Password
Confirm Password
Password must be between 8 and 15 characters in length and contain at least one upper case letter, at least one lower case letter, at least one numeric character, and at least one special character.
Registration confirmation links expire 24 hours after registration.
Reset password email links expire 24 hours after the initial request.
This account has already been registered and confirmed. Go to the DUS Disclose home page and login.



Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
| Prepayment Type | Term | End Date |
|---|---|---|
| Lockout | 12 | 09/30/2017 |
| Scheduled Penalty - 4% | 12 | 09/30/2018 |
| Scheduled Penalty - 3% | 12 | 09/30/2019 |
| Scheduled Penalty - 2% | 12 | 09/30/2020 |
| Scheduled Penalty - 1% | 9 | 06/30/2021 |
| Open | 3 | 09/30/2021 |
| AMI | Restricted | Based on Rent Roll |
|---|---|---|
| ≤ 50% | 15.20% | 12.30% |
| >50% - 60% | 5.10% | 4.90% |
| >60% - 80% | 5.80% | 2.50% |
| >80% - 100% | 10.30% | 1.60% |
| >100% - 120% | 15.20% | 10.70% |
| >120% | 70.00% | 68.00% |
| Year | Total Units per Phase Year |
|---|---|
| 1995 | 1,200 |
| 2000 | 500 |
| 2014 | 305 |
| Underwritten | Q3 2015 (YTD) | 2013 (Preceding) | 2012 (2nd Preceding) | 2011 (3rd Preceding) | |
|---|---|---|---|---|---|
| EGI | $12,304,404.00 | $3,654,842.00 | $3,654,842.00 | $3,654,842.00 | $3,654,842.00 |
| Operating Expenses | $5,303,030.00 | $1,954,842.00 | $1,854,842.00 | $1,654,842.00 | $1,054,842.00 |
| NCF | $12,304,404.00 | $674,331.00 | $423,739.00 | $408,421.00 | $308,421.00 |
| Physical Occupancy | 90.70% | 96.70% | 93.00% | 95.00% | 94.70% |
| Underwritten | Q3 2015 (YTD) | 2013 (Preceding) | 2012 (2nd Preceding) | 2011 (3rd Preceding) | |
|---|---|---|---|---|---|
| Income | |||||
| Gross Potential Rent | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 |
| Less:Vacancy Loss | $(250,000.00) | $(250,000.00) | $(250,000.00) | $(250,000.00) | $(250,000.00) |
| Laundry/Vending Income | $1,000.00 | $1,000.00 | $1,000.00 | $1,000.00 | $1,000.00 |
| Parking Income | $10,000.00 | $10,000.00 | $10,000.00 | $10,000.00 | $10,000.00 |
| Other Income | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
| Effective Gross Income | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 |
| Operating Expenses | |||||
| Real Estate Taxes | $85,000.00 | $85,000.00 | $85,000.00 | $85,000.00 | $85,000.00 |
| Property Insurance | $45,000.00 | $45,000.00 | $45,000.00 | $45,000.00 | $45,000.00 |
| Utilities | $250,000.00 | $250,000.00 | $250,000.00 | $250,000.00 | $250,000.00 |
| Repairs and Maintenance | $125,000.00 | $125,000.00 | $125,000.00 | $125,000.00 | $125,000.00 |
| Management Fees | $97,000.00 | $97,000.00 | $97,000.00 | $97,000.00 | $97,000.00 |
| Payroll & Benefits | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 |
| Advertising & Marketing | $12,500.00 | $12,500.00 | $12,500.00 | $12,500.00 | $12,500.00 |
| Professional Fees | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
| General and Administrative | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 |
| Other Expenses | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 |
| Ground Rent | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 |
| Total Operating Expenses | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 |
| Capital Expenditures/Replacement Reserves | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 |
| Net Cash Flow | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 |
| Physical Occupancy | 96.50% | 96.50% | 96.50% | 96.50% | 96.50% |
| Operating Expense Ratio | 63% | 63% | 63% | 63% | 63% |
| Capital Ex Reserve (/per Unit) | $925.00 | $925.00 | $925.00 | $925.00 | $925.00 |
| Issuance | 2017 (Preceding) | 2016 (2nd Preceding) | 2015 (3rd Preceding) | |
|---|---|---|---|---|
| ENERGY STAR® Score | 55 | 67 | 65 | 70 |
| Source Energy Use Intensity | 108.1000000000 | 103.0000000000 | 102.9000000000 | 100.0000000000 |
| EPA Water Score | 78 | 81 | 80 | 90 |
| Water Use Intensity | 98.7000000000 | 99.0000000000 | 97.2000000000 | 98.0000000000 |
| Energy Score Date | 10/2014 | 8/2017 | 12/2016 | 9/2015 |
| Energy Generated (kBtu) | 150,250 |
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
