,447	9,733	0	283,714	89.5%	10/31/2020
46	365 Bronx River Road Owners, Inc.	19.2%	33.0%	31.5%	1,643,327	654,088	989,239	44,000	0	945,239	93.0%	11/12/2020
47	Ottawa Kansas MHC Portfolio	55.1%	9.8%	9.6%	498,378	217,692	280,686	5,800	0	274,886	96.6%	11/23/2020
47.01	Acres Estates				330,216	157,765	172,451	3,550	0	168,901	97.2%	11/23/2020
47.02	Cherrywood Estates				168,162	59,927	108,235	2,250	0	105,985	95.6%	11/23/2020
48	Hawthorn Self Storage	65.0%	10.9%	10.6%	510,338	203,320	307,018	8,400	0	298,618	93.3%	10/5/2020
49	3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.	14.3%	25.7%	25.3%	1,098,846	444,343	654,503	10,000	0	644,503	94.9%	9/17/2020
50	Michelle Tenants Corp.	9.4%	27.3%	26.6%	1,588,410	906,841	681,569	17,750	0	663,819	96.3%	11/2/2020
51	Plaza East Owners Corp.	11.4%	53.1%	52.3%	1,789,328	566,945	1,222,383	18,550	0	1,203,833	93.0%	11/6/2020
52	Rugby Road Owners Corp.	7.3%	25.7%	25.1%	932,036	367,272	564,764	12,500	0	552,264	96.2%	10/19/2020
53	575 Riverhouse Corp.	6.8%	33.3%	32.4%	1,200,899	535,822	665,077	16,800	0	648,277	93.0%	10/27/2020
54	424 East 57th Street Tenants Corp.	8.6%	25.9%	25.2%	1,151,917	634,253	517,664	14,400	0	503,264	93.0%	10/7/2020
55	Walgreens – Laurel	60.6%	8.1%	8.1%	163,350	1,634	161,717	0	0	161,717	100.0%	2/1/2021
56	599 Wea Owners Corp.	7.0%	27.5%	27.2%	915,997	366,668	549,329	6,750	0	542,579	94.1%	10/29/2020
57	30-40 Fleetwood Avenue Apartment Corp.	6.8%	84.8%	82.9%	2,470,799	1,028,480	1,442,319	33,300	0	1,409,019	95.3%	9/9/2020
58	57 Thompson Corp.	7.5%	23.8%	23.6%	810,188	406,101	404,087	3,100	0	400,987	93.0%	7/23/2020
59	2 W. 90th St. Housing Corp.	10.4%	15.7%	15.3%	528,825	324,991	203,834	5,500	0	198,334	94.0%	11/10/2020
60	Grand Liberte Cooperative, Inc.	2.4%	121.6%	121.0%	1,668,975	333,601	1,335,374	6,900	0	1,328,474	93.0%	8/19/2020
61	362 West Broadway Cooperative Corp.	3.3%	121.5%	119.7%	1,495,716	280,566	1,215,150	18,000	0	1,197,150	91.8%	10/1/2020

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number

Property Name

Most Recent Period

Most Recent Revenues ($)

Most Recent Expenses ($)

Most
Recent
NOI ($)

Most Recent Hotel ADR

Most Recent Hotel RevPAR

Second Most Recent Period

Second Most Recent Revenues ($)

Second Most Recent Expenses ($)

Second Most Recent NOI ($)

Second Most Recent Hotel ADR

Second Most Recent Hotel RevPAR

McClellan Park

TTM 9/30/2020

46,135,523

16,541,707

29,593,816

Actual 2019

42,772,659

15,192,749

27,579,910

605 Third Avenue

TTM 9/30/2020

58,781,777

34,911,832

23,869,945

Actual 2019

43,952,489

35,939,209

8,013,280

Miami Design District

Actual 2019

50,574,148

16,756,756

33,817,392

Actual 2018

48,127,178

15,993,554

32,133,624

ExchangeRight Net Leased Portfolio #42

NAV

4.01

Walmart Neighborhood Market - Huntsville (Bailey Cove), AL

NAV

4.02

Walmart Neighborhood Market - Theodore (Theodore), AL

NAV

4.03

Walgreens - Peoria (Pioneer), IL

NAV

4.04

Tractor Supply - Kennesaw (Blue Spring), GA

NAV

4.05

Walgreens - Bettendorf (Middle), IA

NAV

4.06

Walgreens - Dallas (Ledbetter), TX

NAV

4.07

Walgreens - Fort Worth (28th), TX

NAV

4.08

CVS Pharmacy - Forest Park (Forest), GA

NAV

4.09

Fresenius Medical Care - Oshkosh (Omro), WI

NAV

4.10

Family Dollar - Syracuse (Salina), NY

NAV

4.11

Family Dollar - Lebanon (Maple), PA

NAV

4.12

Dollar General - Alvin (FM 1462), TX

NAV

4.13

Dollar General - Liverpool (Oswego), NY

NAV

4.14

Dollar General - Cleburne (County Rd 427A), TX

NAV

250 West 57th Street

TTM 6/30/2020

34,781,901

15,516,592

19,265,309

Actual 2019

34,542,482

15,564,019

18,978,463

ExchangeRight REIT 2

NAV

6.01

Walmart Neighborhood Market - Huntsville

NAV

6.02

Biolife - Las Vegas

NAV

6.03

Kroger - Farmington

NAV

6.04

Hobby Lobby - Greenville

NAV

6.05

Kroger - Fort Wayne

NAV

6.06

Dollar Tree - Fort Wayne

NAV

6.07

Dollar General - Houston

NAV

6.08

Family Dollar - Memphis

NAV

6.09

Family Dollar - Commerce City

NAV

6.10

Family Dollar - Columbus

NAV

6.11

Dollar General - OKC

NAV

6.12

Dollar General - Chicago

NAV

6.13

Family Dollar - Beaumont

NAV

U-Haul AREC Portfolio 43

TTM 10/31/2020

5,930,302

1,806,914

4,123,388

Actual 2019

4,130,935

1,686,223

2,444,712

7.01

U-Haul Moving & Storage at Joe Battle & I-10

NAV

7.02

U-Haul Moving & Storage of North Smithfield

NAV

7.03

U-Haul Moving & Storage of Downtown Waterbury

NAV

7.04

U-Haul Moving & Storage of the White Mountains

NAV

7.05

U-Haul Moving & Storage of Wapato Park

NAV

7.06

U-Haul of Moultonborough Self-Storage

NAV

7.07

U-Haul Moving & Storage of Downtown Grand Rapids

NAV

7.08

U-Haul Moving & Storage of Canton

NAV

7.09

U-Haul Storage of Twin Falls

NAV

7.10

U-Haul Moving & Storage of Twin Falls

NAV

7.11

U-Haul at 12th & L

NAV

McDonald’s Global HQ

TTM 8/31/2020

24,482,435

13,669,779

10,812,656

Actual 2019

20,415,976

12,520,615

7,895,362

Inland SE Self Storage Portfolio

Various

4,686,487

1,439,580

3,246,907

Actual 2019

4,764,805

1,399,241

3,365,564

9.01

Life Storage - 708

TTM 10/31/2020

1,023,902

235,169

788,733

Actual 2019

1,041,556

227,313

814,243

9.02

Life Storage - 797

TTM 10/31/2020

991,377

246,624

744,753

Actual 2019

991,333

231,370

759,963

9.03

Life Storage - 798

TTM 10/31/2020

972,415

269,077

703,338

Actual 2019

978,685

256,789

721,896

9.04

Devon Self Storage

TTM 8/31/2020

939,333

469,853

469,480

Actual 2019

974,300

479,997

494,303

9.05

Life Storage - 701

TTM 10/31/2020

759,460

218,857

540,603

Actual 2019

778,931

203,772

575,159

350 Holger San Jose

Annualized 9 9/30/2020

1,029,413

641,091

388,323

NAV

ExchangeRight Net Leased Portfolio #41

NAV

11.01

Dignity Health - Glendale, AZ

NAV

11.02

Walmart Neighborhood Market - Mobile, AL

NAV

11.03

Walmart Neighborhood Market - Forest, VA

NAV

11.04

BioLife Plasma Services L.P. - Avondale, AZ

NAV

11.05

BioLife Plasma Services L.P. - Richmond, VA

NAV

11.06

Natural Grocers - Little Rock, AR

NAV

11.07

Walgreens - Columbus, OH

NAV

11.08

CVS Pharmacy - Schaumburg, IL

NAV

11.09

Hobby Lobby - Odessa, TX

NAV

11.10

Tractor Supply - Toughkenamon, PA

NAV

11.11

Walgreens - Harker Heights, TX

NAV

11.12

Fresenius Medical Care - Hephzibah, GA

NAV

11.13

Tractor Supply - Alexandria, LA

NAV

11.14

Dollar Tree - Brown Deer, WI

NAV

11.15

Dollar General - Odessa, TX

NAV

11.16

Dollar General - New Castle, PA

NAV

11.17

Dollar General - Evansville, IN

NAV

11.18

Dollar General - Harlingen, TX

NAV

Coleman Highline

NAV

Fresh Pond Cambridge

TTM 7/31/2020

8,166,026

2,335,510

5,830,516

Actual 2019

8,429,826

2,472,908

5,956,917

Holliswood Owners Corp.

