Docoh
Loading...

Wells Fargo Commercial Mortgage Trust 2021-C60

Filed: 12 Jul 21, 3:16pm

  FREE WRITING PROSPECTUS
  FILED PURSUANT TO RULE 433
  REGISTRATION FILE NO.: 333-226486-21
   

 

   
 

WFCM 2021-C60 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Credit Suisse Securities (USA) LLC, UBS Securities LLC, Academy Securities, Inc., Drexel Hamilton, LLC, Siebert Williams Shank & Co., 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.

 

 
   

 

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
              
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty Name% of Initial Pool Balance% of Loan BalanceMortgage Loan Originator (1)Mortgage Loan Seller (1)Related GroupCrossed GroupAddressCityCounty
1.00Loan42Velocity Industrial Portfolio8.7% WFBWFBNAPNAPVariousLansdaleMontgomery
1.01Property 12750 Morris Road4.9%56.5%    2750 Morris RoadLansdaleMontgomery
1.02Property 11180 Church Road3.8%43.5%    1180 Church RoadLansdaleMontgomery
2.00Loan 1The Grace Building6.7%100.0%Column Financial, Inc., Bank of America, N.A., DBR Investments Co. Limited and JPMorgan Chase Bank, National AssociationColumnNAPNAP1114 Avenue of the AmericasNew YorkNew York
3.00Loan 1Malibu Colony Plaza6.4%100.0%LMFLMFNAPNAP23705 Malibu RoadMalibuLos Angeles
4.00Loan 8Mason Multifamily Portfolio4.9% UBS AGUBS AGNAPNAPVariousDeKalbDeKalb
4.01Property 1University Heights1.2%23.5%    1110 and 1120 Varsity BoulevardDeKalbDeKalb
4.02Property 1Ashbury Court1.0%21.2%    813, 819, 825, 829, 831 and 843 West Taylor StreetDeKalbDeKalb
4.03Property 1James Court0.8%16.4%    2509, 2510, 2519, 2520, 2529, 2530, 2611, 2612, 2621, 2622, 2631 and 2632 North First StreetDeKalbDeKalb
4.04Property 1Old Orchard0.4%9.1%    1001 West Lincoln HighwayDeKalbDeKalb
4.05Property 1Ashbury East0.4%8.8%    807 West Taylor StreetDeKalbDeKalb
4.06Property 1Colonial West0.4%7.6%    1010 West Lincoln HighwayDeKalbDeKalb
4.07Property 1Colonial East0.4%7.2%    1004 West Lincoln HighwayDeKalbDeKalb
4.08Property 1Cardinal Apartments0.3%6.2%    823 West Lincoln HighwayDeKalbDeKalb
5.00Loan 1Gramercy Plaza3.6%100.0%WFBWFBNAPNAP2050 West 190th StreetTorranceLos Angeles
6.00Loan51Bell Towne Centre3.6%100.0%Column Financial, Inc.ColumnNAPNAP16842 North 7th StreetPhoenixMaricopa
7.00Loan 14Rollins Portfolio3.3% UBS AGUBS AGNAPNAPVariousVariousVarious
7.01Property 1Lodi0.9%26.1%    555 North Guild AvenueLodiSan Joaquin
7.02Property 1Sacramento0.3%8.4%    5822 Roseville RoadSacramentoSacramento
7.03Property 1Geotech Supply0.3%8.0%    9888 Horn RoadSacramentoSacramento
7.04Property 1Vacaville0.2%7.4%    811 Eubanks DriveVacavilleSolano
7.05Property 1Rancho Cordova0.2%6.8%    11285 White Rock RoadRancho CordovaSacramento
7.06Property 1Modesto0.2%6.2%    480 Service RoadModestoStanislaus
7.07Property 1Auburn0.2%6.1%    12300 Locksley LaneAuburnPlacer
7.08Property 1Livermore0.2%5.7%    2373 Research DriveLivermoreAlameda
7.09Property 1Salinas0.2%5.4%    12360 Christensen RoadSalinasMonterey
7.10Property 1Yuba City0.2%5.0%    1288 Garden HighwayYuba CitySutter
7.11Property 1Santa Rosa0.1%4.3%    3215 Brickway BoulevardSanta RosaSonoma
7.12Property 1Redding0.1%4.1%    3080 Crossroads DriveReddingShasta
7.13Property 1Chico0.1%3.5%    180 Eaton RoadChicoButte
7.14Property 1Sonora0.1%2.9%    429 Mono WaySonoraTuolumne
8.00Loan6, 711010 Building and Heinen’s Rotunda Building3.2%100.0%LMFLMFNAPNAP1010 Euclid AvenueClevelandCuyahoga
9.00Loan8, 9, 10, 1112302 Webster3.1%100.0%LCFLCFNAPNAP2302 Webster AvenueBronxBronx
10.00Loan 1The Wyatt at Northern Lights3.0%100.0%LMFLMFNAPNAP1410 30th Avenue NorthwestMinotWard
11.00Loan12, 13, 14, 151Trader Joe’s LIC2.7%100.0%LCFLCFNAPNAP2243 Jackson AvenueLong Island CityQueens
12.00Loan16, 171The Westchester2.7%100.0%Column Financial, Inc.ColumnNAPNAP125 Westchester AvenueWhite PlainsWestchester
13.00Loan 1Metro Crossing2.7%100.0%WFBWFBNAPNAP3626 Metro Crossing DriveCouncil BluffsPottawattamie
14.00Loan1811ExchangeRight 472.7% WFBWFBNAPNAPVariousVariousVarious
14.01Property 1Kroger - Columbus, OH0.6%23.7%    850 South Hamilton RoadColumbusFranklin
14.02Property 1Giant Eagle - Streetsboro, OH0.6%22.4%    1190-1280 State Route 303StreetsboroPortage
14.03Property 1Walgreens - Cordova, TN0.3%11.0%    9028 Walnut Grove RoadMemphisShelby
14.04Property 1Fresenius Medical Care - Baton Rouge, LA0.2%7.2%    4353 Groom RoadBakerEast Baton Rouge
14.05Property 1BB&T - Lancaster, PA0.2%7.1%    270 Good DriveLancasterLancaster
14.06Property 1Dollar General - Delhi, CA0.2%6.6%    9840 Stephens StreetDelhiMerced
14.07Property 1Verizon Wireless - Columbia, SC0.2%6.5%    173 Columbiana DriveColumbiaLexington
14.08Property 1Napa Auto Parts - Columbus, OH0.1%4.5%    4020 East Main StreetWhitehallFranklin
14.09Property 1Dollar Tree - Idaho Falls, ID0.1%4.3%    2125 West Broadway StreetIdaho FallsBonneville
14.10Property 1Dollar Tree - Trenton, NJ0.1%3.6%    24 Scotch RoadTrentonMercer
14.11Property 1Dollar General - Lubbock, TX0.1%3.0%    1815 Milwaukee AvenueLubbockLubbock
15.00Loan 1Seacrest Homes2.4%100.0%BSPRTBSPRTNAPNAP1309 West Sepulveda BoulevardTorranceLos Angeles
16.00Loan 1Ranch Self Storage2.2%100.0%LMFLMFNAPNAP36610 Briggs RoadMurrietaRiverside
17.00Loan19, 201Elmwood Distribution Center2.0%100.0%UBS AGUBS AGGroup 1NAP5600 Jefferson HighwayElmwoodJefferson Parish
18.00Loan211Herndon Square2.0%100.0%BSPRTBSPRTNAPNAP500, 505, 510, 520, 530 and 540 Huntmar Park DriveHerndonFairfax
19.00Loan 1The Plaza at Williams Centre1.9%100.0%WFBWFBNAPNAP5340-5480 East Broadway BoulevardTucsonPima
20.00Loan 1Lafayette Arms Apartments1.5%100.0%BSPRTBSPRTNAPNAP194 Washington StreetHartfordHartford
21.00Loan 1231 Hudson Leased Fee1.4%100.0%LMFLMFNAPNAP231 Hudson StreetNew YorkNew York
22.00Loan 1The Woodlands of Charlottesville1.4%100.0%LCFLCFNAPNAP1720 Treetop DriveCharlottesvilleAlbemarle
23.00Loan 1884 Riverside Drive1.4%100.0%LMFLMFNAPNAP884 Riverside DriveNew YorkNew York
24.00Loan223Securlock HAC Self-Storage Portfolio1.2% WFBWFBNAPNAPVariousVariousVarious
24.01Property 1Securlock - Casa Grande0.6%49.7%    517 North Colorado StreetCasa GrandePima
24.02Property 1Securlock - Cordova0.3%26.2%    1570 Bonnie LaneCordovaShelby
24.03Property 1Securlock - Antioch0.3%24.1%    4221 Hurricane Creek BoulevardAntiochDavidson
25.00Loan231TownePlace Suites - La Place1.2%100.0%LMFLMFNAPNAP4281 Highway 51La PlaceSt. John the Baptist Parish
26.00Loan24, 251Envy Self Storage and RV1.1%100.0%WFBWFBNAPNAP18612 & 19612 South Lindsay RoadGilbertMaricopa
27.00Loan 1Interstate Self Storage1.1%100.0%LMFLMFNAPNAP2707 Southwest 40th BoulevardGainesvilleAlachua
28.00Loan26, 2711122nd Street Portfolio1.1% LCFLCFNAPNAPVariousNew YorkNew York
28.01Property 1260-262 West 122nd Street0.2%15.5%    260-262 West 122nd StreetNew YorkNew York
28.02Property 1240 West 122nd Street0.1%12.7%    240 West 122nd StreetNew YorkNew York
28.03Property 1238 West 122nd Street0.1%12.5%    238 West 122nd StreetNew YorkNew York
28.04Property 1242 West 122nd Street0.1%11.8%    242 West 122nd StreetNew YorkNew York
28.05Property 1236 West 122nd Street0.1%10.0%    236 West 122nd StreetNew YorkNew York
28.06Property 1244 West 122nd Street0.1%9.7%    244 West 122nd StreetNew YorkNew York
28.07Property 12268 Frederick Douglas Boulevard0.1%8.8%    2268 Frederick Douglass BoulevardNew YorkNew York
28.08Property 1234 West 122nd Street0.1%7.4%    234 West 122nd StreetNew YorkNew York

A-1-1

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
              
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty Name% of Initial Pool Balance% of Loan BalanceMortgage Loan Originator (1)Mortgage Loan Seller (1)Related GroupCrossed GroupAddressCityCounty
28.09Property 1222 Saint Nicholas Avenue0.1%6.3%    222 Saint Nicholas AvenueNew YorkNew York
28.10Property 12500 Frederick Douglas Boulevard0.0%2.6%    2500 Frederick Douglass BoulevardNew YorkNew York
28.11Property 1262 West 115th Street0.0%2.6%    262 West 115th StreetNew YorkNew York
29.00Loan281Heights Marketplace1.1%100.0%LMFLMFNAPNAP174 Yale StreetHoustonHarris
30.00Loan 1TownePlace Suites The Villages1.0%100.0%WFBWFBNAPNAP1141 Alonzo AvenueLady LakeLady Lake
31.00Loan 1Garver Little Rock1.0%100.0%UBS AGUBS AGNAPNAP4701 Northshore DriveNorth Little RockPulaski
32.00Loan291Home2Suites Hilton Head0.9%100.0%BSPRTBSPRTNAPNAP836 William Hilton ParkwayHilton HeadBeaufort
33.00Loan 3Lowy Bronx Multifamily Portfolio0.9% LMFLMFNAPNAPVariousBronxBronx
33.01Property 1375 East 209th Street0.4%41.8%    375 East 209th StreetBronxBronx
33.02Property 12679 Decatur Avenue0.3%36.8%    2679 Decatur AvenueBronxBronx
33.03Property 13053 Hull Avenue0.2%21.4%    3053 Hull AvenueBronxBronx
34.00Loan 1Arizona Pavilions0.9%100.0%LMFLMFNAPNAP5920 Arizona Pavilions DriveTucsonPima
35.00Loan301Boonton Industrial0.9%100.0%LMFLMFNAPNAP95 Fulton StreetBoontonMorris
36.00Loan 1Leisure Living0.8%100.0%Oceanview Commercial Mortgage Finance, LLCColumnNAPNAP700 Leisure DriveFort WorthTarrant
37.00Loan311Walmart Deland0.8%100.0%BSPRTBSPRTGroup 2Group A955 South Woodland BoulevardDelandVolusia
38.00Loan32, 331Bronxwood Mixed Use0.8%100.0%LMFLMFNAPNAP2542A, 2544A, 2546A, 2548A White Plains RoadBronxBronx
39.00Loan 1Lost River Self Storage0.8%100.0%LMFLMFNAPNAP2823 Nashville RoadBowling GreenWarren
40.00Loan 1Clara Point Apartments0.8%100.0%LMFLMFNAPNAP300 Applecross DriveAugustaColumbia
41.00Loan34, 351Belamere Suites II0.7%100.0%LCFLCFNAPNAP2525 Antioch RoadCummingForsyth
42.00Loan 1AC Self Storage - Missouri City0.7%100.0%WFBWFBGroup 3NAP2604 FM 1092 RoadMissouri CityFort Bend
43.00Loan 1AC Self Storage - Arlington,TX0.7%100.0%WFBWFBGroup 3NAP5500 US Highway 287ArlingtonTarrant
44.00Loan361Walgreens – Newport News, VA0.7%100.0%BSPRTBSPRTNAPNAP14440 Warwick BoulevardNewport NewsCity of Newport News
45.00Loan371Walgreens San Tan Valley0.6%100.0%BSPRTBSPRTGroup 2Group A40663 North Gantzel RoadSan Tan ValleyPinal
46.00Loan 1Amidon Place Apartments0.6%100.0%LMFLMFNAPNAP2727 North Amidon AvenueWichitaSedgwick
47.00Loan381Estrella Crossroads0.6%100.0%LMFLMFNAPNAP387-575 North Estrella Parkway and 15420 West Van Buren StreetGoodyearMaricopa
48.00Loan391Federales Chicago0.6%100.0%LCFLCFNAPNAP180 North Morgan StreetChicagoCook
49.00Loan 1Shops at Valle Vista0.5%100.0%LMFLMFNAPNAP902 Dixieland RoadHarlingenCameron
50.00Loan 1Villas at the Woodlands0.5%100.0%LMFLMFNAPNAP7225 Crane AvenueJacksonvilleDuval
51.00Loan 1Turtle Creek Apartments0.5%100.0%UBS AGUBS AGNAPNAP3600 Western AvenueConnersvilleFayette
52.00Loan401FleetPride Industrial0.5%100.0%BSPRTBSPRTNAPNAP7603 Boeing DriveGreensboroGuilford
53.00Loan411Walgreens Cambridge0.4%100.0%LMFLMFNAPNAP115 Garfield Street NorthCambridgeIsanti
54.00Loan421Parq on 8th Apartments0.4%100.0%BSPRTBSPRTNAPNAP1823 East 8th StreetAndersonMadison
55.00Loan 1Lord Duplin Apartments0.4%100.0%LMFLMFNAPNAP103 Brewer BoulevardWarsawDuplin
56.00Loan 2Oak Hill & City Walk MHC Portfolio0.4% LMFLMFNAPNAPVariousVariousVarious
56.01Property 1City Walk MHC0.3%61.6%    208 Center DriveSiler CityChatham
56.02Property 1Oak Hill MHC0.2%38.4%    15-125 and 65 Oak Hollow LaneSanfordLee
57.00Loan4314070 Butler Pike Office0.3%100.0%LMFLMFNAPNAP4070 Butler PikePlymouth MeetingMontgomery
58.00Loan 17-Eleven Tampa0.3%100.0%BSPRTBSPRTNAPNAP10906 N Nebraska AvenueTampaHillsborough
59.00Loan 1CVS Mars Hill0.3%100.0%LMFLMFNAPNAP191 Carl Eller RoadMars HillMadison
60.00Loan 15800 Brookhollow0.3%100.0%UBS AGUBS AGGroup 1NAP5800 Jefferson HighwayElmwoodJefferson Parish
61.00Loan 1Dollar General-Saginaw (E. Washington Road)0.1%100.0%LCFLCFNAPNAP3139 East Washington RoadSaginawSaginaw

A-1-2

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                           
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameStateZip CodeGeneral Property TypeDetailed Property TypeYear BuiltYear RenovatedNumber of UnitsUnit of MeasureLoan Per Unit ($)Original Balance ($)Cut-off Date Balance ($)Maturity/ARD Balance ($)Interest Rate %Administrative Fee Rate %Net Mortgage Rate %Monthly Debt Service (P&I) ($)Monthly Debt Service (IO) ($)Annual Debt Service (P&I) ($)Annual Debt Service (IO) ($)Amortization TypeARD Loan (Yes / No)Interest Accrual Method
1.00Loan42Velocity Industrial PortfolioPA19446IndustrialWarehouseVarious20211,130,782SF66.3365,000,00065,000,00065,000,0003.23000%0.01760%3.21240%NAP177,388.31NAP2,128,659.72Interest OnlyNoActual/360
1.01Property 12750 Morris RoadPA19446IndustrialWarehouse19892021681,126SF 36,719,81836,719,81836,719,818          
1.02Property 11180 Church RoadPA19446IndustrialWarehouse19662021449,656SF 28,280,18228,280,18228,280,182          
2.00Loan 1The Grace BuildingNY10036OfficeCBD197420181,556,972SF567.1350,000,00050,000,00050,000,0002.69210%0.01760%2.67450%NAP113,728.76NAP1,364,745.12Interest OnlyNoActual/360
3.00Loan 1Malibu Colony PlazaCA90265RetailAnchored1989NAP114,370SF419.6948,000,00048,000,00048,000,0003.75000%0.01760%3.73240%NAP152,083.33NAP1,824,999.96Interest OnlyNoActual/360
4.00Loan 8Mason Multifamily PortfolioIL60115MultifamilyGardenVariousNAP626Units59,105.4337,000,00037,000,00033,639,2363.99100%0.03510%3.95590%176,451.73124,764.942,117,420.761,497,179.28Interest Only, Amortizing BalloonNoActual/360
4.01Property 1University HeightsIL60115MultifamilyGarden1972NAP171Units 8,699,9478,699,9477,909,718          
4.02Property 1Ashbury CourtIL60115MultifamilyGarden1978NAP144Units 7,837,1437,837,1437,125,284          
4.03Property 1James CourtIL60115MultifamilyGarden1967NAP96Units 6,061,2046,061,2045,510,656          
4.04Property 1Old OrchardIL60115MultifamilyGarden1984NAP36Units 3,364,9393,364,9393,059,297          
4.05Property 1Ashbury EastIL60115MultifamilyGarden1978NAP60Units 3,271,4683,271,4682,974,316          
4.06Property 1Colonial WestIL60115MultifamilyGarden1984NAP40Units 2,811,3062,811,3062,555,951          
4.07Property 1Colonial EastIL60115MultifamilyGarden1984NAP38Units 2,674,6952,674,6952,431,749          
4.08Property 1Cardinal ApartmentsIL60115MultifamilyGarden1976NAP41Units 2,279,2982,279,2982,072,266          
5.00Loan 1Gramercy PlazaCA90504OfficeSuburban19912019157,008SF173.2427,200,00027,200,00027,200,0003.28100%0.03760%3.24340%NAP75,402.24NAP904,826.88Interest OnlyNoActual/360
6.00Loan51Bell Towne CentreAZ85022RetailShadow Anchored1988NAP130,713SF203.5026,600,00026,600,00021,496,7213.52100%0.01760%3.50340%119,757.9279,132.841,437,095.04949,594.08Interest Only, Amortizing BalloonNoActual/360
7.00Loan 14Rollins PortfolioCAVariousIndustrialFlexVariousVarious232,340SF169.5824,400,00024,400,00024,400,0003.20950%0.01760%3.19190%NAP66,166.22NAP793,994.64Interest OnlyNoActual/360
7.01Property 1LodiCA95240IndustrialFlex2007NAP55,632SF 6,374,6156,374,6156,374,615          
7.02Property 1SacramentoCA95842IndustrialFlex1985201719,128SF 2,042,1072,042,1072,042,107          
7.03Property 1Geotech SupplyCA95827IndustrialFlex2001NAP25,020SF 1,951,7311,951,7311,951,731          
7.04Property 1VacavilleCA95688IndustrialFlex1990201513,840SF 1,806,1571,806,1571,806,157          
7.05Property 1Rancho CordovaCA95742IndustrialFlex1994NAP15,520SF 1,662,7921,662,7921,662,792          
7.06Property 1ModestoCA95307IndustrialFlex2001NAP16,016SF 1,513,5431,513,5431,513,543          
7.07Property 1AuburnCA95602IndustrialFlex1999NAP19,750SF 1,486,2941,486,2941,486,294          
7.08Property 1LivermoreCA94550IndustrialFlex2003 & 2015NAP9,920SF 1,402,6901,402,6901,402,690          
7.09Property 1SalinasCA93907IndustrialFlex2004NAP8,005SF 1,310,4161,310,4161,310,416          
7.10Property 1Yuba CityCA95991IndustrialFlex2012NAP9,920SF 1,230,5281,230,5281,230,528          
7.11Property 1Santa RosaCA95403IndustrialFlex2002NAP8,525SF 1,059,9141,059,9141,059,914          
7.12Property 1ReddingCA96003IndustrialFlex2007201112,480SF 1,007,8931,007,8931,007,893          
7.13Property 1ChicoCA95973IndustrialFlex2012NAP9,634SF 854,619854,619854,619          
7.14Property 1SonoraCA95370IndustrialFlex1998NAP8,950SF 696,701696,701696,701          
8.00Loan6, 711010 Building and Heinen’s Rotunda BuildingOH44114Mixed UseMultifamily/Retail/Office19072015138,515SF175.0724,250,00024,250,00019,775,0464.68000%0.01760%4.66240%125,478.32NAP1,505,739.84NAPAmortizing BalloonNoActual/360
9.00Loan8, 9, 10, 1112302 WebsterNY10458MultifamilyMid Rise2020NAP71Units326,760.5623,200,00023,200,00023,200,0003.80600%0.01760%3.78840%NAP74,604.65NAP895,255.80Interest OnlyNoActual/360
10.00Loan 1The Wyatt at Northern LightsND58703MultifamilyGarden2014NAP276Units82,427.5422,750,00022,750,00022,750,0004.34000%0.01760%4.32240%NAP83,421.93NAP1,001,063.16Interest OnlyNoActual/360
11.00Loan12, 13, 14, 151Trader Joe’s LICNY11101RetailUnanchored2021NAP25,996SF780.8920,300,00020,300,00020,300,0003.72800%0.01760%3.71040%NAP63,941.24NAP767,294.88Interest OnlyNoActual/360
12.00Loan16, 171The WestchesterNY10601RetailSuper-Regional Mall19952015-2017809,311SF423.8220,000,00020,000,00020,000,0003.25000%0.01635%3.23365%NAP54,918.98NAP659,027.76Interest OnlyNoActual/360
13.00Loan 1Metro CrossingIA51501RetailAnchored2008NAP310,130SF111.0820,000,00020,000,00017,983,8123.35800%0.01760%3.34040%88,231.15NAP1,058,773.80NAPAmortizing BalloonNoActual/360
14.00Loan1811ExchangeRight 47VariousVariousVariousVariousVariousVarious210,447SF95.0420,000,00020,000,00020,000,0002.90000%0.01760%2.88240%NAP49,004.63NAP588,055.56Interest OnlyNoActual/360
14.01Property 1Kroger - Columbus, OHOH43213RetailSingle Tenant1993201361,387SF 4,746,7524,746,7524,746,752          
14.02Property 1Giant Eagle - Streetsboro, OHOH44240RetailSingle Tenant2001201068,536SF 4,481,5704,481,5704,481,570          
14.03Property 1Walgreens - Cordova, TNTN38018RetailSingle Tenant2002NAP15,120SF 2,206,3112,206,3112,206,311          
14.04Property 1Fresenius Medical Care - Baton Rouge, LALA70714OfficeMedical2013NAP9,231SF 1,442,5881,442,5881,442,588          
14.05Property 1BB&T - Lancaster, PAPA17603RetailSingle Tenant2003NAP2,972SF 1,410,7661,410,7661,410,766          
14.06Property 1Dollar General - Delhi, CACA95315RetailSingle Tenant2013NAP9,002SF 1,325,9081,325,9081,325,908          
14.07Property 1Verizon Wireless - Columbia, SCSC29212RetailSingle Tenant1995NAP6,000SF 1,299,3901,299,3901,299,390          
14.08Property 1Napa Auto Parts - Columbus, OHOH43213RetailSingle Tenant1996NAP7,785SF 901,618901,618901,618          
14.09Property 1Dollar Tree - Idaho Falls, IDID83402RetailSingle Tenant1999201811,800SF 864,492864,492864,492          
14.10Property 1Dollar Tree - Trenton, NJNJ08628RetailSingle Tenant196420199,600SF 715,990715,990715,990          
14.11Property 1Dollar General - Lubbock, TXTX79416RetailSingle Tenant2006NAP9,014SF 604,614604,614604,614          
15.00Loan 1Seacrest HomesCA90501MultifamilyMid Rise2019NAP176Units272,727.2718,000,00018,000,00018,000,0003.89000%0.01760%3.87240%NAP59,160.42NAP709,925.04Interest OnlyNoActual/360
16.00Loan 1Ranch Self StorageCA92563Self StorageSelf Storage2018NAP129,687SF127.2316,500,00016,500,00015,215,3184.88000%0.01760%4.86240%87,369.4468,031.941,048,433.28816,383.28Interest Only, Amortizing BalloonNoActual/360
17.00Loan19, 201Elmwood Distribution CenterLA70123IndustrialWarehouse Distribution1974NAP412,293SF36.3815,000,00015,000,00015,000,0002.85000%0.01760%2.83240%NAP36,119.79NAP433,437.48Interest OnlyNoActual/360
18.00Loan211Herndon SquareVA20170OfficeSuburban1988NAP263,507SF115.2615,000,00014,936,85511,954,0984.02000%0.01760%4.00240%71,785.36NAP861,424.32NAPAmortizing BalloonNoActual/360
19.00Loan 1The Plaza at Williams CentreAZ85711RetailUnanchored1988NAP96,860SF144.5414,000,00014,000,00010,909,7973.40800%0.01760%3.39040%62,149.49NAP745,793.88NAPAmortizing BalloonNoActual/360
20.00Loan 1Lafayette Arms ApartmentsCT06106MultifamilyMid Rise19682020141Units78,014.1811,000,00011,000,0008,987,0033.85000%0.01760%3.83240%51,568.9135,781.83618,826.92429,381.96Interest Only, Amortizing BalloonNoActual/360
21.00Loan 1231 Hudson Leased FeeNY10013OtherLeased FeeNAPNAP12,937SF827.0910,700,00010,700,0008,351,4863.45000%0.01760%3.43240%47,749.64NAP572,995.68NAPAmortizing BalloonNoActual/360
22.00Loan 1The Woodlands of CharlottesvilleVA22903MultifamilyGarden2007NAP72Units147,916.6710,650,00010,650,00010,650,0003.65000%0.01760%3.63240%NAP32,843.66NAP394,123.92Interest OnlyNoActual/360
23.00Loan 1884 Riverside DriveNY10032MultifamilyMid Rise1920201260Units176,250.0010,575,00010,575,0009,693,1464.50000%0.01760%4.48240%53,581.9740,207.03642,983.64482,484.36Interest Only, Amortizing BalloonNoActual/360
24.00Loan223Securlock HAC Self-Storage PortfolioVariousVariousSelf StorageSelf StorageVariousVarious182,058SF49.439,000,0009,000,0009,000,0003.17700%0.01760%3.15940%NAP24,158.44NAP289,901.28Interest OnlyNoActual/360
24.01Property 1Securlock - Casa GrandeAZ85122Self StorageSelf Storage1997NAP74,250SF 4,470,0004,470,0004,470,000          
24.02Property 1Securlock - CordovaTN38016Self StorageSelf Storage1997NAP53,208SF 2,360,0002,360,0002,360,000          
24.03Property 1Securlock - AntiochTN37013Self StorageSelf Storage1998200954,600SF 2,170,0002,170,0002,170,000          
25.00Loan231TownePlace Suites - La PlaceLA70068HospitalityExtended Stay2016NAP93Rooms95,526.789,000,0008,883,9917,411,7504.55000%0.01760%4.53240%45,869.4534,598.96550,433.40415,187.52Amortizing BalloonNoActual/360
26.00Loan24, 251Envy Self Storage and RVAZ85297Self StorageSelf Storage2018202170,720SF116.528,240,0008,240,0008,240,0003.86900%0.01760%3.85140%NAP26,936.12NAP323,233.44Interest OnlyNoActual/360
27.00Loan 1Interstate Self StorageFL32608Self StorageSelf Storage1983NAP106,894SF76.718,200,0008,200,0007,525,6434.58000%0.01760%4.56240%41,938.8831,731.34503,266.56380,776.08Interest Only, Amortizing BalloonNoActual/360
28.00Loan26, 2711122nd Street PortfolioNYVariousMultifamilyMid RiseVariousVarious132Units174,242.428,000,0008,000,0008,000,0003.90000%0.01760%3.88240%NAP26,361.11NAP316,333.32Interest OnlyNoActual/360
28.01Property 1260-262 West 122nd StreetNY10027MultifamilyMid Rise1910199318Units 1,243,4781,243,4781,243,478          
28.02Property 1240 West 122nd StreetNY10027MultifamilyMid Rise1910199315Units 1,017,3911,017,3911,017,391          
28.03Property 1238 West 122nd StreetNY10027MultifamilyMid Rise1910199314Units 1,000,0001,000,0001,000,000          
28.04Property 1242 West 122nd StreetNY10027MultifamilyMid Rise1910199310Units 947,826947,826947,826          
28.05Property 1236 West 122nd StreetNY10027MultifamilyMid Rise1910199314Units 800,000800,000800,000          
28.06Property 1244 West 122nd StreetNY10027MultifamilyMid Rise1910199310Units 773,913773,913773,913          
28.07Property 12268 Frederick Douglas BoulevardNY10027MultifamilyMid Rise191019939Units 704,348704,348704,348          
28.08Property 1234 West 122nd StreetNY10027MultifamilyMid Rise1910199314Units 591,304591,304591,304          