| Prepayment Type | Term | End Date |
|---|---|---|
| Lockout | 12 | 09/30/2017 |
| Scheduled Penalty - 4% | 12 | 09/30/2018 |
| Scheduled Penalty - 3% | 12 | 09/30/2019 |
| Scheduled Penalty - 2% | 12 | 09/30/2020 |
| Scheduled Penalty - 1% | 9 | 06/30/2021 |
| Open | 3 | 09/30/2021 |
| AMI | Restricted | Based on Rent Roll |
|---|---|---|
| ≤ 50% | 15.20% | 12.30% |
| >50% - 60% | 5.10% | 4.90% |
| >60% - 80% | 5.80% | 2.50% |
| >80% - 100% | 10.30% | 1.60% |
| >100% - 120% | 15.20% | 10.70% |
| >120% | 70.00% | 68.00% |
| Year | Total Units per Phase Year |
|---|---|
| 1995 | 1,200 |
| 2000 | 500 |
| 2014 | 305 |
| Underwritten | Q3 2015 (YTD) | 2013 (Preceding) | 2012 (2nd Preceding) | 2011 (3rd Preceding) | |
|---|---|---|---|---|---|
| EGI | $12,304,404.00 | $3,654,842.00 | $3,654,842.00 | $3,654,842.00 | $3,654,842.00 |
| Operating Expenses | $5,303,030.00 | $1,954,842.00 | $1,854,842.00 | $1,654,842.00 | $1,054,842.00 |
| NCF | $12,304,404.00 | $674,331.00 | $423,739.00 | $408,421.00 | $308,421.00 |
| Physical Occupancy | 90.70% | 96.70% | 93.00% | 95.00% | 94.70% |
| Underwritten | Q3 2015 (YTD) | 2013 (Preceding) | 2012 (2nd Preceding) | 2011 (3rd Preceding) | |
|---|---|---|---|---|---|
| Income | |||||
| Gross Potential Rent | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 |
| Less:Vacancy Loss | $(250,000.00) | $(250,000.00) | $(250,000.00) | $(250,000.00) | $(250,000.00) |
| Laundry/Vending Income | $1,000.00 | $1,000.00 | $1,000.00 | $1,000.00 | $1,000.00 |
| Parking Income | $10,000.00 | $10,000.00 | $10,000.00 | $10,000.00 | $10,000.00 |
| Other Income | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
| Effective Gross Income | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 |
| Operating Expenses | |||||
| Real Estate Taxes | $85,000.00 | $85,000.00 | $85,000.00 | $85,000.00 | $85,000.00 |
| Property Insurance | $45,000.00 | $45,000.00 | $45,000.00 | $45,000.00 | $45,000.00 |
| Utilities | $250,000.00 | $250,000.00 | $250,000.00 | $250,000.00 | $250,000.00 |
| Repairs and Maintenance | $125,000.00 | $125,000.00 | $125,000.00 | $125,000.00 | $125,000.00 |
| Management Fees | $97,000.00 | $97,000.00 | $97,000.00 | $97,000.00 | $97,000.00 |
| Payroll & Benefits | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 |
| Advertising & Marketing | $12,500.00 | $12,500.00 | $12,500.00 | $12,500.00 | $12,500.00 |
| Professional Fees | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
| General and Administrative | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 |
| Other Expenses | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 |
| Ground Rent | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 |
| Total Operating Expenses | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 |
| Capital Expenditures/Replacement Reserves | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 |
| Net Cash Flow | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 |
| Physical Occupancy | 96.50% | 96.50% | 96.50% | 96.50% | 96.50% |
| Operating Expense Ratio | 63% | 63% | 63% | 63% | 63% |
| Capital Ex Reserve (/per Unit) | $925.00 | $925.00 | $925.00 | $925.00 | $925.00 |
| Issuance | 2017 (Preceding) | 2016 (2nd Preceding) | 2015 (3rd Preceding) | |
|---|---|---|---|---|
| ENERGY STAR® Score | 55 | 67 | 65 | 70 |
| Source Energy Use Intensity | 108.1000000000 | 103.0000000000 | 102.9000000000 | 100.0000000000 |
| EPA Water Score | 78 | 81 | 80 | 90 |
| Water Use Intensity | 98.7000000000 | 99.0000000000 | 97.2000000000 | 98.0000000000 |
| Energy Score Date | 10/2014 | 8/2017 | 12/2016 | 9/2015 |
| Energy Generated (kBtu) | 150,250 |
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
| Group | CUSIP | Class | Status | Floater Indicator | Index | Security Accrual Method | RCR Indicator | Resecuritization | Prepayment Allocation | Cumulative Prepayment Allocation | Final Distribution Date | Green | Social |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 3136AQV49 | ASQ1 | Active | N | SOFR_D | 30/360 | Y | Eligible | $4,666.66 | $12,123.00 | 01/25/2026 | Y | Y |
| 1 | 3136AQV56 | ASQ2 | Active | N | SOFR_D | 30/360 | Y | Eligible | $0.00 | $100.23 | 01/25/2026 | Y | Y |