Harvard West (Roseburg DHS Office)

TTM 9/30/2020

2,096,128

356,406

1,739,723

Actual 2019

2,061,638

358,622

1,703,016

23000 Millcreek Boulevard

NAV

Laguna Hills Self Storage

TTM 10/31/2020

2,017,214

526,458

1,490,756

Actual 2019

1,995,683

535,215

1,460,468

Newport Court

TTM 11/30/2020

1,834,070

5,761

1,828,309

Actual 2019

1,885,073

EZ Storage Southfield Portfolio

TTM 11/30/2020

2,196,541

959,655

1,236,886

Actual 2019

1,918,631

958,812

959,819

19.01

EZ Southfield

TTM 11/30/2020

998,140

497,611

500,529

Actual 2019

671,264

513,448

157,816

19.02

EZ Evergreen

TTM 11/30/2020

1,198,401

462,044

736,357

Actual 2019

1,247,367

445,364

802,003

Naiman Industrial Portfolio

TTM 10/31/2020

2,396,230

720,392

1,675,838

Actual 2019

2,000,777

919,152

1,081,625

20.01

Richmond Road Industrial

TTM 10/31/2020

1,072,787

340,758

732,029

Actual 2019

849,962

548,478

301,484

20.02

Fargo Industrial

TTM 10/31/2020

319,759

90,690

229,069

Actual 2019

167,889

104,854

63,035

20.03

Fargo Development

TTM 10/31/2020

495,793

173,050

322,743

Actual 2019

471,284

132,463

338,821

20.04

Eastland Industrial

TTM 10/31/2020

507,891

115,894

391,997

Actual 2019

511,642

133,357

378,285

Mission Ridge - CA

TTM 11/30/2020

1,852,158

441,656

1,410,502

Actual 2019

1,876,401

487,202

1,389,199

All Aboard - 4 Property Portfolio

TTM 11/30/2020

2,020,852

671,245

1,349,608

Actual 2019

2,040,665

656,171

1,384,494

22.01

Big Tree Depot

TTM 11/30/2020

735,117

230,297

504,820

Actual 2019

750,096

213,520

536,577

22.02

Daytona Depot

TTM 11/30/2020

535,496

176,050

359,445

Actual 2019

547,213

173,231

373,982

22.03

Hand & Yonge

TTM 11/30/2020

365,188

117,832

247,355

Actual 2019

366,862

118,229

248,633

22.04

Clark Office Building

TTM 11/30/2020

385,053

147,065

237,987

Actual 2019

376,494

151,191

225,303

C.C. Filson World Headquarters

NAV

100 & 200 Westlake - CA

Annualized 9 11/30/2020

2,037,634

702,110

1,335,524

Actual 2019

1,829,776

786,526

1,043,250

Guardian Storage Bridgeville

TTM 10/31/2020

1,573,142

503,899

1,069,243

Actual 2019

1,603,914

522,291

1,081,623

East Manchester Village

Annualized 9 9/30/2020

1,675,225

474,623

1,200,603

Actual 2019

1,780,612

569,368

1,211,244

3900 Kinross

TTM 10/31/2020

1,115,251

535,084

580,167

Actual 2019

692,254

476,016

216,239

Guardian Storage Fox Chapel

TTM 10/31/2020

1,316,320

458,243

858,077

Actual 2019

1,278,816

460,614

818,202

Apple Cupertino

TTM 9/30/2020

812,302

Actual 2019

795,695

Amazon - Hazleton, PA

NAV

Walgreens Anchorage AK

TTM 11/30/2020

722,261

Actual 2019

722,261

Sunset Hills

TTM 10/31/2020

1,174,407

207,137

967,270

Actual 2019

1,137,463

191,020

946,443

440 East 62nd St. Owners Corp.

Quinnipiac Gardens

TTM 10/31/2020

994,209

376,420

617,789

Actual 2019

980,280

370,089

610,191

Walgreens - Fresno

NAV

Walgreens - Glenview

NAV

A1 Access Self Storage

TTM 10/31/2020

748,594

288,340

460,254

Actual 2019

754,677

278,017

476,660

1049 5th Avenue

NAV

Hemet Self Storage

TTM 9/30/2020

811,805

288,160

523,645

Actual 2019

668,086

265,000

403,086

Katy Station Business Park and West Belt

NAV

40.01

West Belt Business Park

NAV

40.02

Katy Station

NAV

45-26 44th Street

TTM 9/30/2020

827,727

437,336

390,391

Actual 2019

801,189

426,539

374,650

25 West 13th Corp.

Jackson 34 Realty Corp.

980 Fifth Avenue

TTM 9/30/2020

433,745

155,731

278,014

Actual 2019

488,468

143,048

345,420

Rent A Space Dunbar

TTM 10/31/2020

520,728

223,368

297,360

Actual 2019

523,324

218,835

304,489

365 Bronx River Road Owners, Inc.

Ottawa Kansas MHC Portfolio

TTM 1/31/2020

498,378

228,829

269,549

Actual 2019

495,173

239,329

255,844

47.01

Acres Estates

TTM 1/31/2020

330,216

170,509

159,707

Actual 2019

328,390

179,050

149,340

47.02

Cherrywood Estates

TTM 1/31/2020

168,162

58,320

109,842

Actual 2019

166,783

60,279

106,504

Hawthorn Self Storage

TTM 9/30/2020

492,761

184,511

308,250

Actual 2019

516,059

197,413

318,646

3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.

Michelle Tenants Corp.

Plaza East Owners Corp.

Rugby Road Owners Corp.

575 Riverhouse Corp.

424 East 57th Street Tenants Corp.

Walgreens – Laurel

NAV

599 Wea Owners Corp.

30-40 Fleetwood Avenue Apartment Corp.

57 Thompson Corp.

2 W. 90th St. Housing Corp.

Grand Liberte Cooperative, Inc.

362 West Broadway Cooperative Corp.

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number

Property Name

Third Most Recent Period

Third Most Recent Revenues ($)

Third Most Recent Expenses ($)

Third Most Recent NOI ($)

Third Most Recent Hotel ADR

Third Most Recent Hotel RevPAR

Master Lease (Y/N)

Largest Tenant Name

Largest Tenant Sq. Ft.

Largest
Tenant % of NRA

Largest Tenant Exp. Date

McClellan Park

Actual 2018

39,655,018

14,730,525

24,924,493

Amazon

417,637

6.0%

6/30/2030

605 Third Avenue

Actual 2018

45,432,848

34,634,376

10,798,472

Univision Communications, Inc.

194,701

18.9%

12/31/2028

Miami Design District

Actual 2017

41,415,267

15,801,105

25,614,162

Holly Hunt

24,897

5.0%

4/30/2025

ExchangeRight Net Leased Portfolio #42

NAV

Various

4.01

Walmart Neighborhood Market - Huntsville (Bailey Cove), AL

NAV

Walmart Neighborhood Market

43,101

100.0%

1/26/2031

4.02

Walmart Neighborhood Market - Theodore (Theodore), AL

NAV

Walmart Neighborhood Market

42,661

100.0%

1/26/2031

4.03

Walgreens - Peoria (Pioneer), IL

NAV

Walgreens

14,490

100.0%

7/31/2032

4.04

Tractor Supply - Kennesaw (Blue Spring), GA

NAV

Tractor Supply

19,156

100.0%

9/30/2035

4.05

Walgreens - Bettendorf (Middle), IA

NAV

Walgreens

14,503

100.0%

12/31/2030

4.06

Walgreens - Dallas (Ledbetter), TX

NAV

Walgreens

15,047

100.0%

7/31/2031

4.07

Walgreens - Fort Worth (28th), TX

NAV

Walgreens

15,047

100.0%

7/31/2031

4.08

CVS Pharmacy - Forest Park (Forest), GA

NAV

CVS Pharmacy

10,125

100.0%

12/31/2035

4.09

Fresenius Medical Care - Oshkosh (Omro), WI

NAV

Fresenius Medical Care

7,243

100.0%

3/31/2035

4.10

Family Dollar - Syracuse (Salina), NY

NAV

Family Dollar

8,320

100.0%

9/30/2031

4.11

Family Dollar - Lebanon (Maple), PA

NAV

Family Dollar

8,320

100.0%

3/31/2033

4.12

Dollar General - Alvin (FM 1462), TX

NAV

Dollar General

9,026

100.0%

10/11/2035

4.13

Dollar General - Liverpool (Oswego), NY

NAV

Dollar General

6,831

100.0%

9/30/2030

4.14

Dollar General - Cleburne (County Rd 427A), TX

NAV

Dollar General

9,100

100.0%

9/1/2033

250 West 57th Street

Actual 2018

32,704,841

13,558,692

19,146,149

American Society of Composers, Authors and Publishers

87,943

16.2%

8/31/2034

ExchangeRight REIT 2

NAV

Various

6.01

Walmart Neighborhood Market - Huntsville

NAV

Walmart Neighborhood Market

41,951

100.0%

10/4/2031

6.02

Biolife - Las Vegas

NAV

BioLife Plasma Services

15,450

100.0%

11/30/2035

6.03

Kroger - Farmington

NAV

Kroger

43,909

100.0%

4/30/2034

6.04

Hobby Lobby - Greenville

NAV

Hobby Lobby

55,060

100.0%

5/31/2031

6.05

Kroger - Fort Wayne

NAV

Kroger

60,782

100.0%

4/30/2034

6.06

Dollar Tree - Fort Wayne

NAV

Dollar Tree

10,000

100.0%

10/31/2027

6.07

Dollar General - Houston

NAV

Dollar General

8,373

100.0%

6/30/2022

6.08

Family Dollar - Memphis

NAV

Family Dollar

9,255

100.0%

12/31/2025

6.09

Family Dollar - Commerce City

NAV

Family Dollar

8,017

100.0%

6/30/2023

6.10

Family Dollar - Columbus

NAV

Family Dollar

8,505

100.0%

1/31/2022

6.11

Dollar General - OKC

NAV

Dollar General

8,549

100.0%

9/30/2022

6.12

Dollar General - Chicago

NAV

Dollar General

9,692

100.0%

2/28/2022

6.13

Family Dollar - Beaumont

NAV

Family Dollar

10,080

100.0%

1/31/2026

U-Haul AREC Portfolio 43

Actual 2018

3,461,743

1,574,029

1,887,714

7.01

U-Haul Moving & Storage at Joe Battle & I-10

NAV

7.02

U-Haul Moving & Storage of North Smithfield

NAV

7.03

U-Haul Moving & Storage of Downtown Waterbury

NAV

7.04

U-Haul Moving & Storage of the White Mountains

NAV

7.05

U-Haul Moving & Storage of Wapato Park

NAV

7.06

U-Haul of Moultonborough Self-Storage

NAV

7.07

U-Haul Moving & Storage of Downtown Grand Rapids

NAV

7.08

U-Haul Moving & Storage of Canton

NAV

7.09

U-Haul Storage of Twin Falls

NAV

7.10

U-Haul Moving & Storage of Twin Falls

NAV

7.11

U-Haul at 12th & L

NAV

McDonald’s Global HQ

NAV

McDonald’s

532,526

92.6%

7/31/2033

Inland SE Self Storage Portfolio

Actual 2018

4,806,089

1,339,198

3,466,891

9.01

Life Storage - 708

Actual 2018

1,041,197

226,207

814,990

9.02

Life Storage - 797

Actual 2018

1,020,372

238,619

781,753

9.03

Life Storage - 798

Actual 2018

1,014,238

261,220

753,018

9.04

Devon Self Storage

Actual 2018

961,565

420,492

541,073

9.05

Life Storage - 701

Actual 2018

768,717

192,660

576,057

350 Holger San Jose

NAV

NXP USA, Inc.