A-1-3

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                           
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameStateZip CodeGeneral Property TypeDetailed Property TypeYear BuiltYear RenovatedNumber of UnitsUnit of MeasureLoan Per Unit ($)Original Balance ($)Cut-off Date Balance ($)Maturity/ARD Balance ($)Interest Rate %Administrative Fee Rate %Net Mortgage Rate %Monthly Debt Service (P&I) ($)Monthly Debt Service (IO) ($)Annual Debt Service (P&I) ($)Annual Debt Service (IO) ($)Amortization TypeARD Loan (Yes / No)Interest Accrual Method
28.09Property 1222 Saint Nicholas AvenueNY10027MultifamilyMid Rise191019939Units 504,348504,348504,348          
28.10Property 12500 Frederick Douglas BoulevardNY10030MultifamilyMid Rise191019989Units 208,696208,696208,696          
28.11Property 1262 West 115th StreetNY10026MultifamilyMid Rise1900199810Units 208,696208,696208,696          
29.00Loan281Heights MarketplaceTX77007RetailUnanchored2011NAP19,471SF410.878,000,0008,000,0007,048,2764.70000%0.01760%4.68240%41,491.0231,768.52497,892.24381,222.24Interest Only, Amortizing BalloonNoActual/360
30.00Loan 1TownePlace Suites The VillagesFL32159HospitalityExtended Stay20072016119Rooms63,025.217,500,0007,500,0006,854,2054.30600%0.01760%4.28840%37,141.79NAP445,701.48NAPAmortizing BalloonNoActual/360
31.00Loan 1Garver Little RockAR72118OfficeSuburban2009NAP47,627SF152.437,260,0007,260,0007,260,0003.02180%0.01760%3.00420%NAP18,535.81NAP222,429.72Interest Only - ARDYesActual/360
32.00Loan291Home2Suites Hilton HeadSC29928HospitalityExtended Stay2018NAP99Rooms71,332.077,070,0007,061,8755,870,0665.24000%0.01760%5.22240%38,997.02NAP467,964.24NAPAmortizing BalloonNoActual/360
33.00Loan 3Lowy Bronx Multifamily PortfolioNYVariousMultifamilyMid RiseVariousNAP45Units149,644.446,734,0006,734,0006,734,0003.82000%0.01760%3.80240%NAP21,734.30NAP260,811.60Interest OnlyNoActual/360
33.01Property 1375 East 209th StreetNY10467MultifamilyMid Rise1917NAP21Units 2,814,0002,814,0002,814,000          
33.02Property 12679 Decatur AvenueNY10458MultifamilyMid Rise1912NAP16Units 2,479,0002,479,0002,479,000          
33.03Property 13053 Hull AvenueNY10467MultifamilyMid Rise1911NAP8Units 1,441,0001,441,0001,441,000          
34.00Loan 1Arizona PavilionsAZ85743RetailShadow Anchored2004NAP24,335SF269.976,600,0006,569,8025,437,2404.98000%0.01760%4.96240%35,349.60NAP424,195.20NAPAmortizing BalloonNoActual/360
35.00Loan301Boonton IndustrialNJ07005IndustrialWarehouse1992NAP55,000SF118.186,500,0006,500,0005,339,2554.90000%0.01760%4.88240%34,497.24NAP413,966.88NAPAmortizing BalloonNoActual/360
36.00Loan 1Leisure LivingTX76120Manufactured HousingManufactured Housing1985NAP124Pads49,530.036,150,0006,141,7234,963,4094.38000%0.01760%4.36240%30,724.18NAP368,690.16NAPAmortizing BalloonNoActual/360
37.00Loan311Walmart DelandFL32720OtherLeased Fee2018NAP41,871SF190.516,050,0006,050,0006,050,0004.01000%0.01760%3.99240%NAP20,497.88NAP245,974.56Interest OnlyNoActual/360
38.00Loan32, 331Bronxwood Mixed UseNY10467Mixed UseMultifamily/Retail2008NAP26,530SF226.166,000,0006,000,0005,489,4454.38300%0.01760%4.36540%29,985.4322,219.38359,825.16266,632.56Interest Only, Amortizing BalloonNoActual/360
39.00Loan 1Lost River Self StorageKY42101Self StorageSelf Storage2016NAP69,550SF86.276,000,0006,000,0005,201,4644.99000%0.01760%4.97240%32,172.6425,296.53386,071.68303,558.36Interest Only, Amortizing BalloonNoActual/360
40.00Loan 1Clara Point ApartmentsGA30907MultifamilyGarden1971202156Units106,250.005,950,0005,950,0004,989,3824.69000%0.01760%4.67240%30,823.2023,577.56369,878.40282,930.72Interest Only, Amortizing BalloonNoActual/360
41.00Loan34, 351Belamere Suites IIGA30040HospitalityLimited Service2019NAP27Rooms206,656.295,600,0005,579,7203,842,8237.06800%0.01760%7.05040%43,645.61NAP523,747.32NAPAmortizing BalloonNoActual/360
42.00Loan 1AC Self Storage - Missouri CityTX77459Self StorageSelf Storage2006NAP55,225SF95.975,300,0005,300,0005,300,0003.31300%0.01760%3.29540%NAP14,835.64NAP178,027.68Interest OnlyNoActual/360
43.00Loan 1AC Self Storage - Arlington,TXTX76017Self StorageSelf Storage2002NAP85,805SF61.775,300,0005,300,0005,300,0003.30800%0.01760%3.29040%NAP14,813.25NAP177,759.00Interest OnlyNoActual/360
44.00Loan361Walgreens – Newport News, VAVA23608RetailSingle Tenant2009NAP14,607SF349.835,110,0005,110,0005,110,0004.66000%0.01760%4.64240%NAP20,119.44NAP241,433.28Interest OnlyNoActual/360
45.00Loan371Walgreens San Tan ValleyAZ85140RetailSingle Tenant2009NAP14,820SF190.514,750,0004,750,0004,750,0003.97000%0.01760%3.95240%NAP15,932.84NAP191,194.08Interest OnlyNoActual/360
46.00Loan 1Amidon Place ApartmentsKS67204MultifamilyGarden1972NAP180Units26,041.674,687,5004,687,5004,051,5393.88000%0.01760%3.86240%22,055.7715,366.75264,669.24184,401.00Interest Only, Amortizing BalloonNoActual/360
47.00Loan381Estrella CrossroadsAZ85338RetailAnchored2006NAP22,838SF201.424,600,0004,600,0004,162,9013.72000%0.01760%3.70240%21,225.0914,458.06254,701.08173,496.72Interest Only, Amortizing BalloonNoActual/360
48.00Loan391Federales ChicagoIL60607RetailSingle Tenant2016NAP8,990SF500.564,500,0004,500,0004,500,0004.63400%0.01760%4.61640%NAP17,618.85NAP211,426.20Interest OnlyNoActual/360
49.00Loan 1Shops at Valle VistaTX78552RetailShadow Anchored1985201714,113SF259.343,660,0003,660,0003,341,3164.24000%0.01760%4.22240%17,983.5813,111.61215,802.96157,339.32Interest Only, Amortizing BalloonNoActual/360
50.00Loan 1Villas at the WoodlandsFL32216MultifamilyGarden1984NAP64Units54,687.503,500,0003,500,0002,830,0504.43000%0.01760%4.41240%17,588.71NAP211,064.52NAPAmortizing BalloonNoActual/360
51.00Loan 1Turtle Creek ApartmentsIN47331MultifamilyGarden1973NAP129Units26,744.193,450,0003,450,0002,723,0523.75000%0.01760%3.73240%15,977.49NAP191,729.88NAPAmortizing BalloonNoActual/360
52.00Loan401FleetPride IndustrialNC27409IndustrialWarehouse / Distribution1996NAP35,500SF96.613,440,0003,429,7052,667,5694.43000%0.01760%4.41240%18,049.37NAP216,592.44NAPAmortizing BalloonNoActual/360
53.00Loan411Walgreens CambridgeMN55008RetailSingle Tenant2004NAP14,550SF230.243,350,0003,350,0003,350,0004.15000%0.01760%4.13240%NAP11,746.33NAP140,955.96Interest OnlyNoActual/360
54.00Loan421Parq on 8th ApartmentsIN46012MultifamilyGarden1965201894Units35,576.093,350,0003,344,1532,489,7024.74000%0.01760%4.72240%19,079.67NAP228,956.04NAPAmortizing BalloonNoActual/360
55.00Loan 1Lord Duplin ApartmentsNC28398MultifamilyGarden1972NAP82Units39,329.273,225,0003,225,0002,805,6404.15000%0.01760%4.13240%15,676.8311,308.03188,121.96135,696.36Interest Only, Amortizing BalloonNoActual/360
56.00Loan 2Oak Hill & City Walk MHC PortfolioNCVariousManufactured HousingManufactured HousingVariousNAP116Pads26,939.663,125,0003,125,0002,753,8464.71000%0.01760%4.69240%16,226.2212,435.98194,714.64149,231.76Interest Only, Amortizing BalloonNoActual/360
56.01Property 1City Walk MHCNC27344Manufactured HousingManufactured Housing1957NAP72Pads 1,925,0001,925,0001,696,369          
56.02Property 1Oak Hill MHCNC27330Manufactured HousingManufactured Housing1965NAP44Pads 1,200,0001,200,0001,057,477          
57.00Loan4314070 Butler Pike OfficePA19462OfficeSuburban1965201720,431SF122.202,500,0002,496,6602,020,4224.42000%0.01760%4.40240%12,548.58NAP150,582.96NAPAmortizing BalloonNoActual/360
58.00Loan 17-Eleven TampaFL33612RetailSingle Tenant2021NAP3,098SF685.932,125,0002,125,0002,125,0004.36000%0.01760%4.34240%NAP7,828.07NAP93,936.84Interest OnlyNoActual/360
59.00Loan 1CVS Mars HillNC28754RetailSingle Tenant2005NAP9,854SF213.112,100,0002,100,0002,100,0004.08000%0.01760%4.06240%NAP7,239.17NAP86,870.04Interest OnlyNoActual/360
60.00Loan 15800 BrookhollowLA70123IndustrialWarehouse Distribution1978NAP89,833SF22.262,000,0002,000,0002,000,0002.85000%0.01760%2.83240%NAP4,815.97NAP57,791.64Interest OnlyNoActual/360
61.00Loan 1Dollar General-Saginaw (E. Washington Road)MI48601RetailSingle Tenant2020NAP9,100SF93.08847,058847,058847,0584.39000%0.01760%4.37240%NAP3,141.86NAP37,702.32Interest Only - ARDYesActual/360

A-1-4

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                        
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameOriginal Interest-Only Period (Mos.)Remaining Interest-Only Period (Mos.)Original Term To Maturity / ARD (Mos.)Remaining Term To Maturity / ARD (Mos.)Original Amortization Term (Mos.)Remaining Amortization Term (Mos.)Origination DateSeasoning (Mos.)Payment Due DateFirst Payment DateFirst P&I Payment DateMaturity Date or Anticipated Repayment DateFinal Maturity DateGrace Period - Late Fee (Days)Grace Period - Default (Days)Prepayment ProvisionMost Recent EGI ($)Most Recent Expenses ($)Most Recent NOI ($)
1.00Loan42Velocity Industrial Portfolio120120120120006/28/20210118/11/2021NAP7/11/2031NAP00L(24),D(92),O(4)NAVNAVNAV
1.01Property 12750 Morris Road                NAVNAVNAV
1.02Property 11180 Church Road                NAVNAVNAV
2.00Loan 1The Grace Building1201131201130011/17/2020761/6/2021NAP12/6/2030NAP00L(31),DorYM1(82),O(7)97,004,02950,731,49046,272,539
3.00Loan 1Malibu Colony Plaza120118120118005/6/2021266/6/2021NAP5/6/2031NAP00L(24),YM1(92),O(4)5,946,1303,105,0702,841,060
4.00Loan 8Mason Multifamily Portfolio60601201203603606/30/2021068/6/20218/6/20267/6/2031NAP00L(24),D(92),O(4)5,619,9042,368,2953,251,609
4.01Property 1University Heights                1,192,947605,837587,110
4.02Property 1Ashbury Court                1,264,812548,364716,447
4.03Property 1James Court                909,934315,212594,722
4.04Property 1Old Orchard                514,677210,323304,354
4.05Property 1Ashbury East                564,635245,052319,583
4.06Property 1Colonial West                415,025165,751249,274
4.07Property 1Colonial East                411,534159,540251,994
4.08Property 1Cardinal Apartments                346,340118,215228,124
5.00Loan 1Gramercy Plaza120119120119006/11/20211117/11/2021NAP6/11/2031NAP00L(25),D(91),O(4)3,503,8241,539,0651,964,759
6.00Loan51Bell Towne Centre12512011336036011/24/2020711/1/20211/1/202212/6/2030NAP55L(31),D(85),O(4)4,114,3121,085,9233,028,389
7.00Loan 14Rollins Portfolio120119120119005/13/2021167/6/2021NAP6/6/2031NAP00L(24),YM1(1),DorYM1(90),O(5)NAVNAVNAV
7.01Property 1Lodi                NAVNAVNAV
7.02Property 1Sacramento                NAVNAVNAV
7.03Property 1Geotech Supply                NAVNAVNAV
7.04Property 1Vacaville                NAVNAVNAV
7.05Property 1Rancho Cordova                NAVNAVNAV
7.06Property 1Modesto                NAVNAVNAV
7.07Property 1Auburn                NAVNAVNAV
7.08Property 1Livermore                NAVNAVNAV
7.09Property 1Salinas                NAVNAVNAV
7.10Property 1Yuba City                NAVNAVNAV
7.11Property 1Santa Rosa                NAVNAVNAV
7.12Property 1Redding                NAVNAVNAV
7.13Property 1Chico                NAVNAVNAV
7.14Property 1Sonora                NAVNAVNAV
8.00Loan6, 711010 Building and Heinen’s Rotunda Building001201203603606/3/2021018/1/20218/1/20217/1/2031NAP54L(24),D(92),O(4)3,007,0471,154,2551,852,793
9.00Loan8, 9, 10, 1112302 Webster120120120120006/30/2021068/6/2021NAP7/6/2031NAP00L(24),D(92),O(4)NAVNAVNAV
10.00Loan 1The Wyatt at Northern Lights120120120120006/25/2021068/6/2021NAP7/6/2031NAP00L(24),D(91),O(5)3,238,7631,311,1121,927,651
11.00Loan12, 13, 14, 151Trader Joe’s LIC120120120120007/1/2021068/6/2021NAP7/6/2031NAP30L(24),D(92),O(4)NAVNAVNAV
12.00Loan16, 171The Westchester120103120103001/21/20201713/1/2020NAP2/1/2030NAP00L(35),YM1(1),DorYM1(5),D(72),O(7)48,328,34919,224,20429,104,145
13.00Loan 1Metro Crossing0060603603606/17/20210118/11/20218/11/20217/11/2026NAP00L(24),D(26),O(10)6,337,5972,343,4543,994,143
14.00Loan1811ExchangeRight 4760596059006/4/20211117/11/2021NAP6/11/2026NAP00L(25),D(28),O(7)NAVNAVNAV
14.01Property 1Kroger - Columbus, OH                NAVNAVNAV
14.02Property 1Giant Eagle - Streetsboro, OH                NAVNAVNAV
14.03Property 1Walgreens - Cordova, TN                NAVNAVNAV
14.04Property 1Fresenius Medical Care - Baton Rouge, LA                NAVNAVNAV
14.05Property 1BB&T - Lancaster, PA                NAVNAVNAV
14.06Property 1Dollar General - Delhi, CA                NAVNAVNAV
14.07Property 1Verizon Wireless - Columbia, SC                NAVNAVNAV
14.08Property 1Napa Auto Parts - Columbus, OH                NAVNAVNAV
14.09Property 1Dollar Tree - Idaho Falls, ID                NAVNAVNAV
14.10Property 1Dollar Tree - Trenton, NJ                NAVNAVNAV
14.11Property 1Dollar General - Lubbock, TX                NAVNAVNAV
15.00Loan 1Seacrest Homes120117120117004/5/2021365/6/2021NAP4/6/2031NAP00L(27),D(89),O(4)5,797,621993,0074,804,614
16.00Loan 1Ranch Self Storage60601201203603606/18/2021068/6/20218/6/20267/6/2031NAP00L(24),D(92),O(4)1,716,510614,5271,101,983
17.00Loan19, 201Elmwood Distribution Center120120120120006/25/2021068/6/2021NAP7/6/2031NAP00L(24),D(92),O(4)2,825,606917,4221,908,184
18.00Loan211Herndon Square001201173603573/24/2021365/6/20215/6/20214/6/2031NAP00L(27),D(89),O(4)5,221,6791,804,5313,417,148
19.00Loan 1The Plaza at Williams Centre001201203603606/29/20210118/11/20218/11/20217/11/2031NAP00L(24),D(92),O(4)2,467,835758,4101,709,424
20.00Loan 1Lafayette Arms Apartments12121201203603606/30/2021068/6/20218/6/20227/6/2031NAP00L(24),D(92),O(4)1,672,226542,8211,129,405
21.00Loan 1231 Hudson Leased Fee001201203603606/25/2021068/6/20218/6/20217/6/2031NAP00L(24),D(89),O(7)1,094,99601,094,996
22.00Loan 1The Woodlands of Charlottesville120120120120007/2/2021068/6/2021NAP7/6/2031NAP00L(24),D(92),O(4)1,401,841536,561865,279
23.00Loan 1884 Riverside Drive60591201193603605/26/2021167/6/20217/6/20266/6/2031NAP00L(25),D(91),O(4)1,267,788463,058804,730
24.00Loan223Securlock HAC Self-Storage Portfolio120118120118005/10/20212116/11/2021NAP5/11/2031NAP00L(26),D(89),O(5)1,700,415828,191872,224
24.01Property 1Securlock - Casa Grande                693,374261,374431,999
24.02Property 1Securlock - Cordova                512,927273,758239,169
24.03Property 1Securlock - Antioch                494,114293,059201,055
25.00Loan231TownePlace Suites - La Place601201043603502/20/20201664/6/202010/6/20203/6/2030NAP00L(35),YM1(5),D(76),O(4)1,824,929840,831984,098
26.00Loan24, 251Envy Self Storage and RV120119120119006/7/20211117/11/2021NAP6/11/2031NAP00L(25),DorYM1(91),O(4)1,008,880212,284796,595
27.00Loan 1Interstate Self Storage60591201193603605/25/2021167/6/20217/6/20266/6/2031NAP00L(25),D(91),O(4)1,096,440454,595641,845
28.00Loan26, 2711122nd Street Portfolio120105120105003/11/20201565/6/2020NAP4/6/2030NAP00L(35),D(81),O(4)2,566,977939,5651,627,412
28.01Property 1260-262 West 122nd Street                NAVNAVNAV
28.02Property 1240 West 122nd Street                NAVNAVNAV
28.03Property 1238 West 122nd Street                NAVNAVNAV
28.04Property 1242 West 122nd Street                NAVNAVNAV
28.05Property 1236 West 122nd Street                NAVNAVNAV
28.06Property 1244 West 122nd Street                NAVNAVNAV
28.07Property 12268 Frederick Douglas Boulevard                NAVNAVNAV
28.08Property 1234 West 122nd Street                NAVNAVNAV