| 1 | 3136AQV64 | X1 | Active | N | SOFR_D | 30/360 | N | Eligible | $4,666.66 | $122,039.22 | 01/25/2026 | Y | Y |
| 2 | 3136AQV72 | A1 | Active | N | LIBOR1BBA | 30/360 | N | Eligible | $0.00 | $192.99 | 01/25/2026 | N | N |
| 2 | 3136AQV80 | A2 | Active | N | LIBOR1BBA | 30/360 | N | Eligible | $4,666.66 | $19,283.33 | 01/25/2026 | N | N |
| 2 | 3136AQV98 | X2 | Active | N | LIBOR1BBA | 30/360 | N | Eligible | $4,666.66 | $19,283.99 | 01/25/2026 | N | N |
| 3136AQV22 | R | Active | N/A | N/A | N/A | N/A | N/A | $0.00 | $0.00 | 01/25/2026 | N | N | |
| 3136AQV30 | RL | Active | N/A | N/A | N/A | N/A | N/A | $0.00 | $0.00 | 01/25/2026 | N | N | |
| 3136AQV31 | RM | Active | N/A | N/A | N/A | N/A | N/A | $0.00 | $0.00 | 01/25/2026 | N | N |
| Group | Issuance UPB | Current UPB | WA Paying PTR | WA Accruing Note Rate | Latest Maturity Date | WA Orig Term (months) | WA Orig Prepayment Term (months) | WA Issuance Rem Term (months) | WA Cut-Off Seasoning (months) | WA Current Seasoning (months) |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | $236,372,679.00 | $191,413,635.00 | 5.420% | 6.244% | 02/25/2021 | 84 | 30 | 81 | 5 | 30 |
| 2 | $717,215,908.00 | $714,471,141.00 | 3.010% | 4.346% | 01/25/2026 | 84 | 30 | 65 | 5 | 30 |
| Group | WA Orig Amort Term (months) | Interest Type | # Securities - Issuance | # Securities - Current | Green | Social |
|---|---|---|---|---|---|---|
| 1 | 360 | Fixed | 10 | 7 | Y | Y |
| 2 | 360 | Fixed | 3 | 2 | Y | Y |
| CUSIP | Balance | Factor | PTR | Prepayment Penalty | Cumulative Prepayment Allocation |
|---|---|---|---|---|---|
| 31381PKX5 | $43,106,313 of $45,225,000 |
0.96244330 | 4.0710% | N/A | $6,313.00 |
| Loan # | Prepayment Protection | End Date |
|---|
| 1 | Yield Maintenance | 01/02/2014 |
| 2 | Yield Maintenance | 01/02/2014 |
| 3 | Yield Maintenance | 01/02/2014 |
| 4 | Yield Maintenance | 01/02/2014 |
| 5 | Yield Maintenance | 01/02/2014 |
| 6 | Yield Maintenance | 01/02/2014 |
| 7 | Yield Maintenance | 01/02/2014 |
| 8 | Yield Maintenance | 01/02/2014 |
| 9 | Yield Maintenance | 01/02/2014 |
| 10 | Yield Maintenance | 01/02/2014 |
| 11 | Yield Maintenance | 01/02/2014 |
| 12 | Yield Maintenance | 01/02/2014 |
| 13 | Yield Maintenance | 01/02/2014 |
| 14 | Yield Maintenance | 01/02/2014 |
| 15 | Yield Maintenance | 01/02/2014 |
| 16 | Yield Maintenance | 01/02/2014 |
| 17 | Yield Maintenance | 01/02/2014 |
| 18 | Yield Maintenance | 01/02/2014 |
| 19 | Yield Maintenance | 01/02/2014 |
| 20 | Yield Maintenance | 01/02/2014 |
| Group Number | Transaction ID | CUSIP | Prefix | Status | Issue Date | Maturity Date | Orig UPB Pledged | Cut-Off Date UPB | Current UPB | Pledged | WA Paying PTR | WA Accruing PTR | WA Orig Term (months) | WA Rem Term (months) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1a | AN2366 | 3138LETY7 | HA | Active | 08/01/2016 | 12/01/2023 | $4,515,000.00 | $4,515,000.00 | $4,453,470.89 | 100.00% | 2.47600% | 3.49400% | 84 | 75 |
| 1a | AN3957 | 3138LGMF0 | HA | Active | 12/01/2016 | 12/01/2023 | $3,645,000.00 | $3,645,000.00 | $3,645,000.00 | 100.00% | 2.50800% | 3.42400% | 84 | 79 |
| 1a | AN4904 | 3138LHNW0 | HA | Active | 03/01/2017 | 03/01/2024 | $3,450,000.00 | $3,450,000.00 | $3,439,295.79 | 100.00% | 2.53800% | 3.32100% | 84 | 82 |
| 1a | AN4961 | 3138LHQP2 | HA | Active | 03/01/2017 | 03/01/2024 | $2,450,000.00 | $2,450,000.00 | $2,450,000.00 | 100.00% | 2.51800% | 3.32000% | 84 | 82 |
| 1a | AN3982 | 3138LGM86 | HA | Active | 12/01/2016 | 12/01/2023 | $1,800,000.00 | $1,800,000.00 | $1,786,493.43 | 100.00% | 2.47800% | 3.53600% | 84 | 79 |
| 1a | AN5106 | 3138LHU85 | HA | Active | 04/01/2018 | 04/01/2024 | $1,207,000.00 | $1,207,000.00 | $1,205,270.53 | 100.00% | 2.43800% | 4.03100% | 84 | 83 |
| 1b | AN4557 | 3138LHB37 | HA | Active | 01/01/2017 | 01/01/2024 | $11,380,000.00 | $11,380,000.00 | $11,307,053.74 | 100.00% | 2.32600% | 3.37000% | 84 | 80 |
| 1b | AN4556 | 3138LHB29 | HA | Active | 01/01/2017 | 01/01/2024 | $10,300,000.00 | $10,300,000.00 | $10,233,976.49 | 100.00% | 2.58700% | 3.37000% | 84 | 80 |
| 1b | AN4829 | 3138LHLK8 | HA | Active | 02/01/2017 | 02/01/2024 | $8,515,000.00 | $8,515,000.00 | $8,473,118.29 | 100.00% | 2.07000% | 3.32600% | 84 | 81 |