96,502

100.0%

7/31/2027

ExchangeRight Net Leased Portfolio #41

NAV

Various

11.01

Dignity Health - Glendale, AZ

NAV

Dignity Health - Glendale, AZ

11,060

100.0%

8/22/2034

11.02

Walmart Neighborhood Market - Mobile, AL

NAV

Walmart Neighborhood Market - Mobile, AL

41,920

100.0%

11/10/2030

11.03

Walmart Neighborhood Market - Forest, VA

NAV

Walmart Neighborhood Market - Forest, VA

41,117

100.0%

6/9/2030

11.04

BioLife Plasma Services L.P. - Avondale, AZ

NAV

BioLife Plasma Services L.P. - Avondale, AZ

14,410

100.0%

10/1/2035

11.05

BioLife Plasma Services L.P. - Richmond, VA

NAV

BioLife Plasma Services L.P. - Richmond, VA

11,269

100.0%

10/31/2035

11.06

Natural Grocers - Little Rock, AR

NAV

Natural Grocers - Little Rock, AR

15,000

100.0%

4/30/2031

11.07

Walgreens - Columbus, OH

NAV

Walgreens - Columbus, OH

15,120

100.0%

1/31/2031

11.08

CVS Pharmacy - Schaumburg, IL

NAV

CVS Pharmacy - Schaumburg, IL

13,013

100.0%

1/31/2031

11.09

Hobby Lobby - Odessa, TX

NAV

Hobby Lobby - Odessa, TX

62,812

100.0%

4/30/2031

11.10

Tractor Supply - Toughkenamon, PA

NAV

Tractor Supply - Toughkenamon, PA

19,097

100.0%

4/30/2033

11.11

Walgreens - Harker Heights, TX

NAV

Walgreens - Harker Heights, TX

14,820

100.0%

10/31/2031

11.12

Fresenius Medical Care - Hephzibah, GA

NAV

Fresenius Medical Care - Hephzibah, GA

6,192

100.0%

6/30/2030

11.13

Tractor Supply - Alexandria, LA

NAV

Tractor Supply - Alexandria, LA

19,097

100.0%

10/31/2030

11.14

Dollar Tree - Brown Deer, WI

NAV

Dollar Tree - Brown Deer, WI

9,560

100.0%

1/31/2031

11.15

Dollar General - Odessa, TX

NAV

Dollar General - Odessa, TX

10,566

100.0%

10/31/2034

11.16

Dollar General - New Castle, PA

NAV

Dollar General - New Castle, PA

9,100

100.0%

10/31/2034

11.17

Dollar General - Evansville, IN

NAV

Dollar General - Evansville, IN

9,026

100.0%

9/30/2035

11.18

Dollar General - Harlingen, TX

NAV

Dollar General - Harlingen, TX

9,002

100.0%

9/30/2035

Coleman Highline

NAV

Roku

357,106

100.0%

9/30/2030

Fresh Pond Cambridge

Actual 2018

8,403,569

2,382,552

6,021,017

Whole Foods Market

45,150

19.9%

1/31/2028

Holliswood Owners Corp.

Harvard West (Roseburg DHS Office)

Actual 2018

2,021,777

322,108

1,699,670

State of Oregon - Department of Human Services

80,798

100.0%

11/30/2035

23000 Millcreek Boulevard

NAV

AML Rightsource

72,825

47.0%

9/30/2029

Laguna Hills Self Storage

Actual 2018

1,910,388

511,847

1,398,541

Newport Court

Actual 2018

1,829,879

Newport Corp

190,857

89.9%

2/28/2037

EZ Storage Southfield Portfolio

Various

19.01

EZ Southfield

NAV

19.02

EZ Evergreen

Actual 2018

1,303,696

441,068

862,628

Naiman Industrial Portfolio

Actual 2018

1,909,600

880,700

1,028,900

Various

20.01

Richmond Road Industrial

Actual 2018

879,606

431,417

448,189

Gunton Corporation

74,568

22.6%

3/31/2023

20.02

Fargo Industrial

Actual 2018

217,672

91,399

126,273

Choice Cabinet

83,380

100.0%

9/30/2024

20.03

Fargo Development

Actual 2018

451,000

210,464

240,536

Northern Ohio Finishing

26,714

30.2%

4/30/2021

20.04

Eastland Industrial

Actual 2018

361,322

147,420

213,902

48 Hour Press/E-Digital

32,392

45.5%

9/30/2021

Mission Ridge - CA

Actual 2018

1,831,671

455,976

1,375,695

Safeway #3124

58,090

60.2%

1/31/2023

All Aboard - 4 Property Portfolio

Actual 2018

1,959,610

685,822

1,273,788

Various

22.01

Big Tree Depot

Actual 2018

747,073

224,211

522,862

22.02

Daytona Depot

Actual 2018

529,892

172,940

356,951

22.03

Hand & Yonge

Actual 2018

365,832

115,439

250,393

22.04

Clark Office Building

Actual 2018

316,813

173,231

143,582

Progressive Medical Research

15,352

53.5%

12/31/2026

C.C. Filson World Headquarters

NAV

CC Filson World HQ

51,284

100.0%

2/28/2035

100 & 200 Westlake - CA

Actual 2018

1,821,700

723,081

1,098,619

Morgan Stanley Smith Barney Financing LLC

20,456

29.3%

3/31/2029

Guardian Storage Bridgeville

Actual 2018

1,562,305

502,598

1,059,707

East Manchester Village

Actual 2018

1,601,396

489,494

1,111,902

Giant Food

61,463

49.9%

9/30/2029

3900 Kinross

Actual 2018

687,336

541,165

146,170

Assured Partners

32,090

37.1%

10/31/2027

Guardian Storage Fox Chapel

Actual 2018

1,193,296

436,648

756,648

Apple Cupertino

Actual 2018

753,326

28,877

724,449

Apple Inc.

30,065

100.0%

1/31/2031

Amazon - Hazleton, PA

NAV

Amazon.com Services, Inc.

69,300

100.0%

8/31/2029

Walgreens Anchorage AK

Actual 2018

722,261

Walgreens Anchorage AK

14,550

100.0%

10/1/2036

Sunset Hills

Actual 2018

1,075,925

207,141

868,784

Management Trust

4,850

7.6%

6/30/2022

440 East 62nd St. Owners Corp.

Quinnipiac Gardens

Actual 2018

877,650

389,376

488,274

Walgreens - Fresno

NAV

Walgreens

15,120

100.0%

12/31/2035

Walgreens - Glenview

NAV

Walgreens

15,167

100.0%

11/30/2090

A1 Access Self Storage

Actual 2018

729,600

317,967

411,633

1049 5th Avenue

NAV

Fifth Avenue Surgery Center

7,751

100.0%

12/16/2025

Hemet Self Storage

Annualized 5 12/31/2018

399,600

194,729

204,871

Katy Station Business Park and West Belt

NAV

Various

40.01

West Belt Business Park

NAV

Precision Scales

4,800

12.4%

10/31/2022

40.02

Katy Station

NAV

S&D Threads

2,750

10.2%

2/28/2023

45-26 44th Street

Actual 2018

797,053

339,861

457,192

25 West 13th Corp.

Jackson 34 Realty Corp.

980 Fifth Avenue

Actual 2018

479,241

174,375

304,866

Seagate Properties, Inc.

5,794

52.7%

11/30/2030

Rent A Space Dunbar

Actual 2018

519,423

216,788

302,635

365 Bronx River Road Owners, Inc.

Ottawa Kansas MHC Portfolio

Actual 2018

487,867

250,363

237,504

47.01

Acres Estates

Actual 2018

333,792

198,742

135,050

47.02

Cherrywood Estates

Actual 2018

154,075

51,621

102,454

Hawthorn Self Storage

Actual 2018

491,412

190,001

301,411

3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.

Michelle Tenants Corp.

Plaza East Owners Corp.

Rugby Road Owners Corp.

575 Riverhouse Corp.

424 East 57th Street Tenants Corp.

Walgreens – Laurel

NAV

Walgreens

14,772

100.0%

11/30/2062

599 Wea Owners Corp.

30-40 Fleetwood Avenue Apartment Corp.

57 Thompson Corp.

2 W. 90th St. Housing Corp.

Grand Liberte Cooperative, Inc.