A-1-5

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                        
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameOriginal Interest-Only Period (Mos.)Remaining Interest-Only Period (Mos.)Original Term To Maturity / ARD (Mos.)Remaining Term To Maturity / ARD (Mos.)Original Amortization Term (Mos.)Remaining Amortization Term (Mos.)Origination DateSeasoning (Mos.)Payment Due DateFirst Payment DateFirst P&I Payment DateMaturity Date or Anticipated Repayment DateFinal Maturity DateGrace Period - Late Fee (Days)Grace Period - Default (Days)Prepayment ProvisionMost Recent EGI ($)Most Recent Expenses ($)Most Recent NOI ($)
28.09Property 1222 Saint Nicholas Avenue                NAVNAVNAV
28.10Property 12500 Frederick Douglas Boulevard                NAVNAVNAV
28.11Property 1262 West 115th Street                NAVNAVNAV
29.00Loan281Heights Marketplace36361201203603606/17/2021068/6/20218/6/20247/6/2031NAP100L(24),YM1(89),O(7)1,064,548308,957755,591
30.00Loan 1TownePlace Suites The Villages0060603603606/29/20210118/11/20218/11/20217/11/2026NAP00L(24),D(23),O(13)2,770,0831,763,5521,006,531
31.00Loan 1Garver Little Rock120120120120006/15/2021068/6/2021NAP7/6/20316/6/203200L(24),D(92),O(4)NAVNAVNAV
32.00Loan291Home2Suites Hilton Head001201193603595/7/2021167/6/20217/6/20216/6/2031NAP00L(25),D(91),O(4)2,778,1141,884,852893,262
33.00Loan 3Lowy Bronx Multifamily Portfolio120120120120006/18/2021068/6/2021NAP7/6/2031NAP00L(24),D(92),O(4)846,054305,672540,381
33.01Property 1375 East 209th Street                361,225142,686218,538
33.02Property 12679 Decatur Avenue                320,636107,828212,807
33.03Property 13053 Hull Avenue                164,19355,158109,035
34.00Loan 1Arizona Pavilions001201163603563/5/2021464/6/20214/6/20213/6/2031NAP00L(28),D(88),O(4)974,291208,211766,081
35.00Loan301Boonton Industrial001201203603606/24/2021068/6/20218/6/20217/6/2031NAP00L(24),D(92),O(4)NAVNAVNAV
36.00Loan 1Leisure Living001201193603595/19/2021167/6/20217/6/20216/6/2031NAP00L(25),D(90),O(5)862,722355,899506,823
37.00Loan311Walmart Deland120119120119005/18/2021167/6/2021NAP6/6/2031NAP00L(25),D(91),O(4)NAVNAVNAV
38.00Loan32, 331Bronxwood Mixed Use60591201193603605/14/2021167/6/20217/6/20266/6/2031NAP50L(25),D(91),O(4)647,926157,143490,783
39.00Loan 1Lost River Self Storage24221201183603604/22/2021266/6/20216/6/20235/6/2031NAP00L(26),D(90),O(4)676,624177,684498,940
40.00Loan 1Clara Point Apartments12101201183603604/28/2021266/6/20216/6/20225/6/2031NAP00L(23),YM1(93),O(4)687,505132,429555,076
41.00Loan34, 351Belamere Suites II001201182402384/22/2021266/6/20216/6/20215/6/2031NAP00L(26),D(91),O(3)3,208,4081,850,0391,358,368
42.00Loan 1AC Self Storage - Missouri City120119120119006/1/20211117/11/2021NAP6/11/2031NAP00L(25),D(91),O(4)803,866317,524486,343
43.00Loan 1AC Self Storage - Arlington,TX120119120119005/27/20211117/11/2021NAP6/11/2031NAP00L(25),D(91),O(4)855,265351,228504,037
44.00Loan361Walgreens – Newport News, VA120117120117003/31/2021365/6/2021NAP4/6/2031NAP00L(27),D(89),O(4)NAVNAVNAV
45.00Loan371Walgreens San Tan Valley120119120119005/24/2021167/6/2021NAP6/6/2031NAP00L(25),D(91),O(4)NAVNAVNAV
46.00Loan 1Amidon Place Apartments36341201183603604/19/2021266/6/20216/6/20245/6/2031NAP00L(26),D(90),O(4)865,995342,923523,072
47.00Loan381Estrella Crossroads60581201183603604/29/2021266/6/20216/6/20265/6/2031NAP00L(26),D(90),O(4)965,125388,304576,820
48.00Loan391Federales Chicago1201021201020012/12/20191862/6/2020NAP1/6/2030NAP00L(35),D(81),O(4)378,5050378,505
49.00Loan 1Shops at Valle Vista60581201183603605/3/2021266/6/20216/6/20265/6/2031NAP00L(26),D(90),O(4)510,451106,633403,818
50.00Loan 1Villas at the Woodlands001201203603606/25/2021068/6/20218/6/20217/6/2031NAP00L(23),YM1(93),O(4)555,190196,444358,746
51.00Loan 1Turtle Creek Apartments001201203603606/30/2021068/6/20218/6/20217/6/2031NAP00L(12),YM1(104),O(4)670,756279,232391,524
52.00Loan401FleetPride Industrial001201183303285/3/2021266/6/20216/6/20215/6/2031NAP00L(26),D(90),O(4)413,79824,540389,258
53.00Loan411Walgreens Cambridge120118120118005/4/2021266/6/2021NAP5/6/2031NAP00L(26),D(90),O(4)285,0000285,000
54.00Loan421Parq on 8th Apartments001201193002995/7/2021167/6/20217/6/20216/6/2031NAP00L(25),D(91),O(4)637,731237,096400,635
55.00Loan 1Lord Duplin Apartments36341201183603604/14/2021266/6/20216/6/20245/6/2031NAP00L(26),D(90),O(4)481,031148,589332,442
56.00Loan 2Oak Hill & City Walk MHC Portfolio36361201203603606/15/2021068/6/20218/6/20247/6/2031NAP00L(24),D(92),O(4)339,54682,595256,951
56.01Property 1City Walk MHC                213,30846,591166,717
56.02Property 1Oak Hill MHC                126,23836,00490,234
57.00Loan4314070 Butler Pike Office001201193603596/7/2021167/6/20217/6/20216/6/2031NAP00L(25),D(91),O(4)427,866182,666245,200
58.00Loan 17-Eleven Tampa120118120118005/6/2021266/6/2021NAP5/6/2031NAP00L(26),D(90),O(4)NAVNAVNAV
59.00Loan 1CVS Mars Hill120118120118005/11/2021266/6/2021NAP5/6/2031NAP00L(26),D(90),O(4)241,8580241,858
60.00Loan 15800 Brookhollow120120120120006/25/2021068/6/2021NAP7/6/2031NAP00L(24),D(92),O(4)546,577226,624319,953
61.00Loan 1Dollar General-Saginaw (E. Washington Road)120120120120006/29/2021068/6/2021NAP7/6/20316/6/203500YM(24),DorYM(89),O(7)NAVNAVNAV

A-1-6

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                        
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameMost Recent NOI DateMost Recent DescriptionSecond Most Recent EGI ($)Second Most Recent Expenses ($)Second Most Recent NOI ($)Second Most Recent NOI DateSecond Most Recent DescriptionThird Most Recent EGI ($)Third Most Recent Expenses ($)Third Most Recent NOI ($)Third Most Recent NOI DateThird Most Recent DescriptionUnderwritten Economic Occupancy (%)Underwritten EGI ($)Underwritten Expenses ($)Underwritten Net Operating Income ($)Underwritten Replacement / FF&E Reserve ($)Underwritten TI / LC ($)Underwritten Net Cash Flow ($)
1.00Loan42Velocity Industrial PortfolioNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV88.8%9,346,7792,274,5767,072,203113,078282,6966,676,429
1.01Property 12750 Morris RoadNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV87.7%5,693,8261,439,5074,254,32068,113170,2824,015,925
1.02Property 11180 Church RoadNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV90.0%3,652,953835,0702,817,88344,966112,4142,660,504
2.00Loan 1The Grace Building9/30/2020T-12102,917,24350,379,05052,538,19312/31/2019T-12122,739,55249,532,88873,206,66412/31/2018T-1295.4%157,612,98953,319,272104,293,717389,2431,556,972102,347,502
3.00Loan 1Malibu Colony Plaza3/31/2021T-126,444,2313,180,8173,263,41512/31/2020T-127,815,7973,518,6814,297,11612/31/2019T-1281.3%7,154,6793,246,8593,907,82017,15657,1853,833,479
4.00Loan 8Mason Multifamily Portfolio6/30/2021T-125,516,4702,348,0053,168,46612/31/2020T-125,844,1072,239,6893,604,41812/31/2019T-1292.0%5,767,9192,361,3273,406,592205,74603,200,846
4.01Property 1University Heights6/30/2021T-121,198,734608,496590,23812/31/2020T-121,411,182567,145844,03712/31/2019T-1287.5%1,320,344589,088731,25750,4450680,812
4.02Property 1Ashbury Court6/30/2021T-121,231,698545,318686,38112/31/2020T-121,300,828518,930781,89812/31/2019T-1291.8%1,258,111544,942713,16944,6400668,529
4.03Property 1James Court6/30/2021T-12900,734304,059596,67512/31/2020T-12903,973292,125611,84912/31/2019T-1292.6%905,510304,149601,36133,8880567,473
4.04Property 1Old Orchard6/30/2021T-12510,033207,028303,00412/31/2020T-12467,591198,548269,04312/31/2019T-1294.5%513,185209,471303,71413,8240289,890
4.05Property 1Ashbury East6/30/2021T-12543,878254,038289,84112/31/2020T-12561,056248,715312,34212/31/2019T-1294.8%577,427269,262308,16517,2200290,945
4.06Property 1Colonial West6/30/2021T-12400,170159,433240,73712/31/2020T-12422,217146,968275,24912/31/2019T-1297.4%437,911168,023269,88816,3600253,528
4.07Property 1Colonial East6/30/2021T-12402,100150,250251,85012/31/2020T-12393,157142,879250,27712/31/2019T-1292.0%398,679156,949241,73116,4540225,277
4.08Property 1Cardinal Apartments6/30/2021T-12329,123119,383209,74012/31/2020T-12384,103124,379259,72412/31/2019T-1295.0%356,751119,444237,30712,9150224,392
5.00Loan 1Gramercy Plaza3/31/2021T-122,924,4231,521,9471,402,47612/31/2020T-121,456,0941,413,31442,78012/31/2019T-1290.0%4,906,1301,781,7753,124,35556,52303,067,832
6.00Loan51Bell Towne Centre2/28/2021T-124,009,9451,067,8852,942,06012/31/2020T-124,289,6871,172,7723,116,91512/31/2019T-1289.1%4,064,2721,082,0552,982,21733,985228,7482,719,483
7.00Loan 14Rollins PortfolioNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV98.0%3,879,864116,3963,763,468003,763,468
7.01Property 1LodiNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.02Property 1SacramentoNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.03Property 1Geotech SupplyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.04Property 1VacavilleNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.05Property 1Rancho CordovaNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.06Property 1ModestoNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.07Property 1AuburnNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.08Property 1LivermoreNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.09Property 1SalinasNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.10Property 1Yuba CityNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.11Property 1Santa RosaNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.12Property 1ReddingNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.13Property 1ChicoNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
7.14Property 1SonoraNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
8.00Loan6, 711010 Building and Heinen’s Rotunda Building3/31/2021T-123,044,5291,206,0521,838,47712/31/2020T-123,126,9691,295,5641,831,40612/31/2019T-1295.7%3,280,9891,142,8662,138,12238,80825,3172,073,997
9.00Loan8, 9, 10, 1112302 WebsterNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV97.0%2,082,495519,7141,562,78121,95401,540,827
10.00Loan 1The Wyatt at Northern Lights5/31/2021T-123,122,4661,316,8901,805,57612/31/2020T-123,192,4171,370,9021,821,51512/31/2019T-1295.0%3,390,6641,380,0602,010,60469,00001,941,604
11.00Loan12, 13, 14, 151Trader Joe’s LICNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV83.4%1,395,000116,1811,278,8193,89912,9371,261,983
12.00Loan16, 171The Westchester12/31/2020T-1263,982,89222,487,94041,494,95212/31/2019T-1263,904,02822,030,55141,873,47712/31/2018T-1295.1%64,364,07122,017,61142,346,460203,4951,300,70140,842,264
13.00Loan 1Metro Crossing4/30/2021T-126,127,3412,329,1493,798,19212/31/2020T-126,712,7402,403,7584,308,98212/31/2019T-1290.0%6,457,3032,338,0184,119,28562,026324,1133,733,146
14.00Loan1811ExchangeRight 47NAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%2,742,743582,3842,160,35818,3238,4882,133,548
14.01Property 1Kroger - Columbus, OHNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%511,26715,338495,9299,20827,361459,360
14.02Property 1Giant Eagle - Streetsboro, OHNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%885,080409,927475,152033,073442,079
14.03Property 1Walgreens - Cordova, TNNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%261,2507,838253,4132,268-89,878341,022
14.04Property 1Fresenius Medical Care - Baton Rouge, LANAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%157,7787,502150,2761,3859,360139,532
14.05Property 1BB&T - Lancaster, PANAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%180,67120,629160,04207,145152,897
14.06Property 1Dollar General - Delhi, CANAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%174,01933,264140,75505,822134,933
14.07Property 1Verizon Wireless - Columbia, SCNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%155,8194,675151,1449005,581144,663
14.08Property 1Napa Auto Parts - Columbus, OHNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%91,9522,75989,1940089,194
14.09Property 1Dollar Tree - Idaho Falls, IDNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%111,99220,94691,0461,7705,18584,091
14.10Property 1Dollar Tree - Trenton, NJNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%122,35236,46385,8901,440084,450
14.11Property 1Dollar General - Lubbock, TXNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%90,56223,04567,5171,3524,83861,326
15.00Loan 1Seacrest Homes2/28/2021T-125,789,936988,9654,800,97112/31/2020T-123,691,184713,9472,977,23712/31/2019T-1295.0%5,800,7911,543,2174,257,57544,00004,213,575
16.00Loan 1Ranch Self Storage5/31/2021T-121,377,144611,454765,69012/31/2020T-12852,678498,878353,80012/31/2019T-1284.9%1,993,824638,3871,355,43712,96901,342,468
17.00Loan19, 201Elmwood Distribution Center5/31/2021T-122,832,404847,1071,985,29712/31/2020T-122,558,648836,9701,721,67812/31/2019T-1289.3%2,808,295904,1611,904,13461,844118,3681,723,921
18.00Loan211Herndon Square2/28/2021T-125,475,3751,887,0963,588,27912/31/2019T-125,029,5852,035,6582,993,92712/31/2018T-1284.7%5,326,8881,947,9153,378,97452,701295,2613,031,012
19.00Loan 1The Plaza at Williams Centre4/30/2021T-122,484,042761,3931,722,64912/31/2020T-122,601,381770,3981,830,98312/31/2019T-1282.0%2,228,873738,7501,490,12317,00034,7721,438,350
20.00Loan 1Lafayette Arms Apartments5/31/2021T-121,619,420566,4701,052,95012/31/2020T-12NAVNAVNAVNAVNAV92.2%1,705,024666,1611,038,86335,25001,003,613
21.00Loan 1231 Hudson Leased Fee5/31/2021T-121,024,16301,024,16312/31/2020T-121,044,99601,044,99612/31/2019T-12100.0%1,206,97930,1401,176,840001,176,840
22.00Loan 1The Woodlands of Charlottesville4/30/2021T-121,396,050528,776867,27412/31/2020T-121,413,981572,032841,94912/31/2019T-1295.0%1,406,687533,343873,34418,0000855,344
23.00Loan 1884 Riverside Drive2/28/2021T-121,261,173457,250803,92312/31/2020T-121,224,855400,682824,17312/31/2019T-1296.2%1,299,575473,348826,22712,0000814,227
24.00Loan223Securlock HAC Self-Storage Portfolio3/31/2021T-121,663,548838,910824,63812/31/2020T-121,654,291824,830829,46112/31/2019T-1294.3%1,724,649828,573896,07622,7110873,365
24.01Property 1Securlock - Casa Grande3/31/2021T-12667,779270,566397,21312/31/2020T-12636,808265,650371,15812/31/2019T-1295.0%710,563265,676444,88710,9400433,948
24.02Property 1Securlock - Cordova3/31/2021T-12510,165282,641227,52412/31/2020T-12505,190266,923238,26812/31/2019T-1295.0%505,779271,696234,0835,3210228,761
24.03Property 1Securlock - Antioch3/31/2021T-12485,604285,702199,90112/31/2020T-12512,293292,258220,03512/31/2019T-1292.8%508,307291,201217,1066,4500210,656
25.00Loan231TownePlace Suites - La Place4/30/2021T-122,563,3291,254,9581,308,37112/31/2019T-122,065,1241,017,7331,047,39112/31/2018T-1262.4%2,563,3291,337,5111,225,818102,53301,123,284
26.00Loan24, 251Envy Self Storage and RV5/31/2021T-12903,266391,233512,03312/31/2020T-12624,629374,573250,05612/31/2019T-1289.6%1,143,880418,294725,5867,0720718,514
27.00Loan 1Interstate Self Storage4/30/2021T-121,074,766455,156619,61112/31/2020T-121,087,027441,148645,87912/31/2019T-1282.1%1,149,628455,925693,70410,9890682,714
28.00Loan26, 2711122nd Street Portfolio2/28/2021T-122,629,557942,0501,687,50712/31/2020T-122,757,701946,8271,810,87412/31/2019T-1282.8%2,712,5961,114,3591,598,23734,1102,4001,561,727
28.01Property 1260-262 West 122nd StreetNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.02Property 1240 West 122nd StreetNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.03Property 1238 West 122nd StreetNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.04Property 1242 West 122nd StreetNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.05Property 1236 West 122nd StreetNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.06Property 1244 West 122nd StreetNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.07Property 12268 Frederick Douglas BoulevardNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.08Property 1234 West 122nd StreetNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV

A-1-7

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                        
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameMost Recent NOI DateMost Recent DescriptionSecond Most Recent EGI ($)Second Most Recent Expenses ($)Second Most Recent NOI ($)Second Most Recent NOI DateSecond Most Recent DescriptionThird Most Recent EGI ($)Third Most Recent Expenses ($)Third Most Recent NOI ($)Third Most Recent NOI DateThird Most Recent DescriptionUnderwritten Economic Occupancy (%)Underwritten EGI ($)Underwritten Expenses ($)Underwritten Net Operating Income ($)Underwritten Replacement / FF&E Reserve ($)Underwritten TI / LC ($)Underwritten Net Cash Flow ($)
28.09Property 1222 Saint Nicholas AvenueNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.10Property 12500 Frederick Douglas BoulevardNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
28.11Property 1262 West 115th StreetNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV
29.00Loan281Heights Marketplace5/31/2021T-12992,956308,293684,66412/31/2020T-121,084,491316,465768,02612/31/2019T-1295.0%1,013,803306,023707,7802,92119,472685,389
30.00Loan 1TownePlace Suites The Villages5/31/2021T-122,686,9131,744,705942,20812/31/2020T-123,943,5482,469,3901,474,15812/31/2019T-1275.7%3,220,7662,001,4001,219,366128,83101,090,535
31.00Loan 1Garver Little RockNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%830,84924,925805,9237,14449,484749,295
32.00Loan291Home2Suites Hilton Head6/30/2021T-122,270,2281,788,663481,56412/31/2020T-122,968,6462,034,682933,96412/31/2019T-1260.6%2,778,1141,873,772904,342111,1250793,217
33.00Loan 3Lowy Bronx Multifamily Portfolio4/30/2021T-12843,131337,472505,65912/31/2020T-12851,044377,485473,55912/31/2019T-1295.9%870,583316,614553,96910,1250543,844
33.01Property 1375 East 209th Street4/30/2021T-12371,064156,813214,25112/31/2020T-12375,329169,668205,66112/31/2019T-1293.1%366,166146,536219,6304,7250214,905
33.02Property 12679 Decatur Avenue4/30/2021T-12321,750120,622201,12812/31/2020T-12299,526133,135166,39112/31/2019T-1298.0%331,242116,644214,5973,6000210,997
33.03Property 13053 Hull Avenue4/30/2021T-12150,31760,03790,28012/31/2020T-12176,18974,683101,50712/31/2019T-1298.0%173,17553,433119,7411,8000117,941
34.00Loan 1Arizona Pavilions12/31/2020T-12972,148195,526776,62212/31/2019T-12919,549175,552743,99712/31/2018T-1291.3%924,122236,996687,1263,65019,468664,008
35.00Loan301Boonton IndustrialNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV100.0%956,186256,186700,00000700,000
36.00Loan 1Leisure Living3/31/2021T-12832,406350,293482,11312/31/2020T-12741,663329,772411,89112/31/2019T-1295.0%881,395371,182510,2146,6960503,518
37.00Loan311Walmart DelandNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV98.0%475,56214,267461,29500461,295
38.00Loan32, 331Bronxwood Mixed Use4/30/2021T-12630,873157,068473,80512/31/2020T-12655,041149,991505,05012/31/2019T-1296.8%680,589158,944521,6457,2534,175510,217
39.00Loan 1Lost River Self Storage5/31/2021T-12573,580178,108395,47312/31/2020T-12444,188191,244252,94412/31/2019T-1293.0%756,290197,180559,11010,4330548,678
40.00Loan 1Clara Point Apartments3/31/2021T-12682,955131,705551,25012/31/2020T-12656,095124,912531,18312/31/2019T-1295.0%686,356176,234510,12214,0000496,122
41.00Loan34, 351Belamere Suites II4/30/2021T-12NAVNAVNAVNAVNAVNAVNAVNAVNAVNAV90.5%3,208,4081,864,2091,344,199128,33601,215,863
42.00Loan 1AC Self Storage - Missouri City3/31/2021T-12809,589323,587486,00212/31/2020T-12810,381353,203457,17812/31/2019T-1286.0%823,722337,070486,6525,5230481,129
43.00Loan 1AC Self Storage - Arlington,TX3/31/2021T-12845,750349,606496,14412/31/2020T-12878,441355,597522,84412/31/2019T-1288.7%887,977348,864539,1138,5090530,604
44.00Loan361Walgreens – Newport News, VANAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV98.0%455,39914,288441,1112,1910438,920
45.00Loan371Walgreens San Tan ValleyNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV98.0%388,79318,764370,0292,9640367,065
46.00Loan 1Amidon Place Apartments5/31/2021T-12851,542348,079503,46212/31/2020T-12823,797320,883502,91412/31/2019T-1288.6%865,995400,668465,32745,0000420,327
47.00Loan381Estrella Crossroads2/28/2021T-12965,186388,428576,75912/31/2020T-12981,580417,979563,60112/31/2019T-1294.0%971,964404,561567,4024,56822,838539,997
48.00Loan391Federales Chicago10/31/2019T-12372,3000372,30012/31/2018T-12360,0940360,09412/31/2017T-1295.0%382,82011,485371,3361,3497,037362,950
49.00Loan 1Shops at Valle Vista3/31/2021T-12502,585116,724385,86112/31/2020T-12425,376116,566308,80912/31/2019T-1291.6%509,178103,668405,5102,11715,950387,442
50.00Loan 1Villas at the Woodlands5/31/2021T-12531,209188,041343,16812/31/2020T-12NAVNAVNAVNAVNAV95.0%557,407262,402295,00516,0000279,005
51.00Loan 1Turtle Creek Apartments5/31/2021T-12627,595288,853338,74212/31/2020T-12580,153284,145296,00812/31/2019T-1295.0%702,864310,697392,16733,2820358,885
52.00Loan401FleetPride Industrial12/31/2020T-12406,16524,540381,62512/31/2019T-12405,72024,095381,62512/31/2018T-1295.0%372,22338,751333,4733,55017,750312,173
53.00Loan411Walgreens Cambridge2/28/2021T-12285,0000285,00012/31/2020T-12285,0000285,00012/31/2019T-12100.0%285,0001,957283,04300283,043
54.00Loan421Parq on 8th Apartments3/31/2021T-12616,534254,455362,07912/31/2020T-12456,899263,690193,20912/31/2019T-1278.5%637,685294,240343,44623,5000319,946
55.00Loan 1Lord Duplin Apartments2/28/2021T-12479,747148,667331,08012/31/2020T-12484,142149,643334,49812/31/2019T-1295.0%477,660155,534322,12620,5000301,626
56.00Loan 2Oak Hill & City Walk MHC Portfolio5/31/2021T-12320,00891,172228,83612/31/2020T-12301,82492,455209,36912/31/2019T-1292.6%379,328109,364269,9645,8000264,164
56.01Property 1City Walk MHC5/31/2021T-12204,20153,502150,69912/31/2020T-12192,32952,646139,68312/31/2019T-1295.0%228,72362,399166,3243,6000162,724
56.02Property 1Oak Hill MHC5/31/2021T-12115,80737,67078,13712/31/2020T-12109,49539,80969,68612/31/2019T-1289.3%150,60546,965103,6402,2000101,440
57.00Loan4314070 Butler Pike Office2/28/2021T-12427,313179,837247,47512/31/2020T-12417,263184,330232,93312/31/2019T-1281.9%465,233195,848269,3854,08618,262247,037
58.00Loan 17-Eleven TampaNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV98.0%204,2258,927195,29800195,298
59.00Loan 1CVS Mars Hill3/31/2021T-12262,4780262,47812/31/2020T-12262,4780262,47812/31/2019T-12100.0%180,0000180,00000180,000
60.00Loan 15800 Brookhollow5/31/2021T-12568,247199,443368,80412/31/2020T-12613,943199,337414,60612/31/2019T-1295.0%594,994229,631365,36312,57716,365336,422
61.00Loan 1Dollar General-Saginaw (E. Washington Road)NAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAVNAV95.0%83,7152,51181,2041,365079,839