| 1b | AN4558 | 3138LHB45 | HA | Active | 01/01/2017 | 01/01/2024 | $6,650,000.00 | $6,650,000.00 | $6,607,373.23 | 100.00% | 2.12000% | 3.37000% | 84 | 80 |
| 1b | AN4828 | 3138LHLJ1 | HA | Active | 02/01/2017 | 02/01/2024 | $6,615,000.00 | $6,615,000.00 | $6,582,463.59 | 100.00% | 2.53800% | 3.32600% | 84 | 81 |
| 1c | AN4810 | 3138LHKY9 | HA | Active | 03/01/2017 | 03/01/2024 | $22,080,000.00 | $22,080,000.00 | $22,080,000.00 | 100.00% | 2.54300% | 3.56000% | 84 | 82 |
| 1c | AN4842 | 3138LHLY8 | HA | Active | 03/01/2017 | 03/01/2024 | $15,400,000.00 | $15,400,000.00 | $15,353,927.97 | 100.00% | 2.29400% | 3.51600% | 84 | 82 |
| 1c | AN2695 | 3138LE7H8 | HA | Active | 09/01/2016 | 09/01/2023 | $11,360,000.00 | $11,360,000.00 | $11,206,388.04 | 100.00% | 2.38700% | 2.91300% | 84 | 76 |
| 1c | AN4528 | 3138LHA61 | HA | Active | 01/01/2017 | 01/01/2024 | $10,395,000.00 | $10,395,000.00 | $10,330,978.75 | 100.00% | 2.58800% | 3.60000% | 84 | 80 |
| 1c | AN4370 | 3138LG2C9 | HA | Active | 01/01/2017 | 01/01/2024 | $5,432,000.00 | $5,432,000.00 | $5,399,301.04 | 100.00% | 2.05200% | 3.70600% | 84 | 80 |
| 1c | AN4369 | 3138LG2B1 | HA | Active | 01/01/2017 | 01/01/2024 | $4,080,000.00 | $4,080,000.00 | $4,055,439.66 | 100.00% | 2.05200% | 3.70600% | 84 | 80 |
| 1c | AN3683 | 3138LGCV6 | HA | Active | 11/01/2016 | 11/01/2023 | $3,460,000.00 | $3,460,000.00 | $3,425,772.75 | 100.00% | 2.48800% | 3.03500% | 84 | 78 |
| 1c | AN4428 | 3138LG4N3 | HA | Active | 01/01/2017 | 01/01/2024 | $3,000,000.00 | $3,000,000.00 | $2,982,267.00 | 100.00% | 2.58800% | 3.81900% | 84 | 80 |
| 1 | AN4042 | 3138LGP42 | HA | Active | 02/01/2016 | 02/01/2023 | $674,841.51 | $669,630.00 | $663,729.00 | 50.29 | 1.95200% | 3.08800% | 84 | 60 |
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
| Group | CUSIP | Class | Status | Floater Indicator | Index | Security Accrual Method | RCR Indicator | Resecuritization | Prepayment Allocation | Cumulative Prepayment Allocation | Final Distribution Date |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 31395B5G4 | 1-A-1 | Active | N | SOFR_D | 30/360 | N | Ineligible | $0.00 | $2,764.00 | 03/12/35 |
| 1 | 31395B5H2 | 1-A-2 | Active | N | SOFR_D | 30/360 | N | Ineligible | $4,666.00 | $32,876.00 | 03/12/35 |
| 1 | 31395B5J8 | 1-A-3 | Active | N | SOFR_D | 30/360 | N | Ineligible | $0.00 | $4,287.00 | 03/12/35 |
| 1 | 31395B5K5 | 1-A-4 | Active | N | SOFR_D | 30/360 | N | Ineligible | $4,666.00 | $92,746.00 | 03/12/35 |
| 1 | 31395B5L3 | 1-A-PO | Active | N | SOFR_D | 30/360 | N | Ineligible | $4,666.00 | $8,247.00 | 03/12/35 |
| 1 | 31395B5M1 | 1-A-IO | Active | N | SOFR_D | 30/360 | N | Ineligible | $0.00 | $842.00 | 03/12/35 |
| 2 | 31395B5N9 | 2-A-F1 | Active | Y | LIBOR1BBA | 30/360 | Y | Ineligible | $4,666.00 | $80,079.00 | 03/12/35 |
| 2 | 31395B5P4 | 2-A-F2 | Active | Y | LIBOR1BBA | 30/360 | Y | Ineligible | $0.00 | $427.00 | 03/12/35 |
| 2 | 31395B5Q2 | 2-A-S | Active | Y | LIBOR1BBA | 30/360 | N | Ineligible | $4,666.00 | $84,270.00 | 03/12/35 |
| 3 | 31395B5R0 | 3-A | Active | Y | LIBOR1BBA | 30/360 | N | Ineligible | $4,666.00 | $122,039.22 | 03/12/35 |
| 31395B5S8 | R | Active | N/A | N/A | N/A | N/A | N/A | $0.00 | $0.00 | 03/12/35 | |
| 31395B5T6 | RL | Active | N/A | N/A | N/A | N/A | N/A | $0.00 | $0.00 | 03/12/35 |
| Group | Issuance UPB | Current UPB | WA Paying PTR | WA Accruing Note Rate | Latest Maturity Date | WA Orig Term (months) | WA Orig Prepayment Term (months) | WA Issuance Rem Term (months) | WA Cut-Off Seasoning (months) | WA Current Seasoning (months) |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | $289,450,179.00 | $48,147,811.40 | 4.123% | 5.878% | 03/12/2035 | 84 | 30 | 81 | 5 | 30 |
| 2 | $626,953,870.00 | $104,288,955.00 | 8.700% | 9.500% | 03/02/2036 | 84 | 30 | 65 | 5 | 30 |
| 3 | $69,628,424.00 | $17,234,284.77 | 4.567% | 5.190% | 03/10/2035 | 84 | 30 | 49 | 5 | 30 |
| Group | WA Orig Amort Term (months) | Interest Type | # Securities - Issuance | # Securities - Current |
|---|---|---|---|---|
| 1 | 360 | Fixed | 6 | 6 |
| 2 | 360 | Adjustable | 3 | 3 |
| 3 | 360 | Adjustable | 1 | 1 |