362 West Broadway Cooperative Corp.

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	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	5th Largest Tenant Sq. Ft.	5th Largest Tenant % of NRA	5th Largest Tenant Exp. Date
1	McClellan Park	Hydra Distribution	388,784	5.6%	4/16/2025	Dome Printing	320,000	4.6%	11/17/2033	McClellan Jet Services	280,839	4.1%	9/12/2022	Northrop Grumman Systems	267,618	3.9%	12/31/2021
2	605 Third Avenue	United Nations Population Fund	130,740	12.7%	12/31/2025	Broadridge Financial Solutions, Inc.	87,165	8.5%	1/31/2035	AECOM Technology Corporation	78,484	7.6%	3/31/2033	Anti-Defamation League of B’Nai B’Rith, Inc.	73,333	7.1%	3/31/2027
3	Miami Design District	Fendi Casa/Luxury Living	22,439	4.5%	4/16/2027	Dacra	18,828	3.8%	1/31/2023	Luxury Brand Partners	18,077	3.6%	8/17/2022	Luminaire	15,000	3.0%	1/31/2024
4	ExchangeRight Net Leased Portfolio #42
4.01	Walmart Neighborhood Market - Huntsville (Bailey Cove), AL
4.02	Walmart Neighborhood Market - Theodore (Theodore), AL
4.03	Walgreens - Peoria (Pioneer), IL
4.04	Tractor Supply - Kennesaw (Blue Spring), GA
4.05	Walgreens - Bettendorf (Middle), IA
4.06	Walgreens - Dallas (Ledbetter), TX
4.07	Walgreens - Fort Worth (28th), TX
4.08	CVS Pharmacy - Forest Park (Forest), GA
4.09	Fresenius Medical Care - Oshkosh (Omro), WI
4.10	Family Dollar - Syracuse (Salina), NY
4.11	Family Dollar - Lebanon (Maple), PA
4.12	Dollar General - Alvin (FM 1462), TX
4.13	Dollar General - Liverpool (Oswego), NY
4.14	Dollar General - Cleburne (County Rd 427A), TX
5	250 West 57th Street	The TJX Companies, Inc.	46,644	8.6%	11/30/2030	Concord Music	46,329	8.5%	12/10/2035	Lighthouse Guild International Inc.	37,680	6.9%	5/31/2027	UMG Recordings, Inc.	26,152	4.8%	12/31/2028
6	ExchangeRight REIT 2
6.01	Walmart Neighborhood Market - Huntsville
6.02	Biolife - Las Vegas
6.03	Kroger - Farmington
6.04	Hobby Lobby - Greenville
6.05	Kroger - Fort Wayne
6.06	Dollar Tree - Fort Wayne
6.07	Dollar General - Houston
6.08	Family Dollar - Memphis
6.09	Family Dollar - Commerce City
6.10	Family Dollar - Columbus
6.11	Dollar General - OKC
6.12	Dollar General - Chicago
6.13	Family Dollar - Beaumont
7	U-Haul AREC Portfolio 43
7.01	U-Haul Moving & Storage at Joe Battle & I-10
7.02	U-Haul Moving & Storage of North Smithfield
7.03	U-Haul Moving & Storage of Downtown Waterbury
7.04	U-Haul Moving & Storage of the White Mountains
7.05	U-Haul Moving & Storage of Wapato Park
7.06	U-Haul of Moultonborough Self-Storage
7.07	U-Haul Moving & Storage of Downtown Grand Rapids
7.08	U-Haul Moving & Storage of Canton
7.09	U-Haul Storage of Twin Falls
7.10	U-Haul Moving & Storage of Twin Falls
7.11	U-Haul at 12th & L
8	McDonald’s Global HQ	Politan Row	10,453	1.8%	5/31/2029	Walgreens	9,369	1.6%	9/30/2048	One Medical	4,889	0.9%	12/31/2030	FedEx Retail	2,124	0.4%	12/31/2028
9	Inland SE Self Storage Portfolio
9.01	Life Storage - 708
9.02	Life Storage - 797
9.03	Life Storage - 798
9.04	Devon Self Storage
9.05	Life Storage - 701
10	350 Holger San Jose
11	ExchangeRight Net Leased Portfolio #41
11.01	Dignity Health - Glendale, AZ
11.02	Walmart Neighborhood Market - Mobile, AL
11.03	Walmart Neighborhood Market - Forest, VA
11.04	BioLife Plasma Services L.P. - Avondale, AZ
11.05	BioLife Plasma Services L.P. - Richmond, VA
11.06	Natural Grocers - Little Rock, AR
11.07	Walgreens - Columbus, OH
11.08	CVS Pharmacy - Schaumburg, IL
11.09	Hobby Lobby - Odessa, TX
11.10	Tractor Supply - Toughkenamon, PA
11.11	Walgreens - Harker Heights, TX
11.12	Fresenius Medical Care - Hephzibah, GA
11.13	Tractor Supply - Alexandria, LA
11.14	Dollar Tree - Brown Deer, WI
11.15	Dollar General - Odessa, TX
11.16	Dollar General - New Castle, PA
11.17	Dollar General - Evansville, IN
11.18	Dollar General - Harlingen, TX
12	Coleman Highline
13	Fresh Pond Cambridge	T J Maxx / Homegoods	35,432	15.6%	1/31/2031	PetSmart	27,731	12.2%	1/1/2023	Staples	18,000	7.9%	9/30/2027	Action for Boston Community Development	10,700	4.7%	6/30/2025
14	Holliswood Owners Corp.
15	Harvard West (Roseburg DHS Office)
16	23000 Millcreek Boulevard	Paychex	53,290	34.4%	3/31/2028	Numerator	15,802	10.2%	7/16/2027
17	Laguna Hills Self Storage
18	Newport Court
19	EZ Storage Southfield Portfolio
19.01	EZ Southfield
19.02	EZ Evergreen
20	Naiman Industrial Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
20.01	Richmond Road Industrial	Aramsco, Inc.	59,375	18.0%	1/31/2028	ASW Global	47,500	14.4%	11/30/2022	Lasting Impressions	42,186	12.8%	3/31/2023	Crafted Surface and Stone, LLC	29,145	8.8%	1/31/2022
20.02	Fargo Industrial
20.03	Fargo Development	SofaKraze, Inc.	18,000	20.3%	11/30/2022	Timet Corporation	12,000	13.6%	12/31/2025	Art Of The Root	5,800	6.6%	6/20/2025	Added Edge Assembly, Inc.	5,700	6.4%	7/31/2021
20.04	Eastland Industrial	Lighthouse Solution Group	9,835	13.8%	5/31/2021	Nelson Automotive	6,394	9.0%	11/30/2023	National Seating & Mobility	5,074	7.1%	7/31/2022	Cleveland Instrument Group	3,393	4.8%	4/30/2023
21	Mission Ridge - CA	Big 5 Sporting Goods #155	10,000	10.4%	1/31/2023	Lavender Nails	4,436	4.6%	12/31/2022	Punjabi Indian Market	3,000	3.1%	12/31/2023	Golden Bear Physical Therapy	2,955	3.1%	10/21/2024
22	All Aboard - 4 Property Portfolio	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
22.01	Big Tree Depot
22.02	Daytona Depot
22.03	Hand & Yonge
22.04	Clark Office Building	Horizon Weight Loss of Port Orange	3,116	10.9%	10/31/2022	William Gilmer	2,702	9.4%	3/31/2021	All Aboard Management	2,000	7.0%	12/31/2026	Atlantic Retirement Solutions	1,630	5.7%	12/31/2021
23	C.C. Filson World Headquarters
24	100 & 200 Westlake - CA	Rodeo Realty, Inc.	6,436	9.2%	3/31/2031	Chivaroli & Associates, Inc.	6,200	8.9%	8/31/2022	Holwick Constructors, Inc.	4,371	6.3%	9/30/2025	Law Offices of Bruce M. Bunch	3,982	5.7%	2/28/2022
25	Guardian Storage Bridgeville
26	East Manchester Village	Gold’s Gym	19,105	15.5%	7/31/2026	Dollar Tree	14,000	11.4%	1/31/2024	Fastenal	7,200	5.8%	4/30/2023	PA Liquor Store	3,796	3.1%	3/31/2021
27	3900 Kinross	Navigate 360	29,032	33.6%	5/31/2030	Davey Resource Group	25,289	29.3%	12/31/2029
28	Guardian Storage Fox Chapel
29	Apple Cupertino
30	Amazon - Hazleton, PA
31	Walgreens Anchorage AK
32	Sunset Hills	Progress Residential Property Manager	4,827	7.5%	3/31/2024	Kondler & Assoc.	4,350	6.8%	2/28/2023	Urban Nest Realty	4,300	6.7%	11/30/2022	Heavy Equipment Colleges of America	3,750	5.8%	4/30/2022
33	440 East 62nd St. Owners Corp.
34	Quinnipiac Gardens
35	Walgreens - Fresno
36	Walgreens - Glenview
37	A1 Access Self Storage
38	1049 5th Avenue
39	Hemet Self Storage
40	Katy Station Business Park and West Belt	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various	Various
40.01	West Belt Business Park	OnPixel Audio Visual	2,458	6.4%	2/28/2022	Hill Williams Liquidation	2,420	6.3%	10/31/2023	Same Day Shower Door	2,420	6.3%	7/1/2022	Space City ATM	2,420	6.3%	10/31/2022
40.02	Katy Station	Lonestar Fuels	2,460	9.1%	9/30/2023	Antler Supply	2,007	7.4%	8/31/2021	9Rounds Fitness	1,500	5.5%	12/31/2021	Performance A/C	1,500	5.5%	10/31/2023
41	45-26 44th Street
42	25 West 13th Corp.
43	Jackson 34 Realty Corp.
44	980 Fifth Avenue	John Linck Supple , ESQ. dba; J Supple Law, PC	5,199	47.3%	11/30/2024
45	Rent A Space Dunbar
46	365 Bronx River Road Owners, Inc.
47	Ottawa Kansas MHC Portfolio
47.01	Acres Estates
47.02	Cherrywood Estates
48	Hawthorn Self Storage
49	3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.
50	Michelle Tenants Corp.
51	Plaza East Owners Corp.
52	Rugby Road Owners Corp.
53	575 Riverhouse Corp.
54	424 East 57th Street Tenants Corp.
55	Walgreens – Laurel
56	599 Wea Owners Corp.
57	30-40 Fleetwood Avenue Apartment Corp.
58	57 Thompson Corp.
59	2 W. 90th St. Housing Corp.
60	Grand Liberte Cooperative, Inc.
61	362 West Broadway Cooperative Corp.

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number

Property Name

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 ($)

Insurance Escrow (Initial)

Monthly Insurance Escrow ($)

Upfront Replacement Reserve ($)