A-1-8

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                    
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameUnderwritten NOI DSCR (x)Underwritten NCF DSCR (x)Underwritten NOI Debt Yield (%)Underwritten NCF Debt Yield (%)Appraised Value ($)Appraised Value TypeAppraisal DateCut-off Date LTV Ratio (%)LTV Ratio at Maturity / ARD (%)Leased Occupancy (%) (2)Occupancy DateSingle Tenant (Y/N)Largest TenantLargest Tenant SFLargest Tenant % of NRA
1.00Loan42Velocity Industrial Portfolio2.882.729.4%8.9%129,800,000As Is4/26/202157.8%57.8%89.3%6/23/2021    
1.01Property 12750 Morris Road    74,400,000As Is4/26/2021  89.5%6/23/2021NoKeystone Technologies248,10436.4%
1.02Property 11180 Church Road    55,400,000As Is4/26/2021  88.9%6/23/2021NoHughes Relocation Services127,66128.4%
2.00Loan 1The Grace Building4.334.2511.8%11.6%2,150,000,000As Is9/8/202041.1%41.1%94.8%10/19/2020NoBank of America, N.A.155,27010.0%
3.00Loan 1Malibu Colony Plaza2.142.108.1%8.0%95,000,000As Is4/18/202150.5%50.5%89.5%4/8/2021NoRalphs Fresh Fare36,20031.7%
4.00Loan 8Mason Multifamily Portfolio1.611.519.2%8.7%51,710,000As Is5/3/202171.6%65.1%91.9%6/15/2021    
4.01Property 1University Heights    12,100,000As Is5/3/2021  87.7%6/15/2021NoNAPNAPNAP
4.02Property 1Ashbury Court    10,900,000As Is5/3/2021  91.7%6/15/2021NoNAPNAPNAP
4.03Property 1James Court    8,430,000As Is5/3/2021  92.7%6/15/2021NoNAPNAPNAP
4.04Property 1Old Orchard    4,680,000As Is5/3/2021  94.4%6/15/2021NoNAPNAPNAP
4.05Property 1Ashbury East    4,550,000As Is5/3/2021  95.0%6/15/2021NoNAPNAPNAP
4.06Property 1Colonial West    3,910,000As Is5/3/2021  97.5%6/15/2021NoNAPNAPNAP
4.07Property 1Colonial East    3,720,000As Is5/3/2021  92.1%6/15/2021NoNAPNAPNAP
4.08Property 1Cardinal Apartments    3,420,000As Is5/3/2021  95.1%6/15/2021NoNAPNAPNAP
5.00Loan 1Gramercy Plaza3.453.3911.5%11.3%45,000,000As Is4/26/202160.4%60.4%91.3%6/4/2021NoCCH Incorporated39,79325.3%
6.00Loan51Bell Towne Centre2.081.8911.2%10.2%42,500,000As Is10/28/202062.6%50.6%90.3%5/25/2021NoRoyal Dance Works, Inc.8,7966.7%
7.00Loan 14Rollins Portfolio2.942.949.6%9.6%60,200,000As IsVarious65.4%65.4%100.0%7/1/2021    
7.01Property 1Lodi    14,850,000As Is1/15/2021  100.0%7/1/2021YesClark Pest Control55,632100.0%
7.02Property 1Sacramento    5,300,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control19,128100.0%
7.03Property 1Geotech Supply    6,600,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control25,020100.0%
7.04Property 1Vacaville    4,090,000As Is1/18/2021  100.0%7/1/2021YesClark Pest Control13,840100.0%
7.05Property 1Rancho Cordova    4,200,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control15,520100.0%
7.06Property 1Modesto    4,400,000As Is1/15/2021  100.0%7/1/2021YesClark Pest Control16,016100.0%
7.07Property 1Auburn    4,100,000As Is1/18/2021  100.0%7/1/2021YesClark Pest Control19,750100.0%
7.08Property 1Livermore    3,020,000As Is1/18/2021  100.0%7/1/2021YesClark Pest Control9,920100.0%
7.09Property 1Salinas    2,910,000As Is1/22/2021  100.0%7/1/2021YesClark Pest Control8,005100.0%
7.10Property 1Yuba City    2,890,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control9,920100.0%
7.11Property 1Santa Rosa    2,330,000As Is1/18/2021  100.0%7/1/2021YesClark Pest Control8,525100.0%
7.12Property 1Redding    2,170,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control12,480100.0%
7.13Property 1Chico    1,840,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control9,634100.0%
7.14Property 1Sonora    1,500,000As Is1/19/2021  100.0%7/1/2021YesClark Pest Control8,950100.0%
8.00Loan6, 711010 Building and Heinen’s Rotunda Building1.421.388.8%8.6%42,520,000As Is3/25/202157.0%46.5%99.3%5/11/2021NoHeinen’s33,28024.0%
9.00Loan8, 9, 10, 1112302 Webster1.751.727.2%7.1%34,800,000As Stabilized7/1/202166.7%66.7%98.6%6/25/2021NoNAPNAPNAP
10.00Loan 1The Wyatt at Northern Lights2.011.948.8%8.5%35,700,000As Is5/26/202163.7%63.7%98.2%6/14/2021NAPNAPNAPNAP
11.00Loan12, 13, 14, 151Trader Joe’s LIC1.671.647.3%7.2%31,000,000Market Value As-Is Subject to E.A. $2.5mm Reserve Fund6/4/202165.5%65.5%83.4%6/15/2021NoTrader Joe’s17,55567.5%
12.00Loan16, 171The Westchester3.753.6112.3%11.9%647,000,000As Is1/12/202153.0%53.0%92.2%5/11/2021NoNordstrom206,19725.5%
13.00Loan 1Metro Crossing2.262.0512.0%10.8%53,700,000As Is5/27/202164.2%57.7%92.5%6/9/2021NoHobby Lobby55,00017.7%
14.00Loan1811ExchangeRight 473.673.6310.8%10.7%37,710,000As IsVarious53.0%53.0%100.0%7/1/2021    
14.01Property 1Kroger - Columbus, OH    8,950,000As Is5/3/2021  100.0%7/1/2021YesKroger61,387100.0%
14.02Property 1Giant Eagle - Streetsboro, OH    8,450,000As Is4/19/2021  100.0%7/1/2021YesGiant Eagle68,536100.0%
14.03Property 1Walgreens - Cordova, TN    4,160,000As Is5/5/2021  100.0%7/1/2021YesWalgreens15,120100.0%
14.04Property 1Fresenius Medical Care - Baton Rouge, LA    2,720,000As Is5/4/2021  100.0%7/1/2021YesFresenius Medical Care9,231100.0%
14.05Property 1BB&T - Lancaster, PA    2,660,000As Is4/27/2021  100.0%7/1/2021YesBB&T Bank2,972100.0%
14.06Property 1Dollar General - Delhi, CA    2,500,000As Is4/24/2021  100.0%7/1/2021YesDollar General9,002100.0%
14.07Property 1Verizon Wireless - Columbia, SC    2,450,000As Is4/20/2021  100.0%7/1/2021YesVerizon Wireless6,000100.0%
14.08Property 1Napa Auto Parts - Columbus, OH    1,700,000As Is4/24/2021  100.0%7/1/2021YesNapa Auto Parts7,785100.0%
14.09Property 1Dollar Tree - Idaho Falls, ID    1,630,000As Is5/5/2021  100.0%7/1/2021YesDollar Tree11,800100.0%
14.10Property 1Dollar Tree - Trenton, NJ    1,350,000As Is5/2/2021  100.0%7/1/2021YesDollar Tree9,600100.0%
14.11Property 1Dollar General - Lubbock, TX    1,140,000As Is4/17/2021  100.0%7/1/2021YesDollar General9,014100.0%
15.00Loan 1Seacrest Homes2.252.238.9%8.8%90,000,000As Is3/9/202153.3%53.3%98.3%3/1/2021NoNAPNAPNAP
16.00Loan 1Ranch Self Storage1.291.288.2%8.1%25,080,000As Is2/10/202165.8%60.7%97.3%5/31/2021NAPNAPNAPNAP
17.00Loan19, 201Elmwood Distribution Center4.393.9812.7%11.5%35,600,000As Is5/6/202142.1%42.1%90.2%7/1/2021NoAmerican Building Products37,5009.1%
18.00Loan211Herndon Square1.931.7311.1%10.0%44,200,000As Is1/12/202168.7%55.0%87.8%3/19/2021NoGeneral Dynamics Mission Systems, Inc.40,35715.3%
19.00Loan 1The Plaza at Williams Centre2.001.9310.6%10.3%21,050,000As Is4/22/202166.5%51.8%84.9%6/1/2021NoOlive Garden #12198,6508.9%
20.00Loan 1Lafayette Arms Apartments1.681.629.4%9.1%15,800,000As Is6/10/202169.6%56.9%99.3%6/30/2021NoNAPNAPNAP
21.00Loan 1231 Hudson Leased Fee2.052.0511.0%11.0%25,000,000As Is5/12/202142.8%33.4%NAPNAPNAPNAPNAPNAP
22.00Loan 1The Woodlands of Charlottesville2.222.178.2%8.0%17,000,000As Is5/27/202162.6%62.6%100.0%6/30/2021NoNAPNAPNAP
23.00Loan 1884 Riverside Drive1.281.277.8%7.7%17,200,000As Is3/2/202161.5%56.4%98.3%3/24/2021NAPNAPNAPNAP
24.00Loan223Securlock HAC Self-Storage Portfolio3.093.0110.0%9.7%16,750,000As Portfolio4/21/202153.7%53.7%95.4%3/31/2021    
24.01Property 1Securlock - Casa Grande    8,000,000As Is4/6/2021  94.9%3/31/2021NAPNAPNAPNAP
24.02Property 1Securlock - Cordova    4,350,000As Is4/13/2021  97.7%3/31/2021NAPNAPNAPNAP
24.03Property 1Securlock - Antioch    4,100,000As Is4/13/2021  93.8%3/31/2021NAPNAPNAPNAP
25.00Loan231TownePlace Suites - La Place2.232.0413.8%12.6%13,200,000As Is9/24/201967.3%56.1%46.8%4/30/2021NAPNAPNAPNAP
26.00Loan24, 251Envy Self Storage and RV2.242.228.8%8.7%17,800,000As Stabilized1/1/202246.3%46.3%93.8%5/26/2021NAPNAPNAPNAP
27.00Loan 1Interstate Self Storage1.381.368.5%8.3%12,840,000As Is4/21/202163.9%58.6%82.9%6/7/2021NAPNAPNAPNAP
28.00Loan26, 2711122nd Street Portfolio1.761.726.9%6.8%36,100,000As Is1/28/202063.7%63.7%96.2%4/20/2021    
28.01Property 1260-262 West 122nd Street    5,250,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.02Property 1240 West 122nd Street    4,300,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.03Property 1238 West 122nd Street    4,150,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.04Property 1242 West 122nd Street    3,900,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.05Property 1236 West 122nd Street    4,150,000As Is1/28/2020  85.7%4/20/2021NoNAPNAPNAP
28.06Property 1244 West 122nd Street    3,100,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.07Property 12268 Frederick Douglas Boulevard    2,900,000As Is1/28/2020  77.8%4/20/2021NoNAPNAPNAP
28.08Property 1234 West 122nd Street    3,050,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP

A-1-9

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                    
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameUnderwritten NOI DSCR (x)Underwritten NCF DSCR (x)Underwritten NOI Debt Yield (%)Underwritten NCF Debt Yield (%)Appraised Value ($)Appraised Value TypeAppraisal DateCut-off Date LTV Ratio (%)LTV Ratio at Maturity / ARD (%)Leased Occupancy (%) (2)Occupancy DateSingle Tenant (Y/N)Largest TenantLargest Tenant SFLargest Tenant % of NRA
28.09Property 1222 Saint Nicholas Avenue    2,250,000As Is1/28/2020  88.9%4/20/2021NoNAPNAPNAP
28.10Property 12500 Frederick Douglas Boulevard    1,600,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
28.11Property 1262 West 115th Street    1,450,000As Is1/28/2020  100.0%4/20/2021NoNAPNAPNAP
29.00Loan281Heights Marketplace1.421.388.8%8.6%11,500,000As Is2/6/202169.6%61.3%100.0%6/23/2021NoPremier Liquor and Fine Wines3,19016.4%
30.00Loan 1TownePlace Suites The Villages2.742.4516.3%14.5%16,400,000As Is4/26/202145.7%41.8%68.4%5/31/2021NAPNAPNAPNAP
31.00Loan 1Garver Little Rock3.623.3711.1%10.3%13,200,000As Is2/23/202155.0%55.0%100.0%7/1/2021YesGarver47,627100.0%
32.00Loan291Home2Suites Hilton Head1.931.7012.8%11.2%12,000,000As Is4/1/202158.8%48.9%60.6%6/30/2021NoNAPNAPNAP
33.00Loan 3Lowy Bronx Multifamily Portfolio2.122.098.2%8.1%10,050,000As Is3/15/202167.0%67.0%97.8%4/14/2021    
33.01Property 1375 East 209th Street    4,200,000As Is3/15/2021  95.2%4/14/2021NAPNAPNAPNAP
33.02Property 12679 Decatur Avenue    3,700,000As Is3/15/2021  100.0%4/14/2021NAPNAPNAPNAP
33.03Property 13053 Hull Avenue    2,150,000As Is3/15/2021  100.0%4/14/2021NAPNAPNAPNAP
34.00Loan 1Arizona Pavilions1.621.5710.5%10.1%11,700,000As Is12/4/202056.2%46.5%89.6%12/31/2020NoBarro’s Pizza4,81719.8%
35.00Loan301Boonton Industrial1.691.6910.8%10.8%9,600,000As Is5/24/202167.7%55.6%100.0%7/1/2021YesJ Supor Realty, LLC55,000100.0%
36.00Loan 1Leisure Living1.381.378.3%8.2%10,620,000As Is3/7/202157.8%46.7%98.4%4/27/2021NoNAPNAPNAP
37.00Loan311Walmart Deland1.901.897.7%7.7%9,625,000As Is3/12/202164.7%64.7%100.0%7/1/2021YesWalmart Inc.41,871100.0%
38.00Loan32, 331Bronxwood Mixed Use1.451.428.7%8.5%9,200,000As Is5/13/202165.2%59.7%100.0%4/15/2021NoCibao Bakery2,2258.4%
39.00Loan 1Lost River Self Storage1.451.429.3%9.1%8,450,000As Is3/11/202171.0%61.6%95.8%4/7/2021NAPNAPNAPNAP
40.00Loan 1Clara Point Apartments1.381.348.6%8.3%8,000,000As Is2/26/202174.4%62.4%96.4%4/15/2021NAPNAPNAPNAP
41.00Loan34, 351Belamere Suites II2.572.3224.1%21.8%13,200,000As Is3/1/202142.3%29.1%90.5%2/28/2021NoNAPNAPNAP
42.00Loan 1AC Self Storage - Missouri City2.732.709.2%9.1%8,850,000As Is4/10/202159.9%59.9%91.1%4/30/2021NAPNAPNAPNAP
43.00Loan 1AC Self Storage - Arlington,TX3.032.9810.2%10.0%8,600,000As Is4/23/202161.6%61.6%94.5%4/30/2021NAPNAPNAPNAP
44.00Loan361Walgreens – Newport News, VA1.831.828.6%8.6%7,500,000As Is2/4/202168.1%68.1%100.0%7/1/2021YesWalgreens14,607100.0%
45.00Loan371Walgreens San Tan Valley1.901.897.7%7.7%7,080,000As Is3/9/202164.7%64.7%100.0%7/1/2021YesWalgreen Co.14,820100.0%
46.00Loan 1Amidon Place Apartments1.761.599.9%9.0%6,450,000As Is3/1/202172.7%62.8%93.9%6/22/2021NAPNAPNAPNAP
47.00Loan381Estrella Crossroads2.232.1212.3%11.7%7,600,000As Is3/8/202160.5%54.8%100.0%4/1/2021NoWalgreens14,83565.0%
48.00Loan391Federales Chicago1.761.728.3%8.1%7,600,000As Is11/8/201959.2%59.2%100.0%7/1/2021YesFederales8,990100.0%
49.00Loan 1Shops at Valle Vista1.881.8011.1%10.6%5,900,000As Is3/12/202162.0%56.6%100.0%4/27/2021NoFreddy’s Frozen Custard3,25523.1%
50.00Loan 1Villas at the Woodlands1.401.328.4%8.0%5,300,000As Is6/2/202166.0%53.4%98.4%6/9/2021NAPNAPNAPNAP
51.00Loan 1Turtle Creek Apartments2.051.8711.4%10.4%4,730,000As Is5/18/202172.9%57.6%96.9%6/21/2021NoNAPNAPNAP
52.00Loan401FleetPride Industrial1.541.449.7%9.1%5,400,000As Is3/15/202163.5%49.4%100.0%7/1/2021YesFleetpride35,500100.0%
53.00Loan411Walgreens Cambridge2.012.018.4%8.4%5,040,000As Is3/30/202166.5%66.5%100.0%7/1/2021YesWalgreens14,550100.0%
54.00Loan421Parq on 8th Apartments1.501.4010.3%9.6%5,700,000As Is12/4/202058.7%43.7%94.7%4/26/2021NoNAPNAPNAP
55.00Loan 1Lord Duplin Apartments1.711.6010.0%9.4%4,500,000As Is3/12/202171.7%62.3%98.8%4/12/2021NAPNAPNAPNAP
56.00Loan 2Oak Hill & City Walk MHC Portfolio1.391.368.6%8.5%4,970,000As Is3/19/202162.9%55.4%92.2%5/1/2021    
56.01Property 1City Walk MHC    2,970,000As Is3/19/2021  95.8%5/1/2021NAPNAPNAPNAP
56.02Property 1Oak Hill MHC    2,000,000As Is3/19/2021  88.6%5/1/2021NAPNAPNAPNAP
57.00Loan4314070 Butler Pike Office1.791.6410.8%9.9%4,300,000As Is4/9/202158.1%47.0%79.8%5/1/2021NoAccess Services6,87433.6%
58.00Loan 17-Eleven Tampa2.082.089.2%9.2%4,120,000As Is2/23/202151.6%51.6%100.0%7/1/2021Yes7-Eleven3,098100.0%
59.00Loan 1CVS Mars Hill2.072.078.6%8.6%3,500,000As Is4/11/202160.0%60.0%100.0%7/1/2021YesNorth Carolina CVS Pharmacy, LLC9,854100.0%
60.00Loan 15800 Brookhollow6.325.8218.3%16.8%7,100,000As Is5/6/202128.2%28.2%100.0%7/1/2021NoTrulite Glass & Aluminum40,52445.1%
61.00Loan 1Dollar General-Saginaw (E. Washington Road)2.152.129.6%9.4%1,290,000As Is7/5/202065.7%65.7%100.0%7/1/2021YesDollar General9,100100.0%