| CUSIP | Balance | Factor | PTR | Prepayment Penalty | Cumulative Prepayment Allocation |
|---|---|---|---|---|---|
| 31381PKX5 | $43,106,313 of $45,225,000 |
0.96244330 | 4.0710% | N/A | $6,313.00 |
| Loan # | Prepayment Protection | End Date |
|---|
| 1 | Yield Maintenance | 01/02/2014 |
| 2 | Yield Maintenance | 01/02/2014 |
| 3 | Yield Maintenance | 01/02/2014 |
| 4 | Yield Maintenance | 01/02/2014 |
| 5 | Yield Maintenance | 01/02/2014 |
| 6 | Yield Maintenance | 01/02/2014 |
| 7 | Yield Maintenance | 01/02/2014 |
| 8 | Yield Maintenance | 01/02/2014 |
| 9 | Yield Maintenance | 01/02/2014 |
| 10 | Yield Maintenance | 01/02/2014 |
| 11 | Yield Maintenance | 01/02/2014 |
| 12 | Yield Maintenance | 01/02/2014 |
| 13 | Yield Maintenance | 01/02/2014 |
| 14 | Yield Maintenance | 01/02/2014 |
| 15 | Yield Maintenance | 01/02/2014 |
| 16 | Yield Maintenance | 01/02/2014 |
| 17 | Yield Maintenance | 01/02/2014 |
| 18 | Yield Maintenance | 01/02/2014 |
| 19 | Yield Maintenance | 01/02/2014 |
| 20 | Yield Maintenance | 01/02/2014 |
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
| Loan # | Prepayment Protection | End Date |
|---|
| 1 | Yield Maintenance | 01/02/2014 |
| 2 | Yield Maintenance | 01/02/2014 |
| 3 | Yield Maintenance | 01/02/2014 |
| 4 | Yield Maintenance | 01/02/2014 |
| 5 | Yield Maintenance | 01/02/2014 |
| 6 | Yield Maintenance | 01/02/2014 |
| 7 | Yield Maintenance | 01/02/2014 |
| 8 | Yield Maintenance | 01/02/2014 |
| 9 | Yield Maintenance | 01/02/2014 |
| 10 | Yield Maintenance | 01/02/2014 |
| 11 | Yield Maintenance | 01/02/2014 |
| 12 | Yield Maintenance | 01/02/2014 |
| 13 | Yield Maintenance | 01/02/2014 |
| 14 | Yield Maintenance | 01/02/2014 |
| 15 | Yield Maintenance | 01/02/2014 |
| 16 | Yield Maintenance | 01/02/2014 |
| 17 | Yield Maintenance | 01/02/2014 |
| 18 | Yield Maintenance | 01/02/2014 |
| 19 | Yield Maintenance | 01/02/2014 |
| 20 | Yield Maintenance | 01/02/2014 |
| Group | Transaction ID | CUSIP | Prefix | Security | Status | Issue Date | Maturity Date | Certificate Balance | Paying PTR | Loans | WA Rem Term | WA Amort Term | WA Rem I/O Term | Participation |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 470200 | 31381TKM1 | HY | MBS | Active | 02/01/2012 | 02/01/2012 | $11,382,888.00 | 5.535% | 1 | 120 | 360 | 80 | 80.00% |
| 1 | 470200 | 31381TQG8 | HY | MBS | Active | 02/01/2012 | 02/01/2012 | $11,382,888.00 | 5.535% | 1 | 120 | 360 | 80 | 80.00% |
| 2 | 470200 | 31381TL73 | HY | MBS | Active | 01/01/2012 | 02/01/2012 | $11,382,888.00 | 5.535% | 1 | 120 | 360 | 80 | 80.00% |
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
| CUSIP | Balance | Factor | PTR | Prepayment Penalty | Cumulative Prepayment Allocation |
|---|---|---|---|---|---|
| 31381PKX5 | $43,106,313 of $45,225,000 |
0.96244330 | 4.0710% | N/A | $6,313.00 |
| Loan # | Prepayment Protection | End Date |
|---|
| 1 | Yield Maintenance | 01/02/2014 |
| 2 | Yield Maintenance | 01/02/2014 |
| 3 | Yield Maintenance | 01/02/2014 |
| 4 | Yield Maintenance | 01/02/2014 |
| 5 | Yield Maintenance | 01/02/2014 |
| 6 | Yield Maintenance | 01/02/2014 |
| 7 | Yield Maintenance | 01/02/2014 |
| 8 | Yield Maintenance | 01/02/2014 |
| 9 | Yield Maintenance | 01/02/2014 |
| 10 | Yield Maintenance | 01/02/2014 |
| 11 | Yield Maintenance | 01/02/2014 |
| 12 | Yield Maintenance | 01/02/2014 |
| 13 | Yield Maintenance | 01/02/2014 |
| 14 | Yield Maintenance | 01/02/2014 |
| 15 | Yield Maintenance | 01/02/2014 |
| 16 | Yield Maintenance | 01/02/2014 |
| 17 | Yield Maintenance | 01/02/2014 |
| 18 | Yield Maintenance | 01/02/2014 |
| 19 | Yield Maintenance | 01/02/2014 |
| 20 | Yield Maintenance | 01/02/2014 |
| Transaction ID | CUSIP | Prefix | Security | Status | Issue Date | Maturity Date | Orig UPB Pledged | Cut-Off Date UPB | Current UPB | Pledged | Paying PTR | WA Orig Term (months) | WA Rem Term (months) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 470200 | 31381TKM1 | HY | MBS | Active | 02/01/2012 | 02/01/2012 | $107,749,761.00 | $100,000,000.00 | $100,000,000.00 | 80% | 3.120% | 120 | 80 |
| 470355 | 31381TKM1 | HY | MBS | Active | 02/01/2012 | 02/01/2012 | $107,749,761.00 | $100,000,000.00 | $100,000,000.00 | 80% | 3.120% | 120 | 80 |