McClellan Park

9/30/2020

Various

9/30/2020

9.0%

Refinance

Springing

605 Third Avenue

10/27/2020

Refinance

Springing

Miami Design District

2/20/2020

Refinance

2,100,000

525,000

Springing

ExchangeRight Net Leased Portfolio #42

Various

Acquisition

14,851

18,110

5,276

438

219

170,000

4.01

Walmart Neighborhood Market - Huntsville (Bailey Cove), AL

11/10/2020

4.02

Walmart Neighborhood Market - Theodore (Theodore), AL

11/10/2020

4.03

Walgreens - Peoria (Pioneer), IL

11/13/2020

11/16/2020

4.04

Tractor Supply - Kennesaw (Blue Spring), GA

9/2/2020

4.05

Walgreens - Bettendorf (Middle), IA

9/8/2020

4.06

Walgreens - Dallas (Ledbetter), TX

11/12/2020

4.07

Walgreens - Fort Worth (28th), TX

11/13/2020

4.08

CVS Pharmacy - Forest Park (Forest), GA

11/25/2020

11/23/2020

4.09

Fresenius Medical Care - Oshkosh (Omro), WI

10/13/2020

4.10

Family Dollar - Syracuse (Salina), NY

11/19/2020

11/24/2020

4.11

Family Dollar - Lebanon (Maple), PA

11/19/2020

4.12

Dollar General - Alvin (FM 1462), TX

11/19/2020

4.13

Dollar General - Liverpool (Oswego), NY

11/16/2020

4.14

Dollar General - Cleburne (County Rd 427A), TX

11/17/2020

250 West 57th Street

10/20/2020

Recapitalization

3,841,605

768,321

Springing

ExchangeRight REIT 2

Various

Acquisition/Refinance

72,301

149,361

36,036

Springing

6.01

Walmart Neighborhood Market - Huntsville

11/11/2020

6.02

Biolife - Las Vegas

11/2/2020

6.03

Kroger - Farmington

10/28/2020

10/14/2020

6.04

Hobby Lobby - Greenville

6/10/2020

6.05

Kroger - Fort Wayne

10/30/2020

10/14/2020

6.06

Dollar Tree - Fort Wayne

11/6/2020

10/14/2020

6.07

Dollar General - Houston

11/2/2020

6.08

Family Dollar - Memphis

11/2/2020

12/7/2020

6.0%

6.09

Family Dollar - Commerce City

11/2/2020

11/4/2020

6.10

Family Dollar - Columbus

10/30/2020

6.11

Dollar General - OKC

10/30/2020

6.12

Dollar General - Chicago

11/2/2020

6.13

Family Dollar - Beaumont

11/2/2020

U-Haul AREC Portfolio 43

11/6/2020

Various

Recapitalization

112,006

550,000

Springing

37,716

7.01

U-Haul Moving & Storage at Joe Battle & I-10

11/6/2020

7.02

U-Haul Moving & Storage of North Smithfield

11/6/2020

7.03

U-Haul Moving & Storage of Downtown Waterbury

11/6/2020

7.04

U-Haul Moving & Storage of the White Mountains

11/6/2020

7.05

U-Haul Moving & Storage of Wapato Park

11/6/2020

17.0%

7.06

U-Haul of Moultonborough Self-Storage

11/6/2020

7.07

U-Haul Moving & Storage of Downtown Grand Rapids

11/6/2020

7.08

U-Haul Moving & Storage of Canton

11/6/2020

11/9/2020

7.09

U-Haul Storage of Twin Falls

11/6/2020

7.10

U-Haul Moving & Storage of Twin Falls

11/6/2020

7.11

U-Haul at 12th & L

11/6/2020

13.0%

McDonald’s Global HQ

8/28/2020

Acquisition

Springing

Inland SE Self Storage Portfolio

11/18/2020

Various

Acquisition

Springing

155,000

9.01

Life Storage - 708

11/18/2020

9/18/2020

9.02

Life Storage - 797

11/18/2020

9/16/2020

9.03

Life Storage - 798

11/18/2020

9/16/2020

9.04

Devon Self Storage

11/18/2020

9/1/2020

9.05

Life Storage - 701

11/18/2020

9/18/2020

350 Holger San Jose

10/20/2020

10/22/2020

10.0%

Acquisition

162,700

40,675

Springing

ExchangeRight Net Leased Portfolio #41

Various

Acquisition

34,460

190,224

Springing

440

220

11.01

Dignity Health - Glendale, AZ

10/30/2020

11.02

Walmart Neighborhood Market - Mobile, AL

11/10/2020

11.03

Walmart Neighborhood Market - Forest, VA

11/9/2020

11/10/2020

11.04

BioLife Plasma Services L.P. - Avondale, AZ

10/27/2020

10/7/2020

11.05

BioLife Plasma Services L.P. - Richmond, VA

10/27/2020

9/28/2020

11.06

Natural Grocers - Little Rock, AR

10/26/2020

11.07

Walgreens - Columbus, OH

11/9/2020

11.08

CVS Pharmacy - Schaumburg, IL

10/28/2020

11.09

Hobby Lobby - Odessa, TX

11/4/2020

11.10

Tractor Supply - Toughkenamon, PA

10/26/2020

11/3/2020

11.11

Walgreens - Harker Heights, TX

10/26/2020

11.12

Fresenius Medical Care - Hephzibah, GA

10/29/2020

11.13

Tractor Supply - Alexandria, LA

10/27/2020

11.14

Dollar Tree - Brown Deer, WI

8/26/2020

8/28/2020

11.15

Dollar General - Odessa, TX

4/27/2020

11.16

Dollar General - New Castle, PA

5/4/2020

11.17

Dollar General - Evansville, IN

10/6/2020

11.18

Dollar General - Harlingen, TX

10/8/2020

Coleman Highline

10/26/2020

10/6/2020

10/5/2020

9.0%

Acquisition

Springing

Fresh Pond Cambridge

9/3/2020

Refinance

79,376

93,522

Springing

Holliswood Owners Corp.

11/13/2020

Refinance

123,683

61,841

Springing

Harvard West (Roseburg DHS Office)

10/6/2020

10/5/2020

6.0%

Refinance

Springing

23000 Millcreek Boulevard

11/30/2020

Refinance

26,952

Springing

Laguna Hills Self Storage

11/9/2020

11/4/2020

12.0%

Refinance

25,000

53,041

13,260

Springing

Newport Court

12/4/2020

12/2/2020

16.0%

Recapitalization

127,359

25,472

Springing

EZ Storage Southfield Portfolio

11/24/2020

Refinance

122,383

24,477

Springing

19.01

EZ Southfield

11/24/2020

19.02

EZ Evergreen

11/24/2020

Naiman Industrial Portfolio

Various

10/27/2020

Refinance

179,375

71,400

35,700

19,029

6,343

20.01

Richmond Road Industrial

10/26/2020

10/27/2020

20.02

Fargo Industrial

10/26/2020

10/27/2020

20.03

Fargo Development

10/26/2020

10/27/2020

20.04

Eastland Industrial

10/27/2020

Mission Ridge - CA

8/27/2020

7.0%

Refinance

343,640

93,891

13,413

Springing

2,505,000

All Aboard - 4 Property Portfolio

10/13/2020

10/16/2020

Refinance

27,315

9,105

50,250

5,025

22.01

Big Tree Depot

10/13/2020

10/16/2020

22.02

Daytona Depot

10/13/2020

10/16/2020

22.03

Hand & Yonge

10/13/2020

10/16/2020

22.04

Clark Office Building

10/13/2020

10/16/2020

C.C. Filson World Headquarters

12/15/2020

12/23/2020

8/27/2020

13.0%

Acquisition

Springing

100 & 200 Westlake - CA

6/11/2020

6/12/2020

15.0%

Refinance

44,375

66,160

16,540

Springing

Guardian Storage Bridgeville

11/12/2020

Refinance

68,100

8,351

Springing

14,000

East Manchester Village

10/28/2020

10/26/2020

Acquisition

Springing

3900 Kinross

11/12/2020

11/13/2020

Acquisition

1,875

114,429

19,072

850

Guardian Storage Fox Chapel

11/12/2020

Refinance

46,840

5,896

Springing

64,000

Apple Cupertino

8/13/2020

18.0%

Refinance

11,875

Springing

2,583

750

Amazon - Hazleton, PA

11/19/2020

Refinance

60,076

7,352

27,384

2,738

Walgreens Anchorage AK

11/4/2020

11.0%

Acquisition

Springing

363

121

Sunset Hills

11/16/2020

Refinance

9,004

2,400

480

25,000

440 East 62nd St. Owners Corp.

7/15/2020

7/22/2020

Refinance

Springing

Quinnipiac Gardens

11/10/2020

Refinance

69,875

7,382

34,518

3,138

130,125

Walgreens - Fresno

12/2/2020

4.0%

Acquisition

Springing

Walgreens - Glenview

11/23/2020

11/13/2020

Acquisition

Springing

1,736

868

A1 Access Self Storage

11/4/2020

Acquisition

11,344

3,234

Springing

1049 5th Avenue

8/28/2020

Refinance

Springing

386

Hemet Self Storage

10/5/2020

10/22/2020

11.0%

Acquisition

13,557

4,519

Springing

Katy Station Business Park and West Belt

11/12/2020

Acquisition

3,813

10,532

Springing

10,000

40.01

West Belt Business Park

11/12/2020

40.02

Katy Station

11/12/2020

45-26 44th Street

10/15/2020

Refinance

21,875

32,658

16,329

Springing

25 West 13th Corp.

11/13/2020

11/16/2020

Refinance

463,404

154,468

Springing

Jackson 34 Realty Corp.

11/17/2020

11/16/2020

Refinance

39,083

19,541

Springing

980 Fifth Avenue

11/3/2020

18.0%

Refinance

12,402

4,134

Springing

Rent A Space Dunbar

10/30/2020

11/2/2020

Acquisition

3,223

4,233

1,411

290,500

365 Bronx River Road Owners, Inc.

11/24/2020

11/20/2020

Refinance

48,035

12,270

Springing

Ottawa Kansas MHC Portfolio

11/19/2020

11/18/2020

Acquisition

35,625

10,037

3,346

1,727

863

47.01

Acres Estates

11/19/2020

11/18/2020

47.02

Cherrywood Estates

11/19/2020

11/18/2020

Hawthorn Self Storage

11/5/2020

11/6/2020

Refinance

3,750

34,668

5,778

Springing

3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.

9/22/2020

9/21/2020

Refinance

Springing

Michelle Tenants Corp.

11/11/2020

11/12/2020

Refinance

Springing

Plaza East Owners Corp.

11/13/2020

11/16/2020

Refinance

Springing

Rugby Road Owners Corp.

10/27/2020

10/22/2020

Refinance

28,448

9,483

Springing

575 Riverhouse Corp.

11/10/2020

Refinance

24,272

12,136

Springing

424 East 57th Street Tenants Corp.

10/20/2020

10/21/2020

Refinance

40,876

20,438

Springing

Walgreens – Laurel

11/10/2020

Acquisition

Springing

599 Wea Owners Corp.

11/19/2020

11/16/2020

Refinance

24,333

12,167

Springing

30-40 Fleetwood Avenue Apartment Corp.

9/22/2020

11/4/2020

Refinance

123,216

23,001

Springing

57 Thompson Corp.

8/6/2020

8/13/2020

Refinance

Springing

2 W. 90th St. Housing Corp.

11/18/2020

11/16/2020

Refinance

Springing

Grand Liberte Cooperative, Inc.