A-1-10

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameLargest Tenant Lease Expiration Date (3)Second Largest TenantSecond Largest Tenant SFSecond Largest Tenant % of NRASecond Largest Tenant Lease Expiration Date (3)Third Largest TenantThird Largest Tenant SFThird Largest Tenant % of NRAThird Largest Tenant Lease Expiration Date (3)Fourth Largest TenantFourth Largest Tenant SF
1.00Loan42Velocity Industrial Portfolio           
1.01Property 12750 Morris Road3/31/2031Jillamy152,82722.4%8/31/2026Encompass Elements67,4669.9%6/30/2029Vygon62,272
1.02Property 11180 Church Road1/31/2034Organon & Co.125,12727.8%12/31/2022Mancino Mats68,00015.1%5/31/2025Safeguard Business Systems42,000
2.00Loan 1The Grace Building5/31/2042The Trade Desk154,5589.9%8/31/2030Israel Discount Bank142,5339.2%12/31/2040Bain & Company, Inc.121,262
3.00Loan 1Malibu Colony Plaza8/30/2023CVS22,88020.0%1/31/2025Zinque6,3875.6%3/31/2032Bank of America5,032
4.00Loan 8Mason Multifamily Portfolio           
4.01Property 1University HeightsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.02Property 1Ashbury CourtNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.03Property 1James CourtNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.04Property 1Old OrchardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.05Property 1Ashbury EastNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.06Property 1Colonial WestNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.07Property 1Colonial EastNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.08Property 1Cardinal ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
5.00Loan 1Gramercy Plaza4/30/2028U.S Auto Parts Network, Inc25,26516.1%2/12/2026Pioneer Electronics (USA) Inc24,65215.7%12/31/2022Sanrio, Inc21,268
6.00Loan51Bell Towne Centre12/31/2030Brown Group Retail, LLC7,6785.9%10/31/2022FedEx Kinko’s6,8455.2%1/31/2028Chili’s Grill & Bar6,341
7.00Loan 14Rollins Portfolio           
7.01Property 1Lodi2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.02Property 1Sacramento2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.03Property 1Geotech Supply2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.04Property 1Vacaville2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.05Property 1Rancho Cordova2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.06Property 1Modesto2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.07Property 1Auburn2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.08Property 1Livermore2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.09Property 1Salinas2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.10Property 1Yuba City2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.11Property 1Santa Rosa2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.12Property 1Redding2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.13Property 1Chico2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.14Property 1Sonora2/29/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
8.00Loan6, 711010 Building and Heinen’s Rotunda Building1/31/2030Metropolitan Hotel23,88217.2%4/30/2036 (20,032 SF); 9/1/2029 (3,850 SF)Downtown Cleveland Alliance (DCA)8,7016.3%6/30/2024Gdot Design, Jen Diasio8,653
9.00Loan8, 9, 10, 1112302 WebsterNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
10.00Loan 1The Wyatt at Northern LightsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
11.00Loan12, 13, 14, 151Trader Joe’s LIC6/24/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
12.00Loan16, 171The Westchester3/17/2035Neiman Marcus143,19617.7%1/21/2027Crate & Barrel33,5004.1%1/31/2024Arhaus17,810
13.00Loan 1Metro Crossing4/30/2023Dick’s Sporting Goods45,00014.5%1/31/2026TJ Maxx25,1608.1%1/31/2027PetSmart20,087
14.00Loan1811ExchangeRight 47           
14.01Property 1Kroger - Columbus, OH2/28/2029NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.02Property 1Giant Eagle - Streetsboro, OH3/31/2027NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.03Property 1Walgreens - Cordova, TN9/30/2027NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.04Property 1Fresenius Medical Care - Baton Rouge, LA5/31/2031NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.05Property 1BB&T - Lancaster, PA10/31/2028NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.06Property 1Dollar General - Delhi, CA2/28/2029NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.07Property 1Verizon Wireless - Columbia, SC4/30/2028NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.08Property 1Napa Auto Parts - Columbus, OH2/28/2030NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.09Property 1Dollar Tree - Idaho Falls, ID8/31/2028NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.10Property 1Dollar Tree - Trenton, NJ6/30/2029NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.11Property 1Dollar General - Lubbock, TX12/31/2028NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
15.00Loan 1Seacrest HomesNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
16.00Loan 1Ranch Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
17.00Loan19, 201Elmwood Distribution Center2/28/2026Big Shot Beverages Inc23,6725.7%12/31/2022NRX Logistics21,3295.2%5/31/2023Office Depot Inc.19,481
18.00Loan211Herndon Square10/31/2022Cogent Communications, Inc.26,28610.0%9/30/2023Beacon Roofing Supply, Inc. and Beacon Sales Acquisition, Inc.25,1889.6%2/29/2024Advanced Simulation Technology, Inc.17,126
19.00Loan 1The Plaza at Williams Centre8/14/2025Phenix Salon Suites4,9435.1%7/31/2028First Watch #2194,1274.3%1/31/2026Pita Jungle4,000
20.00Loan 1Lafayette Arms ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
21.00Loan 1231 Hudson Leased FeeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
22.00Loan 1The Woodlands of CharlottesvilleNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
23.00Loan 1884 Riverside DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.00Loan223Securlock HAC Self-Storage Portfolio           
24.01Property 1Securlock - Casa GrandeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.02Property 1Securlock - CordovaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.03Property 1Securlock - AntiochNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
25.00Loan231TownePlace Suites - La PlaceNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
26.00Loan24, 251Envy Self Storage and RVNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
27.00Loan 1Interstate Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.00Loan26, 2711122nd Street Portfolio           
28.01Property 1260-262 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.02Property 1240 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.03Property 1238 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.04Property 1242 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.05Property 1236 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.06Property 1244 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.07Property 12268 Frederick Douglas BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.08Property 1234 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP

A-1-11

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameLargest Tenant Lease Expiration Date (3)Second Largest TenantSecond Largest Tenant SFSecond Largest Tenant % of NRASecond Largest Tenant Lease Expiration Date (3)Third Largest TenantThird Largest Tenant SFThird Largest Tenant % of NRAThird Largest Tenant Lease Expiration Date (3)Fourth Largest TenantFourth Largest Tenant SF
28.09Property 1222 Saint Nicholas AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.10Property 12500 Frederick Douglas BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.11Property 1262 West 115th StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
29.00Loan281Heights Marketplace8/30/2032Lovett Dental2,86014.7%11/30/2022Citrus Nail Spa2,47512.7%3/31/2023Smash Burger2,365
30.00Loan 1TownePlace Suites The VillagesNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
31.00Loan 1Garver Little Rock6/30/2032NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
32.00Loan291Home2Suites Hilton HeadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33.00Loan 3Lowy Bronx Multifamily Portfolio           
33.01Property 1375 East 209th StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33.02Property 12679 Decatur AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33.03Property 13053 Hull AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
34.00Loan 1Arizona Pavilions10/31/2027Mattress Firm4,00016.4%9/30/2029Chipotle2,2009.0%6/30/2025Jersey Mike’s1,752
35.00Loan301Boonton Industrial6/30/2041NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
36.00Loan 1Leisure LivingNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
37.00Loan311Walmart Deland1/16/2038NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
38.00Loan32, 331Bronxwood Mixed Use12/31/2028 (1,215 SF); 9/30/2029 (1,010 SF)Tessey’s International Kitchen Inc.1,1104.2%12/31/2023Carefirst RX Inc. (Pharmacy)1,0153.8%2/15/2026The Final Touch Nails & Beauty Salon1,000
39.00Loan 1Lost River Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
40.00Loan 1Clara Point ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
41.00Loan34, 351Belamere Suites IINAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
42.00Loan 1AC Self Storage - Missouri CityNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
43.00Loan 1AC Self Storage - Arlington,TXNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
44.00Loan361Walgreens – Newport News, VA10/31/2034NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
45.00Loan371Walgreens San Tan Valley7/31/2034NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
46.00Loan 1Amidon Place ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
47.00Loan381Estrella Crossroads6/30/2081Senor Taco2,70011.8%3/31/2023Pretty Nails & Spa2,2009.6%12/31/2025Sammy’s Burgers1,800
48.00Loan391Federales Chicago1/5/2032NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
49.00Loan 1Shops at Valle Vista3/31/2028Visionworks2,87520.4%1/31/2029T-Mobile2,46117.4%11/30/2024Rio Mattress Outlet1,480
50.00Loan 1Villas at the WoodlandsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
51.00Loan 1Turtle Creek ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
52.00Loan401FleetPride Industrial12/31/2032NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
53.00Loan411Walgreens Cambridge3/31/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
54.00Loan421Parq on 8th ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
55.00Loan 1Lord Duplin ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
56.00Loan 2Oak Hill & City Walk MHC Portfolio           
56.01Property 1City Walk MHCNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
56.02Property 1Oak Hill MHCNAPNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
57.00Loan4314070 Butler Pike Office1/31/2025Einstein Healthcare Network5,78028.3%2/28/2027Eastern Pennsylvania Youth Soccer Assoc.3,66017.9%6/30/2028NAPNAP
58.00Loan 17-Eleven Tampa3/31/2036NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
59.00Loan 1CVS Mars Hill1/31/2041NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
60.00Loan 15800 Brookhollow1/31/2031Cosentino North America20,59922.9%4/30/2023Piedmont Plastics Inc16,33518.2%1/31/2023Sotec LLC12,375
61.00Loan 1Dollar General-Saginaw (E. Washington Road)6/30/2035NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP

A-1-12

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                     
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameFourth Largest Tenant % of NRAFourth Largest Tenant Lease Expiration Date (3)Fifth Largest TenantFifth Largest Tenant SFFifth Largest Tenant % of NRAFifth Largest Tenant Lease Expiration Date (3)Environmental Phase I Report DateEnvironmental Phase II Report DateEngineering Report DateSeismic Report DatePML or SEL (%)Flood ZoneOwnership InterestGround Lease Expiration DateGround Lease Extension TermsAnnual Ground Lease Payment as of the Cut-off Date ($)
1.00Loan42Velocity Industrial Portfolio                
1.01Property 12750 Morris Road9.1%10/31/2023Valmet41,1056.0%12/31/20248/12/2020NAP8/12/2020NAPNAPNoFeeNAPNAPNAP
1.02Property 11180 Church Road9.3%7/31/2022Genesis37,1608.3%8/31/202312/8/2020NAP12/8/2020NAPNAPNoFeeNAPNAPNAP
2.00Loan 1The Grace Building7.8%2/28/2030Insight Venture Management LLC93,9986.0%2/28/20309/22/2020NAP9/22/2020NAPNAPNoFeeNAPNAPNAP
3.00Loan 1Malibu Colony Plaza4.4%12/31/2026Coogie’s Beach Café3,5943.1%11/11/20254/20/2021NAP4/21/20214/20/202112%NoFeeNAPNAPNAP
4.00Loan 8Mason Multifamily Portfolio                
4.01Property 1University HeightsNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAPNAPNoFeeNAPNAPNAP
4.02Property 1Ashbury CourtNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAPNAPYes - AEFeeNAPNAPNAP
4.03Property 1James CourtNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAPNAPNoFeeNAPNAPNAP
4.04Property 1Old OrchardNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAPNAPNoFeeNAPNAPNAP
4.05Property 1Ashbury EastNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAPNAPYes - AEFeeNAPNAPNAP
4.06Property 1Colonial WestNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAPNAPNoFeeNAPNAPNAP
4.07Property 1Colonial EastNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAPNAPNoFeeNAPNAPNAP
4.08Property 1Cardinal ApartmentsNAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/2021NAPNAPNoFeeNAPNAPNAP
5.00Loan 1Gramercy Plaza13.5%4/30/2026Titan Legal Services, Inc10,2066.5%1/31/20275/3/2021NAP3/4/20215/6/202115%NoFeeNAPNAPNAP
6.00Loan51Bell Towne Centre4.9%1/24/2023Bank of America5,4004.1%11/30/202211/9/2020NAP3/17/2020NAPNAPNoFeeNAPNAPNAP
7.00Loan 14Rollins Portfolio                
7.01Property 1LodiNAPNAPNAPNAPNAPNAP12/24/2020NAP12/21/202012/28/20203%NoFeeNAPNAPNAP
7.02Property 1SacramentoNAPNAPNAPNAPNAPNAP12/24/2020NAP12/24/202012/21/20206%NoFeeNAPNAPNAP
7.03Property 1Geotech SupplyNAPNAPNAPNAPNAPNAP12/24/2020NAP12/21/202012/21/20203%NoFeeNAPNAPNAP
7.04Property 1VacavilleNAPNAPNAPNAPNAPNAP12/24/2020NAP12/17/202012/23/20209%NoFeeNAPNAPNAP
7.05Property 1Rancho CordovaNAPNAPNAPNAPNAPNAP12/24/2020NAP12/24/202012/28/202010%NoFeeNAPNAPNAP
7.06Property 1ModestoNAPNAPNAPNAPNAPNAP12/24/2020NAP12/23/202012/23/20203%NoFeeNAPNAPNAP
7.07Property 1AuburnNAPNAPNAPNAPNAPNAP12/24/2020NAP12/18/202012/28/20205%NoFeeNAPNAPNAP
7.08Property 1LivermoreNAPNAPNAPNAPNAPNAP12/24/2020NAP12/22/202012/23/202011%NoFeeNAPNAPNAP
7.09Property 1SalinasNAPNAPNAPNAPNAPNAP12/24/2020NAP12/24/202012/23/20206%NoFeeNAPNAPNAP
7.10Property 1Yuba CityNAPNAPNAPNAPNAPNAP12/24/2020NAP12/18/202012/28/20202%NoFeeNAPNAPNAP
7.11Property 1Santa RosaNAPNAPNAPNAPNAPNAP12/24/2020NAP12/24/202012/23/20208%NoFeeNAPNAPNAP
7.12Property 1ReddingNAPNAPNAPNAPNAPNAP12/24/2020NAP12/22/202012/28/20202%NoFeeNAPNAPNAP
7.13Property 1ChicoNAPNAPNAPNAPNAPNAP12/24/2020NAP12/21/202012/28/20204%NoFeeNAPNAPNAP
7.14Property 1SonoraNAPNAPNAPNAPNAPNAP12/24/2020NAP12/22/202012/28/20204%NoFeeNAPNAPNAP
8.00Loan6, 711010 Building and Heinen’s Rotunda Building6.2%9/30/2024Geis Hospitality, LLC7,0235.1%4/30/20364/6/2021NAP4/6/2021NAPNAPNoFeeNAPNAPNAP
9.00Loan8, 9, 10, 1112302 WebsterNAPNAPNAPNAPNAPNAP5/13/2021NAP5/11/2021NAPNAPNoLeasehold10/18/2116NAP1/20/2312
10.00Loan 1The Wyatt at Northern LightsNAPNAPNAPNAPNAPNAP6/14/2021NAP6/9/2021NAPNAPNoFeeNAPNAPNAP
11.00Loan12, 13, 14, 151Trader Joe’s LICNAPNAPNAPNAPNAPNAP6/1/2021NAP6/1/2021NAPNAPNoFeeNAPNAPNAP
12.00Loan16, 171The Westchester2.2%6/30/2031Urban Outfitters10,4241.3%1/31/20231/6/2020NAP1/6/2020NAPNAPNoFee & Leasehold12/30/2091NAPNAP
13.00Loan 1Metro Crossing6.5%1/31/2024Old Navy13,4534.3%6/30/20305/7/2021NAP5/7/2021NAPNAPNoFeeNAPNAPNAP
14.00Loan1811ExchangeRight 47                
14.01Property 1Kroger - Columbus, OHNAPNAPNAPNAPNAPNAP5/14/2021NAP5/25/2021NAPNAPNoFeeNAPNAPNAP
14.02Property 1Giant Eagle - Streetsboro, OHNAPNAPNAPNAPNAPNAP4/23/2021NAP4/23/2021NAPNAPNoFeeNAPNAPNAP
14.03Property 1Walgreens - Cordova, TNNAPNAPNAPNAPNAPNAP4/19/2021NAP4/21/2021NAPNAPNoFeeNAPNAPNAP
14.04Property 1Fresenius Medical Care - Baton Rouge, LANAPNAPNAPNAPNAPNAP4/5/2021NAP4/5/2021NAPNAPYesFeeNAPNAPNAP
14.05Property 1BB&T - Lancaster, PANAPNAPNAPNAPNAPNAP5/17/2021NAP5/24/2021NAPNAPNoFeeNAPNAPNAP
14.06Property 1Dollar General - Delhi, CANAPNAPNAPNAPNAPNAP5/10/2021NAP5/10/20215/10/20212%NoFeeNAPNAPNAP
14.07Property 1Verizon Wireless - Columbia, SCNAPNAPNAPNAPNAPNAP4/20/2021NAP4/28/2021NAPNAPNoFeeNAPNAPNAP
14.08Property 1Napa Auto Parts - Columbus, OHNAPNAPNAPNAPNAPNAP5/17/2021NAP5/24/2021NAPNAPNoFeeNAPNAPNAP
14.09Property 1Dollar Tree - Idaho Falls, IDNAPNAPNAPNAPNAPNAP4/27/2021NAP4/28/2021NAPNAPNoFeeNAPNAPNAP
14.10Property 1Dollar Tree - Trenton, NJNAPNAPNAPNAPNAPNAP4/30/2021NAP4/30/2021NAPNAPNoFeeNAPNAPNAP
14.11Property 1Dollar General - Lubbock, TXNAPNAPNAPNAPNAPNAP4/19/2021NAP4/19/2021NAPNAPYesFeeNAPNAPNAP
15.00Loan 1Seacrest HomesNAPNAPNAPNAPNAPNAP3/16/2021NAP3/16/20213/23/20219%NoFeeNAPNAPNAP
16.00Loan 1Ranch Self StorageNAPNAPNAPNAPNAPNAP2/16/2021NAP2/16/20212/16/20219%Yes - DFeeNAPNAPNAP
17.00Loan19, 201Elmwood Distribution Center4.7%10/31/2023SABIC17,5004.2%9/30/20225/14/2021NAP5/14/2021NAPNAPNoFeeNAPNAPNAP
18.00Loan211Herndon Square6.5%4/30/2022Tiger Innovations, Inc.15,9526.1%11/30/20251/18/2021NAP1/15/2021NAPNAPNoFeeNAPNAPNAP
19.00Loan 1The Plaza at Williams Centre4.1%10/31/2021Honey Baked Ham3,9104.0%10/31/20265/6/2021NAP5/6/2021NAPNAPNoFeeNAPNAPNAP
20.00Loan 1Lafayette Arms ApartmentsNAPNAPNAPNAPNAPNAP6/18/2021NAP6/18/2021NAPNAPNoFeeNAPNAPNAP
21.00Loan 1231 Hudson Leased FeeNAPNAPNAPNAPNAPNAP6/22/2021NAP5/24/2021NAPNAPYes - AEFeeNAPNAPNAP
22.00Loan 1The Woodlands of CharlottesvilleNAPNAPNAPNAPNAPNAP6/1/2021NAP6/1/2021NAPNAPNoFeeNAPNAPNAP
23.00Loan 1884 Riverside DriveNAPNAPNAPNAPNAPNAP3/26/2021NAP3/5/2021NAPNAPNoFeeNAPNAPNAP
24.00Loan223Securlock HAC Self-Storage Portfolio                
24.01Property 1Securlock - Casa GrandeNAPNAPNAPNAPNAPNAP4/8/2021NAP4/8/2021NAPNAPNoFeeNAPNAPNAP
24.02Property 1Securlock - CordovaNAPNAPNAPNAPNAPNAP4/8/2021NAP4/8/20214/15/20217%NoFeeNAPNAPNAP
24.03Property 1Securlock - AntiochNAPNAPNAPNAPNAPNAP4/8/2021NAP4/8/2021NAPNAPNoFeeNAPNAPNAP
25.00Loan231TownePlace Suites - La PlaceNAPNAPNAPNAPNAPNAP9/30/2019NAP10/1/2019NAPNAPYes - AEFeeNAPNAPNAP
26.00Loan24, 251Envy Self Storage and RVNAPNAPNAPNAPNAPNAP4/9/2021NAP5/13/2021NAPNAPNoFeeNAPNAPNAP
27.00Loan 1Interstate Self StorageNAPNAPNAPNAPNAPNAP4/28/2021NAP4/28/2021NAPNAPNoFeeNAPNAPNAP
28.00Loan26, 2711122nd Street Portfolio                
28.01Property 1260-262 West 122nd StreetNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAPNAPNoFeeNAPNAPNAP
28.02Property 1240 West 122nd StreetNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAPNAPNoFeeNAPNAPNAP
28.03Property 1238 West 122nd StreetNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAPNAPNoFeeNAPNAPNAP
28.04Property 1242 West 122nd StreetNAPNAPNAPNAPNAPNAP2/3/2020NAP2/3/2020NAPNAPNoFeeNAPNAPNAP
28.05Property 1236 West 122nd StreetNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAPNAPNoFeeNAPNAPNAP
28.06Property 1244 West 122nd StreetNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAPNAPNoFeeNAPNAPNAP
28.07Property 12268 Frederick Douglas BoulevardNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAPNAPNoFeeNAPNAPNAP
28.08Property 1234 West 122nd StreetNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAPNAPNoFeeNAPNAPNAP

A-1-13

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                     
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameFourth Largest Tenant % of NRAFourth Largest Tenant Lease Expiration Date (3)Fifth Largest TenantFifth Largest Tenant SFFifth Largest Tenant % of NRAFifth Largest Tenant Lease Expiration Date (3)Environmental Phase I Report DateEnvironmental Phase II Report DateEngineering Report DateSeismic Report DatePML or SEL (%)Flood ZoneOwnership InterestGround Lease Expiration DateGround Lease Extension TermsAnnual Ground Lease Payment as of the Cut-off Date ($)
28.09Property 1222 Saint Nicholas AvenueNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAPNAPNoFeeNAPNAPNAP
28.10Property 12500 Frederick Douglas BoulevardNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAPNAPNoFeeNAPNAPNAP
28.11Property 1262 West 115th StreetNAPNAPNAPNAPNAPNAP2/3/2020NAP1/31/2020NAPNAPNoFeeNAPNAPNAP
29.00Loan281Heights Marketplace12.1%1/31/2023Crumbl Cookies1,6508.5%6/30/20262/17/2021NAP2/16/2021NAPNAPNoFeeNAPNAPNAP
30.00Loan 1TownePlace Suites The VillagesNAPNAPNAPNAPNAPNAP5/5/2021NAP5/1/2021NAPNAPNoFeeNAPNAPNAP
31.00Loan 1Garver Little RockNAPNAPNAPNAPNAPNAP3/3/2021NAP3/4/2021NAPNAPNoFeeNAPNAPNAP
32.00Loan291Home2Suites Hilton HeadNAPNAPNAPNAPNAPNAP5/5/2021NAP4/1/2021NAPNAPYesFeeNAPNAPNAP
33.00Loan 3Lowy Bronx Multifamily Portfolio                
33.01Property 1375 East 209th StreetNAPNAPNAPNAPNAPNAP3/23/2021NAP3/23/2021NAPNAPNoFeeNAPNAPNAP
33.02Property 12679 Decatur AvenueNAPNAPNAPNAPNAPNAP3/24/2021NAP3/24/2021NAPNAPNoFeeNAPNAPNAP
33.03Property 13053 Hull AvenueNAPNAPNAPNAPNAPNAP3/23/2021NAP3/23/2021NAPNAPNoFeeNAPNAPNAP
34.00Loan 1Arizona Pavilions7.2%8/31/2025Starbucks1,5166.2%8/31/202412/4/2020NAP12/4/2020NAPNAPNoFeeNAPNAPNAP
35.00Loan301Boonton IndustrialNAPNAPNAPNAPNAPNAP5/25/2021NAP5/25/2021NAPNAPNoFeeNAPNAPNAP
36.00Loan 1Leisure LivingNAPNAPNAPNAPNAPNAP3/16/2021NAP3/16/2021NAPNAPNoFeeNAPNAPNAP
37.00Loan311Walmart DelandNAPNAPNAPNAPNAPNAP3/26/2021NAP3/26/2021NAPNAPNoFeeNAPNAPNAP
38.00Loan32, 331Bronxwood Mixed Use3.8%9/30/2025AFAA Enterprises Inc.1,0003.8%11/30/20313/11/2021NAP3/11/2021NAPNAPNoFeeNAPNAPNAP
39.00Loan 1Lost River Self StorageNAPNAPNAPNAPNAPNAP3/17/2021NAP3/15/2021NAPNAPNoFeeNAPNAPNAP
40.00Loan 1Clara Point ApartmentsNAPNAPNAPNAPNAPNAP3/8/2021NAP3/8/2021NAPNAPNoFeeNAPNAPNAP
41.00Loan34, 351Belamere Suites IINAPNAPNAPNAPNAPNAP3/12/2021NAP3/11/2021NAPNAPNoFeeNAPNAPNAP
42.00Loan 1AC Self Storage - Missouri CityNAPNAPNAPNAPNAPNAP4/28/2021NAP4/28/2021NAPNAPNoFeeNAPNAPNAP
43.00Loan 1AC Self Storage - Arlington,TXNAPNAPNAPNAPNAPNAP4/28/2021NAP4/28/2021NAPNAPNoFeeNAPNAPNAP
44.00Loan361Walgreens – Newport News, VANAPNAPNAPNAPNAPNAP2/9/2021NAP2/9/2021NAPNAPNoFeeNAPNAPNAP
45.00Loan371Walgreens San Tan ValleyNAPNAPNAPNAPNAPNAP3/29/2021NAP3/26/2021NAPNAPNoFeeNAPNAPNAP
46.00Loan 1Amidon Place ApartmentsNAPNAPNAPNAPNAPNAP3/10/2021NAP3/16/2021NAPNAPNoFeeNAPNAPNAP
47.00Loan381Estrella Crossroads7.9%12/31/2025Subway1,3005.7%11/30/20263/11/2021NAP3/8/2021NAPNAPNoLeasehold7/31/2104NAP3/4/2557
48.00Loan391Federales ChicagoNAPNAPNAPNAPNAPNAP11/1/2019NAP11/19/2019NAPNAPNoFeeNAPNAPNAP
49.00Loan 1Shops at Valle Vista10.5%3/30/2026Mariner Finance1,44210.2%8/31/20263/18/2021NAP3/18/2021NAPNAPNoFeeNAPNAPNAP
50.00Loan 1Villas at the WoodlandsNAPNAPNAPNAPNAPNAP6/10/2021NAP6/8/2021NAPNAPNoFeeNAPNAPNAP
51.00Loan 1Turtle Creek ApartmentsNAPNAPNAPNAPNAPNAP6/3/2021NAP6/2/2021NAPNAPNoFeeNAPNAPNAP
52.00Loan401FleetPride IndustrialNAPNAPNAPNAPNAPNAP3/24/2021NAP3/24/2021NAPNAPNoFeeNAPNAPNAP
53.00Loan411Walgreens CambridgeNAPNAPNAPNAPNAPNAP4/2/2021NAP4/1/2021NAPNAPNoFeeNAPNAPNAP
54.00Loan421Parq on 8th ApartmentsNAPNAPNAPNAPNAPNAP12/17/2020NAP12/17/2020NAPNAPNoFeeNAPNAPNAP
55.00Loan 1Lord Duplin ApartmentsNAPNAPNAPNAPNAPNAP3/15/2021NAP3/15/2021NAPNAPNoFeeNAPNAPNAP
56.00Loan 2Oak Hill & City Walk MHC Portfolio                
56.01Property 1City Walk MHCNAPNAPNAPNAPNAPNAP3/26/2021NAP3/26/2021NAPNAPNoFeeNAPNAPNAP
56.02Property 1Oak Hill MHCNAPNAPNAPNAPNAPNAP3/26/2021NAP3/26/2021NAPNAPNoFeeNAPNAPNAP
57.00Loan4314070 Butler Pike OfficeNAPNAPNAPNAPNAPNAP4/23/2021NAP4/23/2021NAPNAPNoFeeNAPNAPNAP
58.00Loan 17-Eleven TampaNAPNAPNAPNAPNAPNAP3/1/2021NAP3/1/2021NAPNAPNoFeeNAPNAPNAP
59.00Loan 1CVS Mars HillNAPNAPNAPNAPNAPNAP4/14/2021NAP4/15/2021NAPNAPNoFeeNAPNAPNAP
60.00Loan 15800 Brookhollow13.8%8/14/2022NAPNAPNAPNAP5/14/2021NAP5/14/2021NAPNAPNoFeeNAPNAPNAP
61.00Loan 1Dollar General-Saginaw (E. Washington Road)NAPNAPNAPNAPNAPNAP7/9/2020NAP7/10/2020NAPNAPYesFeeNAPNAPNAP