| 470250 | 31381TKM1 | HY | MBS | Active | 02/01/2012 | 02/01/2012 | $107,749,761.00 | $100,000,000.00 | $100,000,000.00 | 80% | 3.120% | 120 | 80 |
| Transaction ID | CUSIP | Cut-Off Date UPB | WA Accruing Note Rate | WA Amort Term (months) | WA Orig I/O Term (months) | Current Loan Count | Prepayment Type | WA Orig Prepayment Term (months) | Green | Social |
|---|---|---|---|---|---|---|---|---|---|---|
| 470200 | 31381TKM1 | $100,000,000.00 | 4.000% | 80 | 24 | 1 | Yield Maintenance | 24 | Y | Y |
| 470355 | 31381TKM1 | $100,000,000.00 | 4.000% | 80 | 24 | 1 | Yield Maintenance | 24 | Y | Y |
| 470250 | 31381TKM1 | $100,000,000.00 | 4.000% | 80 | 24 | 1 | Yield Maintenance | Y | Y |
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
| CUSIP | Balance | Factor | PTR | Prepayment Penalty | Cumulative Prepayment Allocation |
|---|---|---|---|---|---|
| 31381PKX5 | $43,106,313 of $45,225,000 |
0.96244330 | 4.0710% | N/A | $6,313.00 |
| Loan # | Prepayment Protection | End Date |
|---|
| 1 | Yield Maintenance | 01/02/2014 |
| 2 | Yield Maintenance | 01/02/2014 |
| 3 | Yield Maintenance | 01/02/2014 |
| 4 | Yield Maintenance | 01/02/2014 |
| 5 | Yield Maintenance | 01/02/2014 |
| 6 | Yield Maintenance | 01/02/2014 |
| 7 | Yield Maintenance | 01/02/2014 |
| 8 | Yield Maintenance | 01/02/2014 |
| 9 | Yield Maintenance | 01/02/2014 |
| 10 | Yield Maintenance | 01/02/2014 |
| 11 | Yield Maintenance | 01/02/2014 |
| 12 | Yield Maintenance | 01/02/2014 |
| 13 | Yield Maintenance | 01/02/2014 |
| 14 | Yield Maintenance | 01/02/2014 |
| 15 | Yield Maintenance | 01/02/2014 |
| 16 | Yield Maintenance | 01/02/2014 |
| 17 | Yield Maintenance | 01/02/2014 |
| 18 | Yield Maintenance | 01/02/2014 |
| 19 | Yield Maintenance | 01/02/2014 |
| 20 | Yield Maintenance | 01/02/2014 |
| Transaction ID | CUSIP | Prefix | Security | Status | Issue Date | Maturity Date | Orig UPB Pledged | Cut-Off Date UPB | Current UPB | Pledged | Paying PTR | WA Orig Term (months) | WA Rem Term (months) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 470200 | 31381TKM1 | HY | MBS | Active | 02/01/2012 | 02/01/2012 | $107,749,761.00 | $100,000,000.00 | $100,000,000.00 | 80% | 3.120% | 120 | 80 |
| 470355 | 31381TKM1 | HY | MBS | Active | 02/01/2012 | 02/01/2012 | $107,749,761.00 | $100,000,000.00 | $100,000,000.00 | 80% | 3.120% | 120 | 80 |
| 470250 | 31381TKM1 | HY | MBS | Active | 02/01/2012 | 02/01/2012 | $107,749,761.00 | $100,000,000.00 | $100,000,000.00 | 80% | 3.120% | 120 | 80 |
| Transaction ID | CUSIP | Cut-Off Date UPB | WA Accruing Note Rate | WA Amort Term (months) | WA Orig I/O Term (months) | Current Loan Count | Prepayment Type | WA Orig Prepayment Term (months) | Green | Social |
|---|---|---|---|---|---|---|---|---|---|---|
| 470200 | 31381TKM1 | $100,000,000.00 | 4.000% | 80 | 24 | 1 | Yield Maintenance | 24 | Y | Y |
| 470355 | 31381TKM1 | $100,000,000.00 | 4.000% | 80 | 24 | 1 | Yield Maintenance | 24 | Y | Y |
| 470250 | 31381TKM1 | $100,000,000.00 | 4.000% | 80 | 24 | 1 | Yield Maintenance | Y | Y |
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
| Underwritten | Q3 2015 (Trailing 3 Months) | Q3 2015 (Trailing 12 Months) | 2014 (Preceding) | 2013 (2nd Preceding) | 2012 (3rd Preceding) | |
|---|---|---|---|---|---|---|
| NCF DSCR | 1.95x | 1.56x | 1.57x | 1.57x | 1.57x | 1.57x |
| NCF DSCR (I/O) | 1.95x | |||||
| Economic Occupancy | 88.10% |
| Name | City | State | Metropolitan Statistical Area | Status |
|---|---|---|---|---|
| The Alexander | Los Angeles | CA | Los Angeles-Long Beach-Anaheim | Released |
| Woodland Hills | Pasadena | CA | Los Angeles-Long Beach-Anaheim | Same as at Contribution |
| Chelsea Gardens | Herndon | VA | Washington-Arlington-Alexandria | Defeased |
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
| Prepayment Type | Term | End Date |
|---|---|---|
| Lockout | 12 | 09/30/2017 |
| Scheduled Penalty - 4% | 12 | 09/30/2018 |
| Scheduled Penalty - 3% | 12 | 09/30/2019 |
| Scheduled Penalty - 2% | 12 | 09/30/2020 |
| Scheduled Penalty - 1% | 9 | 06/30/2021 |
| Open | 3 | 09/30/2021 |
| Area Median Income | |
|---|---|
| ≤ 50% | 27.20% |
| ≤ 60% | 30.10% |
| ≤ 80% | 45.80% |
| ≤ 100% | 47.30% |