8/25/2020

8/26/2020

Refinance

Springing

362 West Broadway Cooperative Corp.

10/19/2020

Recapitalization

Springing

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	Monthly Replacement Reserve ($)	Replacement Reserve Cap ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Reserve Cap ($)	Debt Service Escrow (Initial) ($)	Debt Service Escrow (Monthly) ($)	Other Escrow I Reserve Description	Other Escrow I (Initial) ($)	Other Escrow I (Monthly) ($)	Other Escrow I Cap ($)	Other Escrow II Reserve Description	Other Escrow II (Initial) ($)	Other Escrow II (Monthly) ($)	Other Escrow II Cap ($)
1	McClellan Park	Springing	0	0	Springing	0	0	0	Development Agency Loan Reserve	689,614	0	0	Rent Concession Reserve ($18,717) / Tenant Specific TILC Reserve ($5,482,591)	5,501,308	0	0
2	605 Third Avenue	Springing	411,096	1,092,905	Springing	4,000,000	0	0	Free Rent Reserve	934,456	0	0	Univision Reserve	0	Springing	0
3	Miami Design District	8,285	0	4,907,050	82,849	0	10,474,740	0	Free Rent Reserve	1,263,811	0	0	Gap Rent Reserve	460,756	0	0
4	ExchangeRight Net Leased Portfolio #42	723	0	500,000	Springing	0	0	0		0	0	0		0	0	0
4.01	Walmart Neighborhood Market - Huntsville (Bailey Cove), AL
4.02	Walmart Neighborhood Market - Theodore (Theodore), AL
4.03	Walgreens - Peoria (Pioneer), IL
4.04	Tractor Supply - Kennesaw (Blue Spring), GA
4.05	Walgreens - Bettendorf (Middle), IA
4.06	Walgreens - Dallas (Ledbetter), TX
4.07	Walgreens - Fort Worth (28th), TX
4.08	CVS Pharmacy - Forest Park (Forest), GA
4.09	Fresenius Medical Care - Oshkosh (Omro), WI
4.10	Family Dollar - Syracuse (Salina), NY
4.11	Family Dollar - Lebanon (Maple), PA
4.12	Dollar General - Alvin (FM 1462), TX
4.13	Dollar General - Liverpool (Oswego), NY
4.14	Dollar General - Cleburne (County Rd 427A), TX
5	250 West 57th Street	Springing	0	859,958	Springing	0	0	0	Free Rent reserve	4,194,083	0	0		0	0	0
6	ExchangeRight REIT 2	4,130	148,695	500,000	18,101	250,000	0	0		0	0	0	Tenant Specific TILC Reserve	75,000	0	0
6.01	Walmart Neighborhood Market - Huntsville
6.02	Biolife - Las Vegas
6.03	Kroger - Farmington
6.04	Hobby Lobby - Greenville
6.05	Kroger - Fort Wayne
6.06	Dollar Tree - Fort Wayne
6.07	Dollar General - Houston
6.08	Family Dollar - Memphis
6.09	Family Dollar - Commerce City
6.10	Family Dollar - Columbus
6.11	Dollar General - OKC
6.12	Dollar General - Chicago
6.13	Family Dollar - Beaumont
7	U-Haul AREC Portfolio 43	6,286	37,716	0	0	0	0	0		0	0	0		0	0	0
7.01	U-Haul Moving & Storage at Joe Battle & I-10
7.02	U-Haul Moving & Storage of North Smithfield
7.03	U-Haul Moving & Storage of Downtown Waterbury
7.04	U-Haul Moving & Storage of the White Mountains
7.05	U-Haul Moving & Storage of Wapato Park
7.06	U-Haul of Moultonborough Self-Storage
7.07	U-Haul Moving & Storage of Downtown Grand Rapids
7.08	U-Haul Moving & Storage of Canton
7.09	U-Haul Storage of Twin Falls
7.10	U-Haul Moving & Storage of Twin Falls
7.11	U-Haul at 12th & L
8	McDonald’s Global HQ	Springing	0	0	Springing	0	0	0	Free Rent Reserve	6,161,307	0	0		0	0	0
9	Inland SE Self Storage Portfolio	5,892	155,000	0	0	0	0	0		0	0	0		0	0	0
9.01	Life Storage - 708
9.02	Life Storage - 797
9.03	Life Storage - 798
9.04	Devon Self Storage
9.05	Life Storage - 701
10	350 Holger San Jose	2,216	53,184	0	8,042	289,506	0	0		0	0	0		0	0	0
11	ExchangeRight Net Leased Portfolio #41	2,860	0	500,000	Springing	0	0	0	BioLife Rollover Reserve	0	Springing	0		0	0	0
11.01	Dignity Health - Glendale, AZ
11.02	Walmart Neighborhood Market - Mobile, AL
11.03	Walmart Neighborhood Market - Forest, VA
11.04	BioLife Plasma Services L.P. - Avondale, AZ
11.05	BioLife Plasma Services L.P. - Richmond, VA
11.06	Natural Grocers - Little Rock, AR
11.07	Walgreens - Columbus, OH
11.08	CVS Pharmacy - Schaumburg, IL
11.09	Hobby Lobby - Odessa, TX
11.10	Tractor Supply - Toughkenamon, PA
11.11	Walgreens - Harker Heights, TX
11.12	Fresenius Medical Care - Hephzibah, GA
11.13	Tractor Supply - Alexandria, LA
11.14	Dollar Tree - Brown Deer, WI
11.15	Dollar General - Odessa, TX
11.16	Dollar General - New Castle, PA
11.17	Dollar General - Evansville, IN
11.18	Dollar General - Harlingen, TX
12	Coleman Highline	0	0	0	0	0	0	0	Roku TI Reserve ($14,814,604); Debt Service Reserve ($4,875,587)	19,690,191	0	0		0	0	0
13	Fresh Pond Cambridge	2,834	0	0	28,341	680,190	0	0	Whole Foods Escrow	339,891	0	0		0	0	0
14	Holliswood Owners Corp.	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements	5,000,000	0	0	Collateral Security Agreement for Capital Improvements	75,115	0	0
15	Harvard West (Roseburg DHS Office)	1,347	32,328	0	0	0	0	0		0	0	0		0	0	0
16	23000 Millcreek Boulevard	2,710	97,500	0	12,900	310,000	0	0	Paychex Free Rent Reserve	332,000	0	0	Outstanding TI & LC	585,000	0	0
17	Laguna Hills Self Storage	1,219	0	0	0	0	0	0		0	0	0		0	0	0
18	Newport Court	367	0	0	0	0	0	0		0	0	0		0	0	0
19	EZ Storage Southfield Portfolio	1,962	0	0	0	0	0	0		0	0	0		0	0	0
19.01	EZ Southfield
19.02	EZ Evergreen
20	Naiman Industrial Portfolio	11,491	0	150,000	14,339	150,000	140,031	0	Outstanding Leasing Obligations	25,000	0	0		0	0	0
20.01	Richmond Road Industrial
20.02	Fargo Industrial
20.03	Fargo Development
20.04	Eastland Industrial
21	Mission Ridge - CA	1,608	38,586	0	4,019	144,698	280,000	0	Safeway TILC Reserve	550,000	0	0	Big 5 TILC Reserve	50,000	1,852	0
22	All Aboard - 4 Property Portfolio	2,759	0	0	0	0	0	0	Springing Contemplated Building Expansion Reserve Funds	0	Springing	0		0	0	0
22.01	Big Tree Depot
22.02	Daytona Depot
22.03	Hand & Yonge
22.04	Clark Office Building
23	C.C. Filson World Headquarters	855	0	0	Springing	0	0	0	Major Tenant LOC Funds	2,000,000	0	0		0	0	0
24	100 & 200 Westlake - CA	1,452	52,272	300,000	8,715	300,000	0	0	Rent Concession Fund Reserve	95,093	0	0	Upfront Replacement Reserve	150,000	0	0
25	Guardian Storage Bridgeville	1,173	0	0	0	0	0	0		0	0	0		0	0	0
26	East Manchester Village	5,442	0	250,000	5,134	250,000	0	0		0	0	0		0	0	0
27	3900 Kinross	1,440	0	0	10,801	0	0	0	Outstanding Free Rent	493,291	0	0		0	0	0
28	Guardian Storage Fox Chapel	1,007	0	0	0	0	0	0		0	0	0		0	0	0
29	Apple Cupertino	1,322	0	0	2,505	150,325	0	0		0	0	0		0	0	0
30	Amazon - Hazleton, PA	868	0	0	2,185	0	0	0		0	0	0		0	0	0
31	Walgreens Anchorage AK	182	2,183	0	0	0	0	0		0	0	0		0	0	0
32	Sunset Hills	1,526	54,902	0	5,349	192,561	64,686	0	Free Rent Reserve	33,687	0	0		0	0	0
33	440 East 62nd St. Owners Corp.	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements	1,047,454	0	0	Collateral Security Agreement for Capital Improvements	500,000	0	0
34	Quinnipiac Gardens	1,479	0	0	0	0	0	0	Interest Reserve	57,944	0	0		0	0	0
35	Walgreens - Fresno	Springing	0	0	Springing	0	0	0		0	0	0		0	0	0
36	Walgreens - Glenview	Springing	0	0	Springing	0	0	0	Parking Lot Replacement Reserve	19,656	Springing	0	0	0	Springing	0
37	A1 Access Self Storage	835	0	0	0	0	0	0		0	0	0		0	0	0
38	1049 5th Avenue	129	0	0	807	0	0	0		0	0	0		0	0	0
39	Hemet Self Storage	972	35,000	0	0	0	0	0		0	0	0		0	0	0
40	Katy Station Business Park and West Belt	656	10,000	40,000	3,111	40,000	0	0		0	0	0		0	0	0
40.01	West Belt Business Park
40.02	Katy Station
41	45-26 44th Street	958	57,500	0	0	0	0	0		0	0	0		0	0	0
42	25 West 13th Corp.	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements	1,500,000	0	0		0	0	0
43	Jackson 34 Realty Corp.	0	0	0	0	0	0	0		0	0	0		0	0	0
44	980 Fifth Avenue	183	4,397	0	0	0	0	0	Springing Major Tenant Reserve	0	Springing	0		0	0	0
45	Rent A Space Dunbar	541	0	0	0	0	0	0		0	0	0		0	0	0
46	365 Bronx River Road Owners, Inc.	0	0	0	0	0	0	0		0	0	0		0	0	0
47	Ottawa Kansas MHC Portfolio	483	0	0	0	0	0	0		0	0	0		0	0	0
47.01	Acres Estates
47.02	Cherrywood Estates
48	Hawthorn Self Storage	700	16,800	0	0	0	0	0		0	0	0		0	0	0
49	3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements	10,938	0	0		0	0	0
50	Michelle Tenants Corp.	0	0	0	0	0	0	0		0	0	0		0	0	0
51	Plaza East Owners Corp.	0	0	0	0	0	0	0		0	0	0		0	0	0
52	Rugby Road Owners Corp.	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements	34,375	0	0		0	0	0
53	575 Riverhouse Corp.	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements	500,000	0	0		0	0	0
54	424 East 57th Street Tenants Corp.	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements	12,500	0	0		0	0	0
55	Walgreens – Laurel	Springing	0	0	Springing	0	0	0		0	0	0		0	0	0
56	599 Wea Owners Corp.	0	0	0	0	0	0	0		0	0	0		0	0	0
57	30-40 Fleetwood Avenue Apartment Corp.	0	0	0	0	0	0	0	Collateral Security Agreement Re: Maintenance Arrears	105,000	0	0		0	0	0
58	57 Thompson Corp.	0	0	0	0	0	0	0	Collateral Security Agreement for Property Conditions	3,125	0	0		0	0	0
59	2 W. 90th St. Housing Corp.	0	0	0	0	0	0	0	Collateral Security Agreement for Capital Improvements	15,000	0	0		0	0	0
60	Grand Liberte Cooperative, Inc.	0	0	0	0	0	0	0		0	0	0		0	0	0
61	362 West Broadway Cooperative Corp.	0	0	0	0	0	0	0		0	0	0		0	0	0