A-1-14

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameAnnual Ground Rent Increases (Y/N)Upfront RE Tax Reserve ($)Monthly RE Tax Reserve ($)Upfront Insurance Reserve ($)Monthly Insurance Reserve ($)Upfront Replacement / PIP Reserve ($)Monthly Replacement / FF&E Reserve ($)Replacement Reserve Caps ($)Upfront TI/LC Reserve ($)Monthly TI/LC Reserve ($)
1.00Loan42Velocity Industrial Portfolio 234,92378,3080Springing09,4230023,558
1.01Property 12750 Morris RoadNAP         
1.02Property 11180 Church RoadNAP         
2.00Loan 1The Grace BuildingNAP0Springing0Springing0Springing056,172,399Springing
3.00Loan 1Malibu Colony PlazaNAP0Springing0Springing0Springing00Springing
4.00Loan 8Mason Multifamily Portfolio 377,92767,4870Springing019,303694,90800
4.01Property 1University HeightsNAP         
4.02Property 1Ashbury CourtNAP         
4.03Property 1James CourtNAP         
4.04Property 1Old OrchardNAP         
4.05Property 1Ashbury EastNAP         
4.06Property 1Colonial WestNAP         
4.07Property 1Colonial EastNAP         
4.08Property 1Cardinal ApartmentsNAP         
5.00Loan 1Gramercy PlazaNAP119,76029,9400Springing04,71004,000,000Springing
6.00Loan51Bell Towne CentreNAP81,10227,03442,391Springing02,8320750,00019,062
7.00Loan 14Rollins Portfolio 0Springing0Springing0Springing69,7020Springing
7.01Property 1LodiNAP         
7.02Property 1SacramentoNAP         
7.03Property 1Geotech SupplyNAP         
7.04Property 1VacavilleNAP         
7.05Property 1Rancho CordovaNAP         
7.06Property 1ModestoNAP         
7.07Property 1AuburnNAP         
7.08Property 1LivermoreNAP         
7.09Property 1SalinasNAP         
7.10Property 1Yuba CityNAP         
7.11Property 1Santa RosaNAP         
7.12Property 1ReddingNAP         
7.13Property 1ChicoNAP         
7.14Property 1SonoraNAP         
8.00Loan6, 711010 Building and Heinen’s Rotunda BuildingNAP012,60651,6674,47303,012002,110
9.00Loan8, 9, 10, 1112302 Webster2% increases after October 2022116,56958,28531,2853,47601,13900691
10.00Loan 1The Wyatt at Northern LightsNAP179,40029,90011,3645,41105,750345,00000
11.00Loan12, 13, 14, 151Trader Joe’s LICNAP6,6673,3334,8891,630032511,6991,000,000Springing
12.00Loan16, 171The WestchesterNAP0Springing0Springing0Springing543,9908,006,075Springing
13.00Loan 1Metro CrossingNAP555,192138,7980Springing05,1690017,500
14.00Loan1811ExchangeRight 47 56,51926,5820Springing246,1351,5270500,000Springing
14.01Property 1Kroger - Columbus, OHNAP         
14.02Property 1Giant Eagle - Streetsboro, OHNAP         
14.03Property 1Walgreens - Cordova, TNNAP         
14.04Property 1Fresenius Medical Care - Baton Rouge, LANAP         
14.05Property 1BB&T - Lancaster, PANAP         
14.06Property 1Dollar General - Delhi, CANAP         
14.07Property 1Verizon Wireless - Columbia, SCNAP         
14.08Property 1Napa Auto Parts - Columbus, OHNAP         
14.09Property 1Dollar Tree - Idaho Falls, IDNAP         
14.10Property 1Dollar Tree - Trenton, NJNAP         
14.11Property 1Dollar General - Lubbock, TXNAP         
15.00Loan 1Seacrest HomesNAP0Springing0Springing3,6673,667000
16.00Loan 1Ranch Self StorageNAP60,09414,3082,5771,22701,08138,90600
17.00Loan19, 201Elmwood Distribution CenterNAP209,18824,3240Springing07,902008,589
18.00Loan211Herndon SquareNAP381,29658,6610Springing04,392197,6311,000,00032,938
19.00Loan 1The Plaza at Williams CentreNAP69,79823,2660Springing150,0001,41751,012250,0007,782
20.00Loan 1Lafayette Arms ApartmentsNAP49,28421,42815,0973,77402,938000
21.00Loan 1231 Hudson Leased FeeNAP0Springing0Springing00000
22.00Loan 1The Woodlands of CharlottesvilleNAP28,4709,49031,434Springing54,0001,50054,00000
23.00Loan 1884 Riverside DriveNAP24,80724,8077,8081,85901,000000
24.00Loan223Securlock HAC Self-Storage Portfolio 71,96417,0220Springing02,27681,92600
24.01Property 1Securlock - Casa GrandeNAP         
24.02Property 1Securlock - CordovaNAP         
24.03Property 1Securlock - AntiochNAP         
25.00Loan231TownePlace Suites - La PlaceNAP7,3871,7597,5637,20308,544000
26.00Loan24, 251Envy Self Storage and RVNAP60,96815,2420Springing01,15527,71000
27.00Loan 1Interstate Self StorageNAP82,36713,0746,2022,9530916000
28.00Loan26, 2711122nd Street Portfolio 47,9187,98647,8647,97702,78000200
28.01Property 1260-262 West 122nd StreetNAP         
28.02Property 1240 West 122nd StreetNAP         
28.03Property 1238 West 122nd StreetNAP         
28.04Property 1242 West 122nd StreetNAP         
28.05Property 1236 West 122nd StreetNAP         
28.06Property 1244 West 122nd StreetNAP         
28.07Property 12268 Frederick Douglas BoulevardNAP         
28.08Property 1234 West 122nd StreetNAP         

A-1-15

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameAnnual Ground Rent Increases (Y/N)Upfront RE Tax Reserve ($)Monthly RE Tax Reserve ($)Upfront Insurance Reserve ($)Monthly Insurance Reserve ($)Upfront Replacement / PIP Reserve ($)Monthly Replacement / FF&E Reserve ($)Replacement Reserve Caps ($)Upfront TI/LC Reserve ($)Monthly TI/LC Reserve ($)
28.09Property 1222 Saint Nicholas AvenueNAP         
28.10Property 12500 Frederick Douglas BoulevardNAP         
28.11Property 1262 West 115th StreetNAP         
29.00Loan281Heights MarketplaceNAP111,10415,1160Springing024314,604150,0001,623
30.00Loan 1TownePlace Suites The VillagesNAP98,78010,9760Springing010,736000
31.00Loan 1Garver Little RockNAP06,19701,2920595003,969
32.00Loan291Home2Suites Hilton HeadNAP73,93412,32281,8969,10004,630000
33.00Loan 3Lowy Bronx Multifamily Portfolio 19,8259,44116,4343,1300844000
33.01Property 1375 East 209th StreetNAP         
33.02Property 12679 Decatur AvenueNAP         
33.03Property 13053 Hull AvenueNAP         
34.00Loan 1Arizona PavilionsNAP07,8314,2918170304001,622
35.00Loan301Boonton IndustrialNAP0Springing0Springing0Springing000
36.00Loan 1Leisure LivingNAP31,7756,35517,0041,54620,00051750,00000
37.00Loan311Walmart DelandNAP0Springing0Springing0Springing00Springing
38.00Loan32, 331Bronxwood Mixed UseNAP06,1146,1191,4570604075,000348
39.00Loan 1Lost River Self StorageNAP18,1792,4735,0881,2120869000
40.00Loan 1Clara Point ApartmentsNAP4,7931,5217,1942,284100,0001,167000
41.00Loan34, 351Belamere Suites IINAP28,7614,1094,1882,09400000
42.00Loan 1AC Self Storage - Missouri CityNAP46,1887,6980Springing069024,82900
43.00Loan 1AC Self Storage - Arlington,TXNAP62,57410,4290Springing01,06538,35100
44.00Loan361Walgreens – Newport News, VANAP0Springing110Springing0Springing00Springing
45.00Loan371Walgreens San Tan ValleyNAP0Springing1,7755920Springing00Springing
46.00Loan 1Amidon Place ApartmentsNAP5,7545,4807,3963,52260,5003,750000
47.00Loan381Estrella Crossroads10% every 10 years through 2075 followed by 10% increases in either 5 or 10-year increments starting in 2075 through lease expiration in 21047,7512,4611,0833440381001,903
48.00Loan391Federales ChicagoNAP30,0994,30034,8934,362011200586
49.00Loan 1Shops at Valle VistaNAP22,2054,2301,315626017610,58501,329
50.00Loan 1Villas at the WoodlandsNAP32,0656,10816,7081,76801,333000
51.00Loan 1Turtle Creek ApartmentsNAP12,1713,3818,5823,30102,774000
52.00Loan401FleetPride IndustrialNAP001,8106030296001,479
53.00Loan411Walgreens CambridgeNAP0Springing341Springing0Springing000
54.00Loan421Parq on 8th ApartmentsNAP7,9873,99426,8092,23401,958000
55.00Loan 1Lord Duplin ApartmentsNAP21,2813,3784,7062,24101,708000
56.00Loan 2Oak Hill & City Walk MHC Portfolio 10,3271,4056383040484000
56.01Property 1City Walk MHCNAP         
56.02Property 1Oak Hill MHCNAP         
57.00Loan4314070 Butler Pike OfficeNAP13,1013,11962259303410100,0001,703
58.00Loan 17-Eleven TampaNAP0Springing6693340Springing00Springing
59.00Loan 1CVS Mars HillNAP0Springing1,002Springing0Springing000
60.00Loan 15800 BrookhollowNAP46,1165,3620Springing01,123001,872
61.00Loan 1Dollar General-Saginaw (E. Washington Road)NAP4,0003330Springing00000

A-1-16

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameTI/LC Caps ($)Upfront Debt Service Reserve ($)Monthly Debt Service Reserve ($)Debt Service Reserve Cap ($)Upfront Deferred Maintenance Reserve ($)Upfront Other Reserve ($)Monthly Other Reserve ($)Other Reserve DescriptionOther Reserve Cap ($)Holdback/ Earnout Amount ($)
1.00Loan42Velocity Industrial Portfolio000004,784,6010Upfront Leasing Reserve ($4,000,000); Rent Concession Reserve (784,600.86)00
1.01Property 12750 Morris Road          
1.02Property 11180 Church Road          
2.00Loan 1The Grace Building0000033,543,7500Free Rent Reserve ($25,964,570); Parking Rent Shortfall Reserve ($1,608,940); Lobby/Elevator Work Reserve ($5,970,240)00
3.00Loan 1Malibu Colony Plaza285,925000000NAP00
4.00Loan 8Mason Multifamily Portfolio000044,5005,0000Radon Reserve00
4.01Property 1University Heights          
4.02Property 1Ashbury Court          
4.03Property 1James Court          
4.04Property 1Old Orchard          
4.05Property 1Ashbury East          
4.06Property 1Colonial West          
4.07Property 1Colonial East          
4.08Property 1Cardinal Apartments          
5.00Loan 1Gramercy Plaza00000845,2790Rent Concession Reserve ($740,024); Existing TI/LC Reserve ($105,255)00
6.00Loan51Bell Towne Centre$1,500,000, but reduces to $1,000,000 effective 1/1/2026000000NAP00
7.00Loan 14Rollins Portfolio261,383000000NAP0NAP
7.01Property 1Lodi          
7.02Property 1Sacramento          
7.03Property 1Geotech Supply          
7.04Property 1Vacaville          
7.05Property 1Rancho Cordova          
7.06Property 1Modesto          
7.07Property 1Auburn          
7.08Property 1Livermore          
7.09Property 1Salinas          
7.10Property 1Yuba City          
7.11Property 1Santa Rosa          
7.12Property 1Redding          
7.13Property 1Chico          
7.14Property 1Sonora          
8.00Loan6, 711010 Building and Heinen’s Rotunda Building00Springing0000NAP00
9.00Loan8, 9, 10, 1112302 Webster00000380,82312,542Ground Reserve (Upfront: $12,500.00; Monthly: $12,541.67), Outstanding Leases Obligation Reserve (Upfront: $368,323.00)03,550,778
10.00Loan 1The Wyatt at Northern Lights0000000NAP00
11.00Loan12, 13, 14, 151Trader Joe’s LIC38,91700001,347,2050Free Rent Reserve02,750,000
12.00Loan16, 171The Westchester2,322,93000000SpringingNM Reserve Fund7,159,8000
13.00Loan 1Metro Crossing630,00000088,75000NAP00
14.00Loan1811ExchangeRight 47000044,043156,9660Giant Eagle Rent Reserve00
14.01Property 1Kroger - Columbus, OH          
14.02Property 1Giant Eagle - Streetsboro, OH          
14.03Property 1Walgreens - Cordova, TN          
14.04Property 1Fresenius Medical Care - Baton Rouge, LA          
14.05Property 1BB&T - Lancaster, PA          
14.06Property 1Dollar General - Delhi, CA          
14.07Property 1Verizon Wireless - Columbia, SC          
14.08Property 1Napa Auto Parts - Columbus, OH          
14.09Property 1Dollar Tree - Idaho Falls, ID          
14.10Property 1Dollar Tree - Trenton, NJ          
14.11Property 1Dollar General - Lubbock, TX          
15.00Loan 1Seacrest Homes0000000NAP00
16.00Loan 1Ranch Self Storage0000000NAP00
17.00Loan19, 201Elmwood Distribution Center0000000NAP00
18.00Loan211Herndon Square1,600,000000000NAP00
19.00Loan 1The Plaza at Williams Centre400,0000000152,9120Existing TI/LC Reserve Funds00
20.00Loan 1Lafayette Arms Apartments000064,91400NAP00
21.00Loan 1231 Hudson Leased Fee000000SpringingExtraordinary Lease Payments Reserve00
22.00Loan 1The Woodlands of Charlottesville0000015,2370Condominium Common Charges Reserve00
23.00Loan 1884 Riverside Drive0000257,49700NAP00
24.00Loan223Securlock HAC Self-Storage Portfolio000000SpringingSpringing Cash Trap Reserve00
24.01Property 1Securlock - Casa Grande          
24.02Property 1Securlock - Cordova          
24.03Property 1Securlock - Antioch          
25.00Loan231TownePlace Suites - La Place0000000NAP00
26.00Loan24, 251Envy Self Storage and RV0000000NAP00
27.00Loan 1Interstate Self Storage0000108,90600NAP00
28.00Loan26, 2711122nd Street Portfolio000046,17000NAP00
28.01Property 1260-262 West 122nd Street          
28.02Property 1240 West 122nd Street          
28.03Property 1238 West 122nd Street          
28.04Property 1242 West 122nd Street          
28.05Property 1236 West 122nd Street          
28.06Property 1244 West 122nd Street          
28.07Property 12268 Frederick Douglas Boulevard          
28.08Property 1234 West 122nd Street          

A-1-17

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

               
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameTI/LC Caps ($)Upfront Debt Service Reserve ($)Monthly Debt Service Reserve ($)Debt Service Reserve Cap ($)Upfront Deferred Maintenance Reserve ($)Upfront Other Reserve ($)Monthly Other Reserve ($)Other Reserve DescriptionOther Reserve Cap ($)Holdback/ Earnout Amount ($)
28.09Property 1222 Saint Nicholas Avenue          
28.10Property 12500 Frederick Douglas Boulevard          
28.11Property 1262 West 115th Street          
29.00Loan281Heights Marketplace175,000000062,9060Crumbl Free Rent ($14,437.5), Crumbl TI/LC Reserve ($48,468.75)00
30.00Loan 1TownePlace Suites The Villages0000000NAP00
31.00Loan 1Garver Little Rock0000000NAP00
32.00Loan291Home2Suites Hilton Head0240,0000000SpringingPIP Reserve, Seasonality Reserve$0.00, $200,0000
33.00Loan 3Lowy Bronx Multifamily Portfolio000013,12500NAP00
33.01Property 1375 East 209th Street          
33.02Property 12679 Decatur Avenue          
33.03Property 13053 Hull Avenue          
34.00Loan 1Arizona Pavilions0000000NAP00
35.00Loan301Boonton Industrial0000000NAP00
36.00Loan 1Leisure Living000016,12500NAP00
37.00Loan311Walmart Deland0000000NAP00
38.00Loan32, 331Bronxwood Mixed Use75,0000001,12535,4000Rent Reserve00
39.00Loan 1Lost River Self Storage0000000NAP00
40.00Loan 1Clara Point Apartments000011,12500NAP00
41.00Loan34, 351Belamere Suites II000000SpringingVacant Parcel Debt Yield Reserve00
42.00Loan 1AC Self Storage - Missouri City0000000NAP00
43.00Loan 1AC Self Storage - Arlington,TX0000000NAP00
44.00Loan361Walgreens – Newport News, VA0000000NAP00
45.00Loan371Walgreens San Tan Valley0000000NAP00
46.00Loan 1Amidon Place Apartments000020,68800NAP00
47.00Loan381Estrella Crossroads00001,8750SpringingGround Rent Reserve00
48.00Loan391Federales Chicago0000000NAP00
49.00Loan 1Shops at Valle Vista79,7540003,75000NAP00
50.00Loan 1Villas at the Woodlands000023,75000NAP00
51.00Loan 1Turtle Creek Apartments000051,3138,7500Randon Reserve00
52.00Loan401FleetPride Industrial00003,41000NAP00
53.00Loan411Walgreens Cambridge0000000NAP00
54.00Loan421Parq on 8th Apartments0100,000001,25000NAP00
55.00Loan 1Lord Duplin Apartments000010,49400NAP00
56.00Loan 2Oak Hill & City Walk MHC Portfolio000091,87500NAP00
56.01Property 1City Walk MHC          
56.02Property 1Oak Hill MHC          
57.00Loan4314070 Butler Pike Office0000028,8090Free Rent Reserve00
58.00Loan 17-Eleven Tampa000009,1000Plymouth St Reserve00
59.00Loan 1CVS Mars Hill0000000NAP00
60.00Loan 15800 Brookhollow000029,37500NAP00
61.00Loan 1Dollar General-Saginaw (E. Washington Road)0000000NAP00

A-1-18

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

       
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameHoldback/ Earnout DescriptionLockbox Type
1.00Loan42Velocity Industrial PortfolioNAPHard
1.01Property 12750 Morris Road  
1.02Property 11180 Church Road  
2.00Loan 1The Grace BuildingNAPHard
3.00Loan 1Malibu Colony PlazaNAPSpringing
4.00Loan 8Mason Multifamily PortfolioNAPSpringing
4.01Property 1University Heights  
4.02Property 1Ashbury Court  
4.03Property 1James Court  
4.04Property 1Old Orchard  
4.05Property 1Ashbury East  
4.06Property 1Colonial West  
4.07Property 1Colonial East  
4.08Property 1Cardinal Apartments  
5.00Loan 1Gramercy PlazaNAPSoft
6.00Loan51Bell Towne CentreNAPHard
7.00Loan 14Rollins PortfolioNAPHard
7.01Property 1Lodi  
7.02Property 1Sacramento  
7.03Property 1Geotech Supply  
7.04Property 1Vacaville  
7.05Property 1Rancho Cordova  
7.06Property 1Modesto  
7.07Property 1Auburn  
7.08Property 1Livermore  
7.09Property 1Salinas  
7.10Property 1Yuba City  
7.11Property 1Santa Rosa  
7.12Property 1Redding  
7.13Property 1Chico  
7.14Property 1Sonora  
8.00Loan6, 711010 Building and Heinen’s Rotunda BuildingNAPSpringing
9.00Loan8, 9, 10, 1112302 WebsterThe earnout reserve will be released (a) provided no event of default is continuing, (b) no sweep exists, (c) upon each of the 3 commercial retail tenants being in occupancy, open for business and paying unabated base rent (the “earnout conditions”), as evidence by individual tenant estoppels and (d) to the extent that an NCF DY of 7.00% is achieved (DY being calculated by eliminating any funds remaining in the earnout reserve from the OPB of the Loan).Springing
10.00Loan 1The Wyatt at Northern LightsNAPSpringing
11.00Loan12, 13, 14, 151Trader Joe’s LICLender shall, or shall direct Servicer to, deposit Five Iron Golf Earnout Funds into the Cash Management Account to be applied in accordance with section 6.12.1 of the Loan Agreement provided (a) no Event of Default (b) Lender shall have approved final form of the Five Iron Lease, (c) Borrower has  delivered to Lender all required certificates of occupancy, (d) the  Debt Yield after giving effect to the Five Iron Lease is not less than 7.0%, and (e) a Five Iron Opening Event has occured. In the event that a Five Iron Golf Opening Event has not occured on or prior to July 1, 2024, Lender shall apply the Five Iron Golf Earnout Funds to the Outstanding Principal Balance of the Loan, together with the Yield Maintenance Premium.Hard
12.00Loan16, 171The WestchesterNAPHard
13.00Loan 1Metro CrossingNAPSpringing
14.00Loan1811ExchangeRight 47NAPHard
14.01Property 1Kroger - Columbus, OH  
14.02Property 1Giant Eagle - Streetsboro, OH  
14.03Property 1Walgreens - Cordova, TN  
14.04Property 1Fresenius Medical Care - Baton Rouge, LA  
14.05Property 1BB&T - Lancaster, PA  
14.06Property 1Dollar General - Delhi, CA  
14.07Property 1Verizon Wireless - Columbia, SC  
14.08Property 1Napa Auto Parts - Columbus, OH  
14.09Property 1Dollar Tree - Idaho Falls, ID  
14.10Property 1Dollar Tree - Trenton, NJ  
14.11Property 1Dollar General - Lubbock, TX  
15.00Loan 1Seacrest HomesNAPSpringing
16.00Loan 1Ranch Self StorageNAPSpringing
17.00Loan19, 201Elmwood Distribution CenterNAPSpringing
18.00Loan211Herndon SquareNAPSpringing
19.00Loan 1The Plaza at Williams CentreNAPSpringing
20.00Loan 1Lafayette Arms ApartmentsNAPSpringing
21.00Loan 1231 Hudson Leased FeeNAPSpringing
22.00Loan 1The Woodlands of CharlottesvilleNAPSpringing
23.00Loan 1884 Riverside DriveNAPSpringing
24.00Loan223Securlock HAC Self-Storage PortfolioNAPSpringing
24.01Property 1Securlock - Casa Grande  
24.02Property 1Securlock - Cordova  
24.03Property 1Securlock - Antioch  
25.00Loan231TownePlace Suites - La PlaceNAPSpringing
26.00Loan24, 251Envy Self Storage and RVNAPSpringing
27.00Loan 1Interstate Self StorageNAPSpringing
28.00Loan26, 2711122nd Street PortfolioNAPSoft
28.01Property 1260-262 West 122nd Street  
28.02Property 1240 West 122nd Street  
28.03Property 1238 West 122nd Street  
28.04Property 1242 West 122nd Street  
28.05Property 1236 West 122nd Street  
28.06Property 1244 West 122nd Street  
28.07Property 12268 Frederick Douglas Boulevard  
28.08Property 1234 West 122nd Street  