| ≤ 120% | 48.20% |
| > 120% | 49.10% |
| Year | Total Units per Phase Year |
|---|---|
| 1995 | 1,200 |
| 2000 | 500 |
| 2014 | 305 |
| Underwritten | Q3 2015 (Trailing 3 Months) | Q3 2015 (Trailing 12 Months) | |
|---|---|---|---|
| EGI | $12,304,404.00 | ||
| Operating Expenses | $5,303,030.00 | ||
| NCF | $12,304,404.00 | $12,304,404.00 | $674,331.00 |
| Physical Occupancy | 90.70% | 90.70% | 96.70% |
| Underwritten | Q3 2015 (YTD) | 2013 (Preceding) | 2012 (2nd Preceding) | 2011 (3rd Preceding) | |
|---|---|---|---|---|---|
| Income | |||||
| Gross Potential Rent | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 |
| Less:Vacancy Loss | $(250,000.00) | $(250,000.00) | $(250,000.00) | $(250,000.00) | $(250,000.00) |
| Laundry/Vending Income | $1,000.00 | $1,000.00 | $1,000.00 | $1,000.00 | $1,000.00 |
| Parking Income | $10,000.00 | $10,000.00 | $10,000.00 | $10,000.00 | $10,000.00 |
| Other Income | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
| Effective Gross Income | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 |
| Operating Expenses | |||||
| Real Estate Taxes | $85,000.00 | $85,000.00 | $85,000.00 | $85,000.00 | $85,000.00 |
| Property Insurance | $45,000.00 | $45,000.00 | $45,000.00 | $45,000.00 | $45,000.00 |
| Utilities | $250,000.00 | $250,000.00 | $250,000.00 | $250,000.00 | $250,000.00 |
| Repairs and Maintenance | $125,000.00 | $125,000.00 | $125,000.00 | $125,000.00 | $125,000.00 |
| Management Fees | $97,000.00 | $97,000.00 | $97,000.00 | $97,000.00 | $97,000.00 |
| Payroll & Benefits | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 |
| Advertising & Marketing | $12,500.00 | $12,500.00 | $12,500.00 | $12,500.00 | $12,500.00 |
| Professional Fees | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
| General and Administrative | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 |
| Other Expenses | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 |
| Ground Rent | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 |
| Total Operating Expenses | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 |
| Capital Expenditures/Replacement Reserves | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 |
| Net Cash Flow | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 |
| Physical Occupancy | 96.50% | 96.50% | 96.50% | 96.50% | 96.50% |
| Operating Expense Ratio | 63% | 63% | 63% | 63% | 63% |
| Capital Ex Reserve (/per Unit) | $925.00 | $925.00 | $925.00 | $925.00 | $925.00 |
| Area Median Income | |
|---|---|
| ≤ 50% | 27.20% |
| ≤ 60% | 30.10% |
| ≤ 80% | 45.80% |
| ≤ 100% | 47.30% |
| ≤ 120% | 48.20% |
| > 120% | 49.10% |
| Year | Total Units per Phase Year |
|---|---|
| 1995 | 1,200 |
| 2000 | 500 |
| 2014 | 305 |
| Underwritten | Q3 2015 (Trailing 3 Months) | Q3 2015 (Trailing 12 Months) | |
|---|---|---|---|
| EGI | $12,304,404.00 | ||
| Operating Expenses | $5,303,030.00 | ||
| NCF | $12,304,404.00 | $12,304,404.00 | $674,331.00 |
| Physical Occupancy | 90.70% | 90.70% | 96.70% |
| Underwritten | Q3 2015 (YTD) | 2013 (Preceding) | 2012 (2nd Preceding) | 2011 (3rd Preceding) | |
|---|---|---|---|---|---|
| Income | |||||
| Gross Potential Rent | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 |
| Less:Vacancy Loss | $(250,000.00) | $(250,000.00) | $(250,000.00) | $(250,000.00) | $(250,000.00) |
| Laundry/Vending Income | $1,000.00 | $1,000.00 | $1,000.00 | $1,000.00 | $1,000.00 |
| Parking Income | $10,000.00 | $10,000.00 | $10,000.00 | $10,000.00 | $10,000.00 |
| Other Income | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
| Effective Gross Income | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 |
| Operating Expenses | |||||
| Real Estate Taxes | $85,000.00 | $85,000.00 | $85,000.00 | $85,000.00 | $85,000.00 |
| Property Insurance | $45,000.00 | $45,000.00 | $45,000.00 | $45,000.00 | $45,000.00 |
| Utilities | $250,000.00 | $250,000.00 | $250,000.00 | $250,000.00 | $250,000.00 |
| Repairs and Maintenance | $125,000.00 | $125,000.00 | $125,000.00 | $125,000.00 | $125,000.00 |
| Management Fees | $97,000.00 | $97,000.00 | $97,000.00 | $97,000.00 | $97,000.00 |
| Payroll & Benefits | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 |