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	Holdback	Ownership Interest	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)
1	McClellan Park		Fee				Hard/Springing Cash Management
2	605 Third Avenue		Fee				Hard/Springing Cash Management	309,000,000	581,002	78,000,000	78,000,000	4.61	4.30
3	Miami Design District		Fee				Hard/Springing Cash Management	500,000,000	1,745,790	100,000,000	100,000,000	1.77	1.72
4	ExchangeRight Net Leased Portfolio #42		Fee				Hard/Springing Cash Management
4.01	Walmart Neighborhood Market - Huntsville (Bailey Cove), AL		Fee
4.02	Walmart Neighborhood Market - Theodore (Theodore), AL		Fee
4.03	Walgreens - Peoria (Pioneer), IL		Fee
4.04	Tractor Supply - Kennesaw (Blue Spring), GA		Fee
4.05	Walgreens - Bettendorf (Middle), IA		Fee
4.06	Walgreens - Dallas (Ledbetter), TX		Fee
4.07	Walgreens - Fort Worth (28th), TX		Fee
4.08	CVS Pharmacy - Forest Park (Forest), GA		Fee
4.09	Fresenius Medical Care - Oshkosh (Omro), WI		Fee
4.10	Family Dollar - Syracuse (Salina), NY		Fee
4.11	Family Dollar - Lebanon (Maple), PA		Fee
4.12	Dollar General - Alvin (FM 1462), TX		Fee
4.13	Dollar General - Liverpool (Oswego), NY		Fee
4.14	Dollar General - Cleburne (County Rd 427A), TX		Fee
5	250 West 57th Street		Fee				Hard/Upfront Cash Management
6	ExchangeRight REIT 2		Fee				Hard/Springing Cash Management
6.01	Walmart Neighborhood Market - Huntsville		Fee
6.02	Biolife - Las Vegas		Fee
6.03	Kroger - Farmington		Fee
6.04	Hobby Lobby - Greenville		Fee
6.05	Kroger - Fort Wayne		Fee
6.06	Dollar Tree - Fort Wayne		Fee
6.07	Dollar General - Houston		Fee
6.08	Family Dollar - Memphis		Fee
6.09	Family Dollar - Commerce City		Fee
6.10	Family Dollar - Columbus		Fee
6.11	Dollar General - OKC		Fee
6.12	Dollar General - Chicago		Fee
6.13	Family Dollar - Beaumont		Fee
7	U-Haul AREC Portfolio 43		Fee				Soft/Springing Cash Management
7.01	U-Haul Moving & Storage at Joe Battle & I-10		Fee
7.02	U-Haul Moving & Storage of North Smithfield		Fee
7.03	U-Haul Moving & Storage of Downtown Waterbury		Fee
7.04	U-Haul Moving & Storage of the White Mountains		Fee
7.05	U-Haul Moving & Storage of Wapato Park		Fee
7.06	U-Haul of Moultonborough Self-Storage		Fee
7.07	U-Haul Moving & Storage of Downtown Grand Rapids		Fee
7.08	U-Haul Moving & Storage of Canton		Fee
7.09	U-Haul Storage of Twin Falls		Fee
7.10	U-Haul Moving & Storage of Twin Falls		Fee
7.11	U-Haul at 12th & L		Fee
8	McDonald’s Global HQ		Fee				Hard/Upfront Cash Management	277,840,371	1,418,093	110,000,000	110,000,000	1.18	1.17
9	Inland SE Self Storage Portfolio		Fee				Springing
9.01	Life Storage - 708		Fee
9.02	Life Storage - 797		Fee
9.03	Life Storage - 798		Fee
9.04	Devon Self Storage		Fee
9.05	Life Storage - 701		Fee
10	350 Holger San Jose		Fee				Hard/Upfront Cash Management
11	ExchangeRight Net Leased Portfolio #41		Fee				Hard/Springing Cash Management
11.01	Dignity Health - Glendale, AZ		Fee
11.02	Walmart Neighborhood Market - Mobile, AL		Fee
11.03	Walmart Neighborhood Market - Forest, VA		Fee
11.04	BioLife Plasma Services L.P. - Avondale, AZ		Fee
11.05	BioLife Plasma Services L.P. - Richmond, VA		Fee
11.06	Natural Grocers - Little Rock, AR		Fee
11.07	Walgreens - Columbus, OH		Fee
11.08	CVS Pharmacy - Schaumburg, IL		Fee
11.09	Hobby Lobby - Odessa, TX		Fee
11.10	Tractor Supply - Toughkenamon, PA		Fee
11.11	Walgreens - Harker Heights, TX		Fee
11.12	Fresenius Medical Care - Hephzibah, GA		Fee
11.13	Tractor Supply - Alexandria, LA		Fee
11.14	Dollar Tree - Brown Deer, WI		Fee
11.15	Dollar General - Odessa, TX		Fee
11.16	Dollar General - New Castle, PA		Fee
11.17	Dollar General - Evansville, IN		Fee
11.18	Dollar General - Harlingen, TX		Fee
12	Coleman Highline		Fee				Hard/Springing Cash Management
13	Fresh Pond Cambridge		Fee				Hard/Springing Cash Management
14	Holliswood Owners Corp.		Fee				None	20,967,346	87,447	1,000,000	0	2.69	2.63
15	Harvard West (Roseburg DHS Office)		Fee				Springing
16	23000 Millcreek Boulevard		Fee				Springing
17	Laguna Hills Self Storage		Fee				Springing
18	Newport Court		Fee				Springing
19	EZ Storage Southfield Portfolio		Fee				Springing
19.01	EZ Southfield		Fee
19.02	EZ Evergreen		Fee
20	Naiman Industrial Portfolio		Fee				Springing
20.01	Richmond Road Industrial		Fee
20.02	Fargo Industrial		Fee
20.03	Fargo Development		Fee
20.04	Eastland Industrial		Fee
21	Mission Ridge - CA		Fee				Springing
22	All Aboard - 4 Property Portfolio		Fee				Springing
22.01	Big Tree Depot		Fee
22.02	Daytona Depot		Fee
22.03	Hand & Yonge		Fee
22.04	Clark Office Building		Fee
23	C.C. Filson World Headquarters		Fee				Hard/Upfront Cash Management
24	100 & 200 Westlake - CA		Fee				Soft/Springing Cash Management
25	Guardian Storage Bridgeville		Fee				Springing
26	East Manchester Village		Fee				Soft/Springing Cash Management
27	3900 Kinross		Fee				Hard/Upfront Cash Management
28	Guardian Storage Fox Chapel		Fee				Springing
29	Apple Cupertino		Fee				Springing
30	Amazon - Hazleton, PA		Fee				Hard/Springing Cash Management
31	Walgreens Anchorage AK		Fee				Springing
32	Sunset Hills		Fee				Springing
33	440 East 62nd St. Owners Corp.		Fee				None
34	Quinnipiac Gardens		Fee				Springing
35	Walgreens - Fresno		Fee				Soft/Springing Cash Management
36	Walgreens - Glenview		Fee				Springing
37	A1 Access Self Storage		Fee				Springing
38	1049 5th Avenue		Fee				Springing
39	Hemet Self Storage		Fee				Springing
40	Katy Station Business Park and West Belt		Fee				Springing
40.01	West Belt Business Park		Fee
40.02	Katy Station		Fee
41	45-26 44th Street		Fee				Springing
42	25 West 13th Corp.		Fee				None	4,750,000	39,950	1,000,000	0	6.50	6.43
43	Jackson 34 Realty Corp.		Fee				None	4,000,000	11,271	500,000	0	9.39	9.04
44	980 Fifth Avenue		Fee				Springing
45	Rent A Space Dunbar		Fee				Springing
46	365 Bronx River Road Owners, Inc.		Fee				None	3,250,000	9,305	250,000	0	8.86	8.47
47	Ottawa Kansas MHC Portfolio		Fee				Springing
47.01	Acres Estates		Fee
47.02	Cherrywood Estates		Fee
48	Hawthorn Self Storage		Fee				Springing
49	3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.		Fee				None	2,796,110	11,963	250,000	0	4.56	4.49
50	Michelle Tenants Corp.		Fee				None	2,896,101	12,103	400,000	0	4.69	4.57
51	Plaza East Owners Corp.		Fee				None	2,344,556	6,557	44,556	44,556	15.54	15.30
52	Rugby Road Owners Corp.		Fee				None	2,700,000	11,346	500,000	0	4.15	4.06
53	575 Riverhouse Corp.		Fee				None	2,500,000	10,257	500,000	0	5.40	5.27
54	424 East 57th Street Tenants Corp.		Fee				None	2,500,000	7,169	500,000	0	6.02	5.85
55	Walgreens – Laurel		Fee				Springing
56	599 Wea Owners Corp.		Fee				None	2,246,906	9,550	250,000	0	4.79	4.73
57	30-40 Fleetwood Avenue Apartment Corp.		Fee				None	2,200,000	8,877	500,000	0	13.54	13.23
58	57 Thompson Corp.		Fee				None	1,947,433	8,343	250,000	0	4.04	4.01
59	2 W. 90th St. Housing Corp.		Fee				None	1,550,000	4,615	250,000	0	3.68	3.58
60	Grand Liberte Cooperative, Inc.		Fee				None	1,348,359	5,733	250,000	0	19.41	19.31
61	362 West Broadway Cooperative Corp.		Fee				None