A-1-19

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

       
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameHoldback/ Earnout DescriptionLockbox Type
28.09Property 1222 Saint Nicholas Avenue  
28.10Property 12500 Frederick Douglas Boulevard  
28.11Property 1262 West 115th Street  
29.00Loan281Heights MarketplaceNAPSpringing
30.00Loan 1TownePlace Suites The VillagesNAPSpringing
31.00Loan 1Garver Little RockNAPHard
32.00Loan291Home2Suites Hilton HeadNAPHard
33.00Loan 3Lowy Bronx Multifamily PortfolioNAPSpringing
33.01Property 1375 East 209th Street  
33.02Property 12679 Decatur Avenue  
33.03Property 13053 Hull Avenue  
34.00Loan 1Arizona PavilionsNAPSpringing
35.00Loan301Boonton IndustrialNAPSpringing
36.00Loan 1Leisure LivingNAPSpringing
37.00Loan311Walmart DelandNAPHard
38.00Loan32, 331Bronxwood Mixed UseNAPSpringing
39.00Loan 1Lost River Self StorageNAPSpringing
40.00Loan 1Clara Point ApartmentsNAPSpringing
41.00Loan34, 351Belamere Suites IINAPHard
42.00Loan 1AC Self Storage - Missouri CityNAPSpringing
43.00Loan 1AC Self Storage - Arlington,TXNAPSpringing
44.00Loan361Walgreens – Newport News, VANAPSpringing
45.00Loan371Walgreens San Tan ValleyNAPHard
46.00Loan 1Amidon Place ApartmentsNAPSpringing
47.00Loan381Estrella CrossroadsNAPSpringing
48.00Loan391Federales ChicagoNAPHard
49.00Loan 1Shops at Valle VistaNAPHard
50.00Loan 1Villas at the WoodlandsNAPSpringing
51.00Loan 1Turtle Creek ApartmentsNAPSpringing
52.00Loan401FleetPride IndustrialNAPSpringing
53.00Loan411Walgreens CambridgeNAPSpringing
54.00Loan421Parq on 8th ApartmentsNAPSpringing
55.00Loan 1Lord Duplin ApartmentsNAPSpringing
56.00Loan 2Oak Hill & City Walk MHC PortfolioNAPSpringing
56.01Property 1City Walk MHC  
56.02Property 1Oak Hill MHC  
57.00Loan4314070 Butler Pike OfficeNAPSpringing
58.00Loan 17-Eleven TampaNAPSpringing
59.00Loan 1CVS Mars HillNAPSpringing
60.00Loan 15800 BrookhollowNAPSpringing
61.00Loan 1Dollar General-Saginaw (E. Washington Road)NAPHard

A-1-20

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                   
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameCash ManagementExcess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)Tenant Specific Excess Cash Trap Trigger (Y/N)Pari Passu (Y/N)Pari Passu in Trust Controlling (Y/N)Trust Pari Passu Cut-off Date Balance ($)Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)Subordinate Companion Loan Cut-off Date Balance ($)Subordinate Companion Loan Interest RateWhole Loan Cut-off Date Balance ($)Whole Loan Monthly Debt Service ($)Whole Loan Cut-off Date LTV Ratio (%)
1.00Loan42Velocity Industrial PortfolioIn PlaceYesYesYesYes65,000,00010,000,00027,290.51204,678.82NAPNAPNAPNAPNAP
1.01Property 12750 Morris Road              
1.02Property 11180 Church Road              
2.00Loan 1The Grace BuildingSpringingYesNoYesNo50,000,000833,000,0001,894,721.172,008,449.93367,000,0002.69210%1,250,000,0002,843,219.0458.1%
3.00Loan 1Malibu Colony PlazaSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.00Loan 8Mason Multifamily PortfolioSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
4.01Property 1University Heights              
4.02Property 1Ashbury Court              
4.03Property 1James Court              
4.04Property 1Old Orchard              
4.05Property 1Ashbury East              
4.06Property 1Colonial West              
4.07Property 1Colonial East              
4.08Property 1Cardinal Apartments              
5.00Loan 1Gramercy PlazaSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
6.00Loan51Bell Towne CentreSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
7.00Loan 14Rollins PortfolioSpringingYesYesYesYes24,400,00015,000,00040,675.95106,842.17NAPNAPNAPNAPNAP
7.01Property 1Lodi              
7.02Property 1Sacramento              
7.03Property 1Geotech Supply              
7.04Property 1Vacaville              
7.05Property 1Rancho Cordova              
7.06Property 1Modesto              
7.07Property 1Auburn              
7.08Property 1Livermore              
7.09Property 1Salinas              
7.10Property 1Yuba City              
7.11Property 1Santa Rosa              
7.12Property 1Redding              
7.13Property 1Chico              
7.14Property 1Sonora              
8.00Loan6, 711010 Building and Heinen’s Rotunda BuildingSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
9.00Loan8, 9, 10, 1112302 WebsterSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
10.00Loan 1The Wyatt at Northern LightsSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
11.00Loan12, 13, 14, 151Trader Joe’s LICSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
12.00Loan16, 171The WestchesterSpringingYesNoYesNo20,000,000323,000,000886,941.55941,860.5357,000,0000400,000,0001,098,3801
13.00Loan 1Metro CrossingSpringingYesYesYesYes20,000,00014,450,00063,747.00151,978.15NAPNAPNAPNAPNAP
14.00Loan1811ExchangeRight 47SpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
14.01Property 1Kroger - Columbus, OH              
14.02Property 1Giant Eagle - Streetsboro, OH              
14.03Property 1Walgreens - Cordova, TN              
14.04Property 1Fresenius Medical Care - Baton Rouge, LA              
14.05Property 1BB&T - Lancaster, PA              
14.06Property 1Dollar General - Delhi, CA              
14.07Property 1Verizon Wireless - Columbia, SC              
14.08Property 1Napa Auto Parts - Columbus, OH              
14.09Property 1Dollar Tree - Idaho Falls, ID              
14.10Property 1Dollar Tree - Trenton, NJ              
14.11Property 1Dollar General - Lubbock, TX              
15.00Loan 1Seacrest HomesSpringingNoNoYesNo18,000,00030,000,00098,600.69157,761.11NAPNAPNAPNAPNAP
16.00Loan 1Ranch Self StorageSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
17.00Loan19, 201Elmwood Distribution CenterSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
18.00Loan211Herndon SquareSpringingYesYesYesNo14,936,85515,434,75174,178.20145,963.56NAPNAPNAPNAPNAP
19.00Loan 1The Plaza at Williams CentreSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
20.00Loan 1Lafayette Arms ApartmentsSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
21.00Loan 1231 Hudson Leased FeeSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
22.00Loan 1The Woodlands of CharlottesvilleSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
23.00Loan 1884 Riverside DriveSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.00Loan223Securlock HAC Self-Storage PortfolioSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
24.01Property 1Securlock - Casa Grande              
24.02Property 1Securlock - Cordova              
24.03Property 1Securlock - Antioch              
25.00Loan231TownePlace Suites - La PlaceSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
26.00Loan24, 251Envy Self Storage and RVSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
27.00Loan 1Interstate Self StorageSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
28.00Loan26, 2711122nd Street PortfolioSpringingYesNoYesNo8,000,00015,000,00049,427.0875,788.19NAPNAPNAPNAPNAP
28.01Property 1260-262 West 122nd Street              
28.02Property 1240 West 122nd Street              
28.03Property 1238 West 122nd Street              
28.04Property 1242 West 122nd Street              
28.05Property 1236 West 122nd Street              
28.06Property 1244 West 122nd Street              
28.07Property 12268 Frederick Douglas Boulevard              
28.08Property 1234 West 122nd Street              

A-1-21

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                   
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameCash ManagementExcess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)Tenant Specific Excess Cash Trap Trigger (Y/N)Pari Passu (Y/N)Pari Passu in Trust Controlling (Y/N)Trust Pari Passu Cut-off Date Balance ($)Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)Subordinate Companion Loan Cut-off Date Balance ($)Subordinate Companion Loan Interest RateWhole Loan Cut-off Date Balance ($)Whole Loan Monthly Debt Service ($)Whole Loan Cut-off Date LTV Ratio (%)
28.09Property 1222 Saint Nicholas Avenue              
28.10Property 12500 Frederick Douglas Boulevard              
28.11Property 1262 West 115th Street              
29.00Loan281Heights MarketplaceSpringingNoNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
30.00Loan 1TownePlace Suites The VillagesSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
31.00Loan 1Garver Little RockSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
32.00Loan291Home2Suites Hilton HeadIn PlaceYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33.00Loan 3Lowy Bronx Multifamily PortfolioSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
33.01Property 1375 East 209th Street              
33.02Property 12679 Decatur Avenue              
33.03Property 13053 Hull Avenue              
34.00Loan 1Arizona PavilionsSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
35.00Loan301Boonton IndustrialSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
36.00Loan 1Leisure LivingSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
37.00Loan311Walmart DelandSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
38.00Loan32, 331Bronxwood Mixed UseSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
39.00Loan 1Lost River Self StorageSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
40.00Loan 1Clara Point ApartmentsSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
41.00Loan34, 351Belamere Suites IISpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
42.00Loan 1AC Self Storage - Missouri CitySpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
43.00Loan 1AC Self Storage - Arlington,TXSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
44.00Loan361Walgreens – Newport News, VASpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
45.00Loan371Walgreens San Tan ValleySpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
46.00Loan 1Amidon Place ApartmentsSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
47.00Loan381Estrella CrossroadsSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
48.00Loan391Federales ChicagoSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
49.00Loan 1Shops at Valle VistaSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
50.00Loan 1Villas at the WoodlandsSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
51.00Loan 1Turtle Creek ApartmentsSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
52.00Loan401FleetPride IndustrialSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
53.00Loan411Walgreens CambridgeSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
54.00Loan421Parq on 8th ApartmentsSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
55.00Loan 1Lord Duplin ApartmentsSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
56.00Loan 2Oak Hill & City Walk MHC PortfolioSpringingYesNoNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
56.01Property 1City Walk MHC              
56.02Property 1Oak Hill MHC              
57.00Loan4314070 Butler Pike OfficeSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
58.00Loan 17-Eleven TampaSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
59.00Loan 1CVS Mars HillSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
60.00Loan 15800 BrookhollowSpringingYesYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP
61.00Loan 1Dollar General-Saginaw (E. Washington Road)In PlaceNoYesNoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP

A-1-22

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameWhole Loan Underwritten NCF DSCR (x)Whole Loan Underwritten NOI Debt Yield (%)Mezzanine Debt Cut-off Date Balance($)Mezzanine Debt Interest Rate (%)Total Debt Cut-off Date Balance ($)Total Debt Monthly Debt Service ($)Total Debt Cut-off Date LTV Ratio (%)Total Debt Underwritten NCF DSCR (x)Total Debt Underwritten NOI Debt Yield (%)Future Additional Debt Permitted (Y/N)Future Debt Permitted Type
1.00Loan42Velocity Industrial PortfolioNAPNAP10,000,00010.00000%85,000,000289,169.5665.5%1.928.3%NoNAP
1.01Property 12750 Morris Road           
1.02Property 11180 Church Road           
2.00Loan 1The Grace Building3.008.3%NAPNAPNAPNAPNAPNAPNAPYesMezzanine
3.00Loan 1Malibu Colony PlazaNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
4.00Loan 8Mason Multifamily PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
4.01Property 1University Heights           
4.02Property 1Ashbury Court           
4.03Property 1James Court           
4.04Property 1Old Orchard           
4.05Property 1Ashbury East           
4.06Property 1Colonial West           
4.07Property 1Colonial East           
4.08Property 1Cardinal Apartments           
5.00Loan 1Gramercy PlazaNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
6.00Loan51Bell Towne CentreNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
7.00Loan 14Rollins PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
7.01Property 1Lodi           
7.02Property 1Sacramento           
7.03Property 1Geotech Supply           
7.04Property 1Vacaville           
7.05Property 1Rancho Cordova           
7.06Property 1Modesto           
7.07Property 1Auburn           
7.08Property 1Livermore           
7.09Property 1Salinas           
7.10Property 1Yuba City           
7.11Property 1Santa Rosa           
7.12Property 1Redding           
7.13Property 1Chico           
7.14Property 1Sonora           
8.00Loan6, 711010 Building and Heinen’s Rotunda BuildingNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
9.00Loan8, 9, 10, 1112302 WebsterNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
10.00Loan 1The Wyatt at Northern LightsNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
11.00Loan12, 13, 14, 151Trader Joe’s LICNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
12.00Loan16, 171The Westchester30NAPNAPNAPNAPNAPNAPNAPNoNAP
13.00Loan 1Metro CrossingNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
14.00Loan1811ExchangeRight 47NAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
14.01Property 1Kroger - Columbus, OH           
14.02Property 1Giant Eagle - Streetsboro, OH           
14.03Property 1Walgreens - Cordova, TN           
14.04Property 1Fresenius Medical Care - Baton Rouge, LA           
14.05Property 1BB&T - Lancaster, PA           
14.06Property 1Dollar General - Delhi, CA           
14.07Property 1Verizon Wireless - Columbia, SC           
14.08Property 1Napa Auto Parts - Columbus, OH           
14.09Property 1Dollar Tree - Idaho Falls, ID           
14.10Property 1Dollar Tree - Trenton, NJ           
14.11Property 1Dollar General - Lubbock, TX           
15.00Loan 1Seacrest HomesNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
16.00Loan 1Ranch Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
17.00Loan19, 201Elmwood Distribution CenterNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
18.00Loan211Herndon SquareNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
19.00Loan 1The Plaza at Williams CentreNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
20.00Loan 1Lafayette Arms ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
21.00Loan 1231 Hudson Leased FeeNAPNAPNAPNAPNAPNAPNAPNAPNAPYesMezzanine
22.00Loan 1The Woodlands of CharlottesvilleNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
23.00Loan 1884 Riverside DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPYesMezzanine
24.00Loan223Securlock HAC Self-Storage PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
24.01Property 1Securlock - Casa Grande           
24.02Property 1Securlock - Cordova           
24.03Property 1Securlock - Antioch           
25.00Loan231TownePlace Suites - La PlaceNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
26.00Loan24, 251Envy Self Storage and RVNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
27.00Loan 1Interstate Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
28.00Loan26, 2711122nd Street PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
28.01Property 1260-262 West 122nd Street           
28.02Property 1240 West 122nd Street           
28.03Property 1238 West 122nd Street           
28.04Property 1242 West 122nd Street           
28.05Property 1236 West 122nd Street           
28.06Property 1244 West 122nd Street           
28.07Property 12268 Frederick Douglas Boulevard           
28.08Property 1234 West 122nd Street           

A-1-23

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameWhole Loan Underwritten NCF DSCR (x)Whole Loan Underwritten NOI Debt Yield (%)Mezzanine Debt Cut-off Date Balance($)Mezzanine Debt Interest Rate (%)Total Debt Cut-off Date Balance ($)Total Debt Monthly Debt Service ($)Total Debt Cut-off Date LTV Ratio (%)Total Debt Underwritten NCF DSCR (x)Total Debt Underwritten NOI Debt Yield (%)Future Additional Debt Permitted (Y/N)Future Debt Permitted Type
28.09Property 1222 Saint Nicholas Avenue           
28.10Property 12500 Frederick Douglas Boulevard           
28.11Property 1262 West 115th Street           
29.00Loan281Heights MarketplaceNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
30.00Loan 1TownePlace Suites The VillagesNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
31.00Loan 1Garver Little RockNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
32.00Loan291Home2Suites Hilton HeadNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
33.00Loan 3Lowy Bronx Multifamily PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
33.01Property 1375 East 209th Street           
33.02Property 12679 Decatur Avenue           
33.03Property 13053 Hull Avenue           
34.00Loan 1Arizona PavilionsNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
35.00Loan301Boonton IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
36.00Loan 1Leisure LivingNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
37.00Loan311Walmart DelandNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
38.00Loan32, 331Bronxwood Mixed UseNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
39.00Loan 1Lost River Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
40.00Loan 1Clara Point ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
41.00Loan34, 351Belamere Suites IINAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
42.00Loan 1AC Self Storage - Missouri CityNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
43.00Loan 1AC Self Storage - Arlington,TXNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
44.00Loan361Walgreens – Newport News, VANAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
45.00Loan371Walgreens San Tan ValleyNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
46.00Loan 1Amidon Place ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
47.00Loan381Estrella CrossroadsNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
48.00Loan391Federales ChicagoNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
49.00Loan 1Shops at Valle VistaNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
50.00Loan 1Villas at the WoodlandsNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
51.00Loan 1Turtle Creek ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
52.00Loan401FleetPride IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
53.00Loan411Walgreens CambridgeNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
54.00Loan421Parq on 8th ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
55.00Loan 1Lord Duplin ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
56.00Loan 2Oak Hill & City Walk MHC PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
56.01Property 1City Walk MHC           
56.02Property 1Oak Hill MHC           
57.00Loan4314070 Butler Pike OfficeNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
58.00Loan 17-Eleven TampaNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
59.00Loan 1CVS Mars HillNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
60.00Loan 15800 BrookhollowNAPNAPNAPNAPNAPNAPNAPNAPNAPNoNAP
61.00Loan 1Dollar General-Saginaw (E. Washington Road)NAPNAPNAPNAPNAPNAPNAPNAPNAPYesMezzanine

A-1-24

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

         
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameSponsorNon-Recourse Carveout GuarantorDelaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
1.00Loan42Velocity Industrial PortfolioZachary Moore and Anthony Grelli, Jr.Zachary Moore and Anthony Grelli, Jr.NoNo
1.01Property 12750 Morris Road    
1.02Property 11180 Church Road    
2.00Loan 1The Grace BuildingBrookfield Office Properties, Inc.BOP NYC OP LLC and Swig Investment Company, LLCNoNo
3.00Loan 1Malibu Colony PlazaKW Partnership, L.P. and KW Two Partnership, L.P.KW Partnership, L.P. and KW Two Partnership, L.P.NoNo
4.00Loan 8Mason Multifamily PortfolioJames C. Mason and Linda R. MasonJames C. Mason and Linda R. MasonNoNo
4.01Property 1University Heights    
4.02Property 1Ashbury Court    
4.03Property 1James Court    
4.04Property 1Old Orchard    
4.05Property 1Ashbury East    
4.06Property 1Colonial West    
4.07Property 1Colonial East    
4.08Property 1Cardinal Apartments    
5.00Loan 1Gramercy PlazaJeffrey PoriJeffrey PoriYesNo
6.00Loan51Bell Towne CentreNexus Development Corporation/Central DivisionCurtis R. OlsonNoNo
7.00Loan 14Rollins PortfolioNew Mountain Net Lease Corporation and New Mountain Net Lease Partners CorporationNew Mountain Net Lease Corporation and New Mountain Net Lease Partners CorporationNoNo
7.01Property 1Lodi    
7.02Property 1Sacramento    
7.03Property 1Geotech Supply    
7.04Property 1Vacaville    
7.05Property 1Rancho Cordova    
7.06Property 1Modesto    
7.07Property 1Auburn    
7.08Property 1Livermore    
7.09Property 1Salinas    
7.10Property 1Yuba City    
7.11Property 1Santa Rosa    
7.12Property 1Redding    
7.13Property 1Chico    
7.14Property 1Sonora    
8.00Loan6, 711010 Building and Heinen’s Rotunda BuildingGregory M. GeisGregory M. GeisNoNo
9.00Loan8, 9, 10, 1112302 WebsterAyush Kapahi and Michael FroningAyush Kapahi and Michael FroningNoNo
10.00Loan 1The Wyatt at Northern LightsTim Edwards, Wesley D. Hill and Darrin N. JonesTim Edwards, Wesley D. Hill and Darrin N. JonesNoYes
11.00Loan12, 13, 14, 151Trader Joe’s LICGary Feldman and Zhidong WuGary Feldman and Zhidong WuNoNo
12.00Loan16, 171The WestchesterSimon Property Group, L.P. and Institutional Mall Investors LLCSimon Property Group, L.P.NoNo
13.00Loan 1Metro CrossingJahan Moslehi and Andy ChienB33 RE Partners Investments II LLCNoNo
14.00Loan1811ExchangeRight 47David Fisher, Joshua Ungerecht, and Warren ThomasDavid Fisher, Joshua Ungerecht, and Warren ThomasYesNo
14.01Property 1Kroger - Columbus, OH    
14.02Property 1Giant Eagle - Streetsboro, OH    
14.03Property 1Walgreens - Cordova, TN    
14.04Property 1Fresenius Medical Care - Baton Rouge, LA    
14.05Property 1BB&T - Lancaster, PA    
14.06Property 1Dollar General - Delhi, CA    
14.07Property 1Verizon Wireless - Columbia, SC    
14.08Property 1Napa Auto Parts - Columbus, OH    
14.09Property 1Dollar Tree - Idaho Falls, ID    
14.10Property 1Dollar Tree - Trenton, NJ    
14.11Property 1Dollar General - Lubbock, TX    
15.00Loan 1Seacrest HomesLaisin LeungLaisin LeungNoNo
16.00Loan 1Ranch Self StorageDaniel L. Stephenson and The Daniel L. Stephenson Family TrustDaniel L. Stephenson and The Daniel L. Stephenson Family TrustNoNo
17.00Loan19, 201Elmwood Distribution CenterJeffrey J. FeilJeffrey J. FeilNoNo
18.00Loan211Herndon SquareBRIT Limited PartnershipBRIT Limited PartnershipNoNo
19.00Loan 1The Plaza at Williams CentreGeorge C. Larsen and Margaret LarsenGeorge C. Larsen and Margaret Larsen, as Trustees of the George and Margaret Larsen Exempt Trust U/A/D July 11, 2003 and DSB Holdings, L.L.C.NoNo
20.00Loan 1Lafayette Arms ApartmentsAbraham DeutschAbraham DeutschNoNo
21.00Loan 1231 Hudson Leased FeeVincent J. PonteVincent J. PonteNoNo
22.00Loan 1The Woodlands of CharlottesvilleTripp Stewart and Aharon LauferTripp Stewart and Aharon LauferNoNo
23.00Loan 1884 Riverside DriveEliezer M. Sternhell, A.K.A. Lazer SternhellEliezer M. Sternhell, A.K.A. Lazer SternhellNoYes
24.00Loan223Securlock HAC Self-Storage PortfolioSteven Houghton Sr.Steven Houghton Sr.NoNo
24.01Property 1Securlock - Casa Grande    
24.02Property 1Securlock - Cordova    
24.03Property 1Securlock - Antioch    
25.00Loan231TownePlace Suites - La PlaceKishorbhai S. Patel, Jayesh V. Patel and Vedant VasanjiKishorbhai S. Patel, Jayesh V. Patel and Vedant VasanjiNoNo
26.00Loan24, 251Envy Self Storage and RVJames L. LedwithJames L. Ledwith and the James L. Ledwith and Cathleen C. Gellepis Revocable Trust Dated April 26,2007, as Amended and Restated in 2012 and 2015, and as Amended in 2019NoNo
27.00Loan 1Interstate Self StorageHugh D. Cohen, Brian E. Boehmcke and Joel T. FlaxHugh D. Cohen, Brian E. Boehmcke and Joel T. FlaxNoYes
28.00Loan26, 2711122nd Street PortfolioBennat Berger and Andrew MillerBennat Berger and Andrew MillerNoNo
28.01Property 1260-262 West 122nd Street    
28.02Property 1240 West 122nd Street    
28.03Property 1238 West 122nd Street    
28.04Property 1242 West 122nd Street    
28.05Property 1236 West 122nd Street    
28.06Property 1244 West 122nd Street    
28.07Property 12268 Frederick Douglas Boulevard    
28.08Property 1234 West 122nd Street    