| Advertising & Marketing | $12,500.00 | $12,500.00 | $12,500.00 | $12,500.00 | $12,500.00 |
| Professional Fees | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
| General and Administrative | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 |
| Other Expenses | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 |
| Ground Rent | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 |
| Total Operating Expenses | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 |
| Capital Expenditures/Replacement Reserves | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 |
| Net Cash Flow | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 |
| Physical Occupancy | 96.50% | 96.50% | 96.50% | 96.50% | 96.50% |
| Operating Expense Ratio | 63% | 63% | 63% | 63% | 63% |
| Capital Ex Reserve (/per Unit) | $925.00 | $925.00 | $925.00 | $925.00 | $925.00 |
| Area Median Income | |
|---|---|
| ≤ 50% | 27.20% |
| ≤ 60% | 30.10% |
| ≤ 80% | 45.80% |
| ≤ 100% | 47.30% |
| ≤ 120% | 48.20% |
| > 120% | 49.10% |
| Year | Total Units per Phase Year |
|---|---|
| 1995 | 1,200 |
| 2000 | 500 |
| 2014 | 305 |
| Underwritten | Q3 2015 (Trailing 3 Months) | Q3 2015 (Trailing 12 Months) | |
|---|---|---|---|
| EGI | $12,304,404.00 | ||
| Operating Expenses | $5,303,030.00 | ||
| NCF | $12,304,404.00 | $12,304,404.00 | $674,331.00 |
| Physical Occupancy | 90.70% | 90.70% | 96.70% |
| Underwritten | Q3 2015 (YTD) | 2013 (Preceding) | 2012 (2nd Preceding) | 2011 (3rd Preceding) | |
|---|---|---|---|---|---|
| Income | |||||
| Gross Potential Rent | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 | $2,500,000.00 |
| Less:Vacancy Loss | $(250,000.00) | $(250,000.00) | $(250,000.00) | $(250,000.00) | $(250,000.00) |
| Laundry/Vending Income | $1,000.00 | $1,000.00 | $1,000.00 | $1,000.00 | $1,000.00 |
| Parking Income | $10,000.00 | $10,000.00 | $10,000.00 | $10,000.00 | $10,000.00 |
| Other Income | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
| Effective Gross Income | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 | $2,333,000.00 |
| Operating Expenses | |||||
| Real Estate Taxes | $85,000.00 | $85,000.00 | $85,000.00 | $85,000.00 | $85,000.00 |
| Property Insurance | $45,000.00 | $45,000.00 | $45,000.00 | $45,000.00 | $45,000.00 |
| Utilities | $250,000.00 | $250,000.00 | $250,000.00 | $250,000.00 | $250,000.00 |
| Repairs and Maintenance | $125,000.00 | $125,000.00 | $125,000.00 | $125,000.00 | $125,000.00 |
| Management Fees | $97,000.00 | $97,000.00 | $97,000.00 | $97,000.00 | $97,000.00 |
| Payroll & Benefits | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 | $25,000.00 |
| Advertising & Marketing | $12,500.00 | $12,500.00 | $12,500.00 | $12,500.00 | $12,500.00 |
| Professional Fees | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 | $15,000.00 |
| General and Administrative | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 |
| Other Expenses | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 |
| Ground Rent | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 | $855,500.00 |
| Total Operating Expenses | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 |
| Capital Expenditures/Replacement Reserves | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 | $154,000.00 |
| Net Cash Flow | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 | $1,477,500.00 |
| Physical Occupancy | 96.50% | 96.50% | 96.50% | 96.50% | 96.50% |
| Operating Expense Ratio | 63% | 63% | 63% | 63% | 63% |
| Capital Ex Reserve (/per Unit) | $925.00 | $925.00 | $925.00 | $925.00 | $925.00 |
Loading Search Results...
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
{File or Link Name}
Aoccdrnig to a rseearch taem at Cmabrigde Uinervtisy, it deosn't mttaer in waht oredr the ltteers in a wrod are, the olny iprmoatnt tihng is taht the frist and lsat ltteer be in the rghit pclae. The rset can be a taotl mses and you can sitll raed it wouthit a porbelm.
You currently don't have any notifications.
Build an advanced search and create a portfolio to receive notifications.
No notifications selected. Toggle the options above to display them.
Badge
| Header | Header |
|---|---|
| Content | Content |
| Content | Content |