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Mortgage Loan Number	Property Name	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($)	Pari Passu (Y/N)	Pari Passu Note Control (Y/N)	Pari Passu Piece In-Trust Cut-Off Balance	Pari Passu Piece Non-Trust Cut-Off Balance	Total Cut-off Date Pari Passu Debt	Sponsor	Affiliated Sponsors	Mortgage Loan Number
1	McClellan Park					Y	N	90,000,000	268,000,000	358,000,000	McClellan Business Park, LLC		1
2	605 Third Avenue	45.1%	10.4%	9.7%	91,000,000	Y	N	80,000,000	151,000,000	231,000,000	RP 605 Acquisition; FB 605 Equity LLC, FB 605 Corp.; Hadwin LLC		2
3	Miami Design District	58.4%	7.4%	7.2%		Y	N	80,000,000	320,000,000	400,000,000	Miami Design District Associates, LLC		3
4	ExchangeRight Net Leased Portfolio #42					N					David Fisher; Joshua Ungerecht; Warren Thomas	Y - Group 1	4
4.01	Walmart Neighborhood Market - Huntsville (Bailey Cove), AL											Y - Group 1	4.01
4.02	Walmart Neighborhood Market - Theodore (Theodore), AL											Y - Group 1	4.02
4.03	Walgreens - Peoria (Pioneer), IL											Y - Group 1	4.03
4.04	Tractor Supply - Kennesaw (Blue Spring), GA											Y - Group 1	4.04
4.05	Walgreens - Bettendorf (Middle), IA											Y - Group 1	4.05
4.06	Walgreens - Dallas (Ledbetter), TX											Y - Group 1	4.06
4.07	Walgreens - Fort Worth (28th), TX											Y - Group 1	4.07
4.08	CVS Pharmacy - Forest Park (Forest), GA											Y - Group 1	4.08
4.09	Fresenius Medical Care - Oshkosh (Omro), WI											Y - Group 1	4.09
4.10	Family Dollar - Syracuse (Salina), NY											Y - Group 1	4.10
4.11	Family Dollar - Lebanon (Maple), PA											Y - Group 1	4.11
4.12	Dollar General - Alvin (FM 1462), TX											Y - Group 1	4.12
4.13	Dollar General - Liverpool (Oswego), NY											Y - Group 1	4.13
4.14	Dollar General - Cleburne (County Rd 427A), TX											Y - Group 1	4.14
5	250 West 57th Street					Y	N	38,000,000	142,000,000	180,000,000	Empire State Realty OP, L.P.		5
6	ExchangeRight REIT 2					N					David Fisher; Joshua Ungerecht; Warren Thomas	Y - Group 1	6
6.01	Walmart Neighborhood Market - Huntsville											Y - Group 1	6.01
6.02	Biolife - Las Vegas											Y - Group 1	6.02
6.03	Kroger - Farmington											Y - Group 1	6.03
6.04	Hobby Lobby - Greenville											Y - Group 1	6.04
6.05	Kroger - Fort Wayne											Y - Group 1	6.05
6.06	Dollar Tree - Fort Wayne											Y - Group 1	6.06
6.07	Dollar General - Houston											Y - Group 1	6.07
6.08	Family Dollar - Memphis											Y - Group 1	6.08
6.09	Family Dollar - Commerce City											Y - Group 1	6.09
6.10	Family Dollar - Columbus											Y - Group 1	6.10
6.11	Dollar General - OKC											Y - Group 1	6.11
6.12	Dollar General - Chicago											Y - Group 1	6.12
6.13	Family Dollar - Beaumont											Y - Group 1	6.13
7	U-Haul AREC Portfolio 43					N					Amerco		7
7.01	U-Haul Moving & Storage at Joe Battle & I-10												7.01
7.02	U-Haul Moving & Storage of North Smithfield												7.02
7.03	U-Haul Moving & Storage of Downtown Waterbury												7.03
7.04	U-Haul Moving & Storage of the White Mountains												7.04
7.05	U-Haul Moving & Storage of Wapato Park												7.05
7.06	U-Haul of Moultonborough Self-Storage												7.06
7.07	U-Haul Moving & Storage of Downtown Grand Rapids												7.07
7.08	U-Haul Moving & Storage of Canton												7.08
7.09	U-Haul Storage of Twin Falls												7.09
7.10	U-Haul Moving & Storage of Twin Falls												7.10
7.11	U-Haul at 12th & L												7.11
8	McDonald’s Global HQ	67.9%	7.2%	7.2%		Y	N	34,555,371	133,285,001	167,840,371	Normandy Properties		8
9	Inland SE Self Storage Portfolio					N					Inland Private Capital Corporation		9
9.01	Life Storage - 708												9.01
9.02	Life Storage - 797												9.02
9.03	Life Storage - 798												9.03
9.04	Devon Self Storage												9.04
9.05	Life Storage - 701												9.05
10	350 Holger San Jose					N					Joseph J. Sitt		10
11	ExchangeRight Net Leased Portfolio #41					Y	N	26,338,000	40,000,000	66,338,000	David Fisher; Joshua Ungerecht; Warren Thomas	Y - Group 1	11
11.01	Dignity Health - Glendale, AZ											Y - Group 1	11.01
11.02	Walmart Neighborhood Market - Mobile, AL											Y - Group 1	11.02
11.03	Walmart Neighborhood Market - Forest, VA											Y - Group 1	11.03
11.04	BioLife Plasma Services L.P. - Avondale, AZ											Y - Group 1	11.04
11.05	BioLife Plasma Services L.P. - Richmond, VA											Y - Group 1	11.05
11.06	Natural Grocers - Little Rock, AR											Y - Group 1	11.06
11.07	Walgreens - Columbus, OH											Y - Group 1	11.07
11.08	CVS Pharmacy - Schaumburg, IL											Y - Group 1	11.08
11.09	Hobby Lobby - Odessa, TX											Y - Group 1	11.09
11.10	Tractor Supply - Toughkenamon, PA											Y - Group 1	11.10
11.11	Walgreens - Harker Heights, TX											Y - Group 1	11.11
11.12	Fresenius Medical Care - Hephzibah, GA											Y - Group 1	11.12
11.13	Tractor Supply - Alexandria, LA											Y - Group 1	11.13
11.14	Dollar Tree - Brown Deer, WI											Y - Group 1	11.14
11.15	Dollar General - Odessa, TX											Y - Group 1	11.15
11.16	Dollar General - New Castle, PA											Y - Group 1	11.16
11.17	Dollar General - Evansville, IN											Y - Group 1	11.17
11.18	Dollar General - Harlingen, TX											Y - Group 1	11.18
12	Coleman Highline					Y	N	22,000,000	145,700,000	167,700,000	BREIT Operating Partnership, L.P.		12
13	Fresh Pond Cambridge					Y	N	20,000,000	30,000,000	50,000,000	Nishan Atinizian; Kevork D. Atinizian		13
14	Holliswood Owners Corp.	37.5%	13.5%	13.1%		N							14
15	Harvard West (Roseburg DHS Office)					N					Rubicon Investments Corporation		15
16	23000 Millcreek Boulevard					N					Francis Greenburger; Time Equities		16
17	Laguna Hills Self Storage					N					Westport Properties, Inc.	Y - Group 2	17
18	Newport Court					N					Gary Brinderson		18
19	EZ Storage Southfield Portfolio					N					Stephen M. Nolan		19
19.01	EZ Southfield												19.01
19.02	EZ Evergreen												19.02
20	Naiman Industrial Portfolio					N					Naiman Family Partners, LP		20
20.01	Richmond Road Industrial												20.01
20.02	Fargo Industrial												20.02
20.03	Fargo Development												20.03
20.04	Eastland Industrial												20.04
21	Mission Ridge - CA					N					Stephen B. Jaeger; Jonathan Lefferts; The Lefferts 2015 Trust; The Stephen B. Jaeger Living Trust		21
22	All Aboard - 4 Property Portfolio					N					D. Andrew Clark; D. Andrew Clark Revocable Trust; D. Andrew Clark 2020 Irrevocable Trust		22
22.01	Big Tree Depot												22.01
22.02	Daytona Depot												22.02
22.03	Hand & Yonge												22.03
22.04	Clark Office Building												22.04
23	C.C. Filson World Headquarters					N					Christopher Aggerholm; Philip Bryan Syrdal		23
24	100 & 200 Westlake - CA					N					Benjamin Nazarian; Neil Kadisha		24
25	Guardian Storage Bridgeville					N					Steven H. Cohen	Y - Group 3	25
26	East Manchester Village					N					Leo S. Ullman; Robert F. Whalen, Jr.		26
27	3900 Kinross					N					Yaron Kandelker		27
28	Guardian Storage Fox Chapel					N					Steven H. Cohen	Y - Group 3	28
29	Apple Cupertino					N					Dean Tsao		29
30	Amazon - Hazleton, PA					N					Neal A. DeAngelo		30
31	Walgreens Anchorage AK					N					Kevin P. Burke		31
32	Sunset Hills					N					Peter Michelin		32
33	440 East 62nd St. Owners Corp.					N							33
34	Quinnipiac Gardens					N					Toby Hecht		34
35	Walgreens - Fresno					N					Ryan Tedder; Keith Kantrowitz		35
36	Walgreens - Glenview					N					Elizabeth Edlich		36
37	A1 Access Self Storage					N					Access Self Storage		37
38	1049 5th Avenue					N					Jean-Francois Simon		38
39	Hemet Self Storage					N					Westport Properties, Inc.	Y - Group 2	39
40	Katy Station Business Park and West Belt					N					John W. Able		40
40.01	West Belt Business Park												40.01
40.02	Katy Station												40.02
41	45-26 44th Street					N					Richard Barsky		41
42	25 West 13th Corp.	3.8%	65.6%	64.9%		N							42
43	Jackson 34 Realty Corp.	11.1%	31.8%	30.6%		N							43
44	980 Fifth Avenue					N					Willis K. Polite, Jr.; Dennis P. Fisco; Mark Bauman Polite		44
45	Rent A Space Dunbar					N					City Line Capital, LLC		45
46	365 Bronx River Road Owners, Inc.	20.8%	30.4%	29.1%		N							46
47	Ottawa Kansas MHC Portfolio					N					Anar Pitre; Gerard O’Sullivan		47
47.01	Acres Estates												47.01
47.02	Cherrywood Estates												47.02
48	Hawthorn Self Storage					N					James B. Keelan and Lori E. Keelan		48
49	3111 Tenant’s Corp. a/k/a 3111 Tenants Corp.	20.3%	23.4%	23.0%		N							49
50	Michelle Tenants Corp.	14.2%	23.5%	22.9%		N							50
51	Plaza East Owners Corp.	11.6%	52.1%	51.3%		N							51
52	Rugby Road Owners Corp.	11.5%	20.9%	20.5%		N							52
53	575 Riverhouse Corp.	10.4%	26.6%	25.9%		N							53
54	424 East 57th Street Tenants Corp.	10.7%	20.7%	20.1%		N							54
55	Walgreens – Laurel					N					10th Street LLC		55
56	599 Wea Owners Corp.	10.1%	24.4%	24.1%		N							56
57	30-40 Fleetwood Avenue Apartment Corp.	11.4%	65.6%	64.0%		N							57
58	57 Thompson Corp.	11.0%	20.7%	20.6%		N							58
59	2 W. 90th St. Housing Corp.	12.4%	13.2%	12.8%		N							59
60	Grand Liberte Cooperative, Inc.	3.7%	99.0%	98.5%		N							60
61	362 West Broadway Cooperative Corp.					N							61

Bank 2021-BNK31 FWPFree writing prospectus