A-1-25

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

         
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameSponsorNon-Recourse Carveout GuarantorDelaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
28.09Property 1222 Saint Nicholas Avenue    
28.10Property 12500 Frederick Douglas Boulevard    
28.11Property 1262 West 115th Street    
29.00Loan281Heights MarketplaceUS Property Trust South America LLCUS Property Trust South America LLCNoNo
30.00Loan 1TownePlace Suites The VillagesDharmenda J. RamaDharmendra J. Rama and Joseph NisbettNoNo
31.00Loan 1Garver Little RockKaren E. KennedyKaren E. KennedyYesNo
32.00Loan291Home2Suites Hilton HeadHarinderjit Singh and Mandeep SinghHarinderjit Singh and Mandeep SinghNoNo
33.00Loan 3Lowy Bronx Multifamily PortfolioYehuda A. LowyYehuda A. LowyNoNo
33.01Property 1375 East 209th Street    
33.02Property 12679 Decatur Avenue    
33.03Property 13053 Hull Avenue    
34.00Loan 1Arizona PavilionsEric Brandon RosenbergEric Brandon RosenbergNoNo
35.00Loan301Boonton IndustrialJoseph Supor IIIJoseph Supor IIINoNo
36.00Loan 1Leisure LivingMarcia MaitenMarcia G. MaitenNoNo
37.00Loan311Walmart DelandJerald C. Eubank and Robert G. EubankJerald C. Eubank and Robert G. EubankNoNo
38.00Loan32, 331Bronxwood Mixed UseBarry SingerBarry SingerNoNo
39.00Loan 1Lost River Self StorageMark A. WilliamsMark A. WilliamsNoNo
40.00Loan 1Clara Point ApartmentsJoseph F. MullinsJoseph F. MullinsNoNo
41.00Loan34, 351Belamere Suites IIJohn KranjecJohn KranjecNoNo
42.00Loan 1AC Self Storage - Missouri CityTroy Downing and F. Craig MorrisTroy Downing and F. Craig MorrisNoNo
43.00Loan 1AC Self Storage - Arlington,TXTroy Downing and F. Craig MorrisTroy Downing and F. Craig MorrisNoNo
44.00Loan361Walgreens – Newport News, VAThomas A. Frame, Pamela E. Frame, and Revocable Living Trust of Thomas A. Frame and Pamela E. FrameThomas A. Frame, Pamela E. Frame, and Revocable Living Trust of Thomas A. Frame and Pamela E. FrameNoNo
45.00Loan371Walgreens San Tan ValleyJerald C. Eubank and Robert G. EubankJerald C. Eubank and Robert G. EubankNoNo
46.00Loan 1Amidon Place ApartmentsAmir Pasha EsfandiaryAmir Pasha EsfandiaryNoNo
47.00Loan381Estrella CrossroadsStarpoint Properties, LLCStarpoint Properties, LLCNoNo
48.00Loan391Federales ChicagoHenry Ohebshalom and Global Holdings Consolidated, LLCHenry Ohebshalom and Global Holdings Consolidated, LLCNoNo
49.00Loan 1Shops at Valle VistaJose Chacalo Hilu and Elias Husni HanonoJose Chacalo Hilu and Elias Husni HanonoNoNo
50.00Loan 1Villas at the WoodlandsJarek TadlaJarek TadlaNoNo
51.00Loan 1Turtle Creek ApartmentsReed Elder and Security Parks International, LLCReed Elder and Security Parks International, LLCNoNo
52.00Loan401FleetPride IndustrialChaim FromowitzChaim FromowitzNoNo
53.00Loan411Walgreens CambridgeDavid Schiff and Denise Ann Schiff SimonDavid Schiff and Denise Ann Schiff SimonNoNo
54.00Loan421Parq on 8th ApartmentsMarina GraeveMarina GraeveNoNo
55.00Loan 1Lord Duplin ApartmentsMichael Kalish, Yaakov Abdelhak and BBC Real Estate Limited Liability CompanyMichael Kalish, Yaakov Abdelhak and BBC Real Estate Limited Liability CompanyNoNo
56.00Loan 2Oak Hill & City Walk MHC PortfolioRyan Armstrong and Paul Clay DavisRyan Armstrong and Paul Clay DavisNoNo
56.01Property 1City Walk MHC    
56.02Property 1Oak Hill MHC    
57.00Loan4314070 Butler Pike OfficeAmber Yang CaoAmber Yang CaoNoNo
58.00Loan 17-Eleven TampaLewis I. Winarsky and Susan Lee WinarksyLewis I. Winarsky and Susan Lee WinarksyNoYes
59.00Loan 1CVS Mars HillThe Pepper Edmiston Trust dated August 21, 1990 and Pepper A. EdmistonThe Pepper Edmiston Trust dated August 21, 1990 and Pepper A. EdmistonNoNo
60.00Loan 15800 BrookhollowJeffrey J. FeilJeffrey J. FeilNoNo
61.00Loan 1Dollar General-Saginaw (E. Washington Road)Ladder Capital CRE Equity LLCLadder Capital CRE Equity LLCNoNo

A-1-26

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                      
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameLoan PurposeProperty Located Within a Qualified Opportunity Zone (Y/N)Sources: Loan Amount ($)Sources: Principal’s New Cash Contribution ($)Sources: Subordinate Debt ($)Sources: Other Sources ($)Sources: Total Sources ($)Uses: Loan Payoff ($)Uses: Purchase Price ($)Uses: Closing Costs ($)Uses: Reserves ($)Uses: Principal Equity Distribution ($)Uses: Other Uses ($)Uses: Total Uses ($)Franchise Agreement ExpirationUnderwritten ADR ($)Underwritten RevPAR ($)
1.00Loan42Velocity Industrial PortfolioRefinance 75,000,000010,000,000085,000,00070,404,50701,315,8705,019,5248,260,099085,000,000 NAPNAP
1.01Property 12750 Morris Road               NAPNAP
1.02Property 11180 Church Road               NAPNAP
2.00Loan 1The Grace BuildingRefinance 883,000,0000367,000,00001,250,000,000905,439,802014,879,03589,716,149239,965,01301,250,000,000 NAPNAP
3.00Loan 1Malibu Colony PlazaRefinance 48,000,00000048,000,00041,221,2170426,29906,352,483048,000,000 NAPNAP
4.00Loan 8Mason Multifamily PortfolioRefinance 37,000,000004,033,00241,033,00236,834,3010677,120427,4273,094,154041,033,002 NAPNAP
4.01Property 1University Heights               NAPNAP
4.02Property 1Ashbury Court               NAPNAP
4.03Property 1James Court               NAPNAP
4.04Property 1Old Orchard               NAPNAP
4.05Property 1Ashbury East               NAPNAP
4.06Property 1Colonial West               NAPNAP
4.07Property 1Colonial East               NAPNAP
4.08Property 1Cardinal Apartments               NAPNAP
5.00Loan 1Gramercy PlazaAcquisition 27,200,00024,304,1440051,504,144045,000,0001,539,1054,965,0390051,504,144 NAPNAP
6.00Loan51Bell Towne CentreRefinance 26,600,00000026,600,00021,514,9660386,139873,4933,825,402026,600,000 NAPNAP
7.00Loan 14Rollins PortfolioAcquisition 39,400,00021,546,2330060,946,233060,575,000371,23300060,946,233 NAPNAP
7.01Property 1Lodi               NAPNAP
7.02Property 1Sacramento               NAPNAP
7.03Property 1Geotech Supply               NAPNAP
7.04Property 1Vacaville               NAPNAP
7.05Property 1Rancho Cordova               NAPNAP
7.06Property 1Modesto               NAPNAP
7.07Property 1Auburn               NAPNAP
7.08Property 1Livermore               NAPNAP
7.09Property 1Salinas               NAPNAP
7.10Property 1Yuba City               NAPNAP
7.11Property 1Santa Rosa               NAPNAP
7.12Property 1Redding               NAPNAP
7.13Property 1Chico               NAPNAP
7.14Property 1Sonora               NAPNAP
8.00Loan6, 711010 Building and Heinen’s Rotunda BuildingRefinance 24,250,0001,664,9580025,914,95825,176,8450686,44651,6670025,914,958 NAPNAP
9.00Loan8, 9, 10, 1112302 WebsterRefinance 23,200,00090,0000023,290,00018,334,4440876,1014,079,4550023,290,000 NAPNAP
10.00Loan 1The Wyatt at Northern LightsAcquisition 22,750,00012,761,5000035,511,500035,000,000320,736190,7640035,511,500 NAPNAP
11.00Loan12, 13, 14, 151Trader Joe’s LICRefinance 20,300,00000020,300,00011,620,5080465,3115,108,7613,105,421020,300,000 NAPNAP
12.00Loan16, 171The WestchesterRefinance 343,000,000057,000,0000400,000,000318,094,84502,580,4608,006,07571,318,6200400,000,000 NAPNAP
13.00Loan 1Metro CrossingAcquisition 34,450,00019,390,1350053,840,135052,900,000296,193643,9420053,840,135 NAPNAP
14.00Loan1811ExchangeRight 47Acquisition 20,000,00019,820,1790039,820,179037,989,514827,0021,003,6630039,820,179 NAPNAP
14.01Property 1Kroger - Columbus, OH               NAPNAP
14.02Property 1Giant Eagle - Streetsboro, OH               NAPNAP
14.03Property 1Walgreens - Cordova, TN               NAPNAP
14.04Property 1Fresenius Medical Care - Baton Rouge, LA               NAPNAP
14.05Property 1BB&T - Lancaster, PA               NAPNAP
14.06Property 1Dollar General - Delhi, CA               NAPNAP
14.07Property 1Verizon Wireless - Columbia, SC               NAPNAP
14.08Property 1Napa Auto Parts - Columbus, OH               NAPNAP
14.09Property 1Dollar Tree - Idaho Falls, ID               NAPNAP
14.10Property 1Dollar Tree - Trenton, NJ               NAPNAP
14.11Property 1Dollar General - Lubbock, TX               NAPNAP
15.00Loan 1Seacrest HomesRefinance 48,000,000187,402NAPNAP48,187,40247,669,187NAP514,5493,667NAPNAP48,187,402 NAPNAP
16.00Loan 1Ranch Self StorageRefinance              NAPNAP
17.00Loan19, 201Elmwood Distribution CenterRefinance              NAPNAP
18.00Loan211Herndon SquareRefinance              NAPNAP
19.00Loan 1The Plaza at Williams CentreRefinance              NAPNAP
20.00Loan 1Lafayette Arms ApartmentsRefinance              NAPNAP
21.00Loan 1231 Hudson Leased FeeRefinance              NAPNAP
22.00Loan 1The Woodlands of CharlottesvilleRefinance              NAPNAP
23.00Loan 1884 Riverside DriveRefinance              NAPNAP
24.00Loan223Securlock HAC Self-Storage PortfolioRefinance              NAPNAP
24.01Property 1Securlock - Casa Grande               NAPNAP
24.02Property 1Securlock - Cordova               NAPNAP
24.03Property 1Securlock - Antioch               NAPNAP
25.00Loan231TownePlace Suites - La PlaceRefinance             12/3/20334/28/19003/14/1900
26.00Loan24, 251Envy Self Storage and RVAcquisition              NAPNAP
27.00Loan 1Interstate Self StorageAcquisition              NAPNAP
28.00Loan26, 2711122nd Street PortfolioRefinance              NAPNAP
28.01Property 1260-262 West 122nd Street               NAPNAP
28.02Property 1240 West 122nd Street               NAPNAP
28.03Property 1238 West 122nd Street               NAPNAP
28.04Property 1242 West 122nd Street               NAPNAP
28.05Property 1236 West 122nd Street               NAPNAP
28.06Property 1244 West 122nd Street               NAPNAP
28.07Property 12268 Frederick Douglas Boulevard               NAPNAP
28.08Property 1234 West 122nd Street               NAPNAP

A-1-27

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                      
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameLoan PurposeProperty Located Within a Qualified Opportunity Zone (Y/N)Sources: Loan Amount ($)Sources: Principal’s New Cash Contribution ($)Sources: Subordinate Debt ($)Sources: Other Sources ($)Sources: Total Sources ($)Uses: Loan Payoff ($)Uses: Purchase Price ($)Uses: Closing Costs ($)Uses: Reserves ($)Uses: Principal Equity Distribution ($)Uses: Other Uses ($)Uses: Total Uses ($)Franchise Agreement ExpirationUnderwritten ADR ($)Underwritten RevPAR ($)
28.09Property 1222 Saint Nicholas Avenue               NAPNAP
28.10Property 12500 Frederick Douglas Boulevard               NAPNAP
28.11Property 1262 West 115th Street               NAPNAP
29.00Loan281Heights MarketplaceAcquisition              NAPNAP
30.00Loan 1TownePlace Suites The VillagesRefinance             6/21/20274/5/19003/12/1900
31.00Loan 1Garver Little RockAcquisition              NAPNAP
32.00Loan291Home2Suites Hilton HeadRefinance             6/30/20375/1/19003/14/1900
33.00Loan 3Lowy Bronx Multifamily PortfolioRefinance              NAPNAP
33.01Property 1375 East 209th Street               NAPNAP
33.02Property 12679 Decatur Avenue               NAPNAP
33.03Property 13053 Hull Avenue               NAPNAP
34.00Loan 1Arizona PavilionsRefinance              NAPNAP
35.00Loan301Boonton IndustrialRefinance              NAPNAP
36.00Loan 1Leisure LivingRefinance              NAPNAP
37.00Loan311Walmart DelandAcquisition              NAPNAP
38.00Loan32, 331Bronxwood Mixed UseRefinance              NAPNAP
39.00Loan 1Lost River Self StorageRefinance              NAPNAP
40.00Loan 1Clara Point ApartmentsRefinance              NAPNAP
41.00Loan34, 351Belamere Suites IIRefinance             12/31/203511/7/190010/8/1900
42.00Loan 1AC Self Storage - Missouri CityRefinance              NAPNAP
43.00Loan 1AC Self Storage - Arlington,TXRefinance              NAPNAP
44.00Loan361Walgreens – Newport News, VAAcquisition              NAPNAP
45.00Loan371Walgreens San Tan ValleyAcquisition              NAPNAP
46.00Loan 1Amidon Place ApartmentsAcquisition              NAPNAP
47.00Loan381Estrella CrossroadsAcquisition              NAPNAP
48.00Loan391Federales ChicagoAcquisition              NAPNAP
49.00Loan 1Shops at Valle VistaAcquisition              NAPNAP
50.00Loan 1Villas at the WoodlandsRefinance              NAPNAP
51.00Loan 1Turtle Creek ApartmentsAcquisition              NAPNAP
52.00Loan401FleetPride IndustrialAcquisition              NAPNAP
53.00Loan411Walgreens CambridgeAcquisition              NAPNAP
54.00Loan421Parq on 8th ApartmentsRecapitalization              NAPNAP
55.00Loan 1Lord Duplin ApartmentsAcquisition              NAPNAP
56.00Loan 2Oak Hill & City Walk MHC PortfolioAcquisition              NAPNAP
56.01Property 1City Walk MHC               NAPNAP
56.02Property 1Oak Hill MHC               NAPNAP
57.00Loan4314070 Butler Pike OfficeRefinance              NAPNAP
58.00Loan 17-Eleven TampaAcquisition              NAPNAP
59.00Loan 1CVS Mars HillAcquisition              NAPNAP
60.00Loan 15800 BrookhollowRefinance              NAPNAP
61.00Loan 1Dollar General-Saginaw (E. Washington Road)Acquisition              NAPNAP

A-1-28

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                       
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameUnderwritten Hotel Occupancy (%)Most Recent ADR ($)Most Recent RevPAR ($)Most Recent Hotel Occupancy (%)Second Most Recent ADR ($)Second Most Recent RevPAR ($)Second Most Recent Hotel Occupancy (%)Third Most Recent ADR ($)Third Most Recent RevPAR ($)Third Most Recent Hotel Occupancy (%)Coop - Committed Secondary DebtCoop - Rental ValueCoop - LTV as RentalCoop - Unsold PercentCoop - Sponsor UnitsCoop - Investor UnitsCoop - Coop UnitsCoop - Sponsor/
Investor Carry
1.00Loan42Velocity Industrial PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
1.01Property 12750 Morris RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
1.02Property 11180 Church RoadNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
2.00Loan 1The Grace BuildingNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
3.00Loan 1Malibu Colony PlazaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
4.00Loan 8Mason Multifamily PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
4.01Property 1University HeightsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
4.02Property 1Ashbury CourtNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
4.03Property 1James CourtNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
4.04Property 1Old OrchardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
4.05Property 1Ashbury EastNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
4.06Property 1Colonial WestNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
4.07Property 1Colonial EastNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
4.08Property 1Cardinal ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
5.00Loan 1Gramercy PlazaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
6.00Loan51Bell Towne CentreNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.00Loan 14Rollins PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.01Property 1LodiNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.02Property 1SacramentoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.03Property 1Geotech SupplyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.04Property 1VacavilleNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.05Property 1Rancho CordovaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.06Property 1ModestoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.07Property 1AuburnNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.08Property 1LivermoreNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.09Property 1SalinasNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.10Property 1Yuba CityNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.11Property 1Santa RosaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.12Property 1ReddingNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP          
7.13Property 1ChicoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
7.14Property 1SonoraNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
8.00Loan6, 711010 Building and Heinen’s Rotunda BuildingNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
9.00Loan8, 9, 10, 1112302 WebsterNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
10.00Loan 1The Wyatt at Northern LightsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
11.00Loan12, 13, 14, 151Trader Joe’s LICNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
12.00Loan16, 171The WestchesterNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
13.00Loan 1Metro CrossingNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.00Loan1811ExchangeRight 47NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.01Property 1Kroger - Columbus, OHNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.02Property 1Giant Eagle - Streetsboro, OHNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.03Property 1Walgreens - Cordova, TNNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.04Property 1Fresenius Medical Care - Baton Rouge, LANAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.05Property 1BB&T - Lancaster, PANAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.06Property 1Dollar General - Delhi, CANAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.07Property 1Verizon Wireless - Columbia, SCNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.08Property 1Napa Auto Parts - Columbus, OHNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.09Property 1Dollar Tree - Idaho Falls, IDNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.10Property 1Dollar Tree - Trenton, NJNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
14.11Property 1Dollar General - Lubbock, TXNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
15.00Loan 1Seacrest HomesNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
16.00Loan 1Ranch Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
17.00Loan19, 201Elmwood Distribution CenterNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
18.00Loan211Herndon SquareNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
19.00Loan 1The Plaza at Williams CentreNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
20.00Loan 1Lafayette Arms ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
21.00Loan 1231 Hudson Leased FeeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
22.00Loan 1The Woodlands of CharlottesvilleNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
23.00Loan 1884 Riverside DriveNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
24.00Loan223Securlock HAC Self-Storage PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
24.01Property 1Securlock - Casa GrandeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
24.02Property 1Securlock - CordovaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
24.03Property 1Securlock - AntiochNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
25.00Loan231TownePlace Suites - La Place1/0/19004/19/19002/20/19001/0/19004/28/19003/14/19001/0/19004/20/19002/29/19001/0/1900        
26.00Loan24, 251Envy Self Storage and RVNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
27.00Loan 1Interstate Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.00Loan26, 2711122nd Street PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.01Property 1260-262 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.02Property 1240 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.03Property 1238 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.04Property 1242 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.05Property 1236 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.06Property 1244 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.07Property 12268 Frederick Douglas BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.08Property 1234 West 122nd StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        

A-1-29

 

WFCM 2021-C60
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

                       
Loan ID NumberLoan / Property FlagFootnotes (for Loan and Property Information)# of PropertiesProperty NameUnderwritten Hotel Occupancy (%)Most Recent ADR ($)Most Recent RevPAR ($)Most Recent Hotel Occupancy (%)Second Most Recent ADR ($)Second Most Recent RevPAR ($)Second Most Recent Hotel Occupancy (%)Third Most Recent ADR ($)Third Most Recent RevPAR ($)Third Most Recent Hotel Occupancy (%)Coop - Committed Secondary DebtCoop - Rental ValueCoop - LTV as RentalCoop - Unsold PercentCoop - Sponsor UnitsCoop - Investor UnitsCoop - Coop UnitsCoop - Sponsor/
Investor Carry
28.09Property 1222 Saint Nicholas AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.10Property 12500 Frederick Douglas BoulevardNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
28.11Property 1262 West 115th StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
29.00Loan281Heights MarketplaceNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
30.00Loan 1TownePlace Suites The Villages1/0/19003/30/19003/1/19001/0/19004/7/19002/28/19001/0/19004/26/19003/29/19001/0/1900        
31.00Loan 1Garver Little RockNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
32.00Loan291Home2Suites Hilton Head1/0/19005/1/19003/14/19001/0/19004/22/19002/29/19001/0/19005/9/19003/20/19001/0/1900        
33.00Loan 3Lowy Bronx Multifamily PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
33.01Property 1375 East 209th StreetNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
33.02Property 12679 Decatur AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
33.03Property 13053 Hull AvenueNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
34.00Loan 1Arizona PavilionsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
35.00Loan301Boonton IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
36.00Loan 1Leisure LivingNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
37.00Loan311Walmart DelandNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
38.00Loan32, 331Bronxwood Mixed UseNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
39.00Loan 1Lost River Self StorageNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
40.00Loan 1Clara Point ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
41.00Loan34, 351Belamere Suites II1/0/190011/7/190010/8/19001/0/1900NAVNAVNAVNAVNAVNAV        
42.00Loan 1AC Self Storage - Missouri CityNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
43.00Loan 1AC Self Storage - Arlington,TXNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
44.00Loan361Walgreens – Newport News, VANAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
45.00Loan371Walgreens San Tan ValleyNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
46.00Loan 1Amidon Place ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
47.00Loan381Estrella CrossroadsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
48.00Loan391Federales ChicagoNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
49.00Loan 1Shops at Valle VistaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
50.00Loan 1Villas at the WoodlandsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
51.00Loan 1Turtle Creek ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
52.00Loan401FleetPride IndustrialNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
53.00Loan411Walgreens CambridgeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
54.00Loan421Parq on 8th ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
55.00Loan 1Lord Duplin ApartmentsNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
56.00Loan 2Oak Hill & City Walk MHC PortfolioNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
56.01Property 1City Walk MHCNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
56.02Property 1Oak Hill MHCNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
57.00Loan4314070 Butler Pike OfficeNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
58.00Loan 17-Eleven TampaNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
59.00Loan 1CVS Mars HillNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
60.00Loan 15800 BrookhollowNAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        
61.00Loan 1Dollar General-Saginaw (E. Washington Road)NAPNAPNAPNAPNAPNAPNAPNAPNAPNAP        

A-1-30

 

 

    
  FOOTNOTES TO ANNEX A-1 
    
 See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the Preliminary Prospectus for additional information on the 15 largest mortgage loans.
    
(1)“WFB” denotes Wells Fargo Bank, National Association,  “BSPRT” denotes BSPRT CMBS Finance, LLC, “Column” denotes Column Financial, Inc.,“LCF” denotes Ladder Capital Finance LLC, “LMF” denotes LMF Commercial, LLC and “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York.
    
(2)Certain tenants may not be in occupancy or may be in free rent periods. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that, alone or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of, the related Mortgaged Properties, certain of such tenants have not taken possession or commenced paying rent or are not yet fully operational. For more information see “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” and the Annex A-3 in this prospectus for additional information.
    
(3)Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. In particular, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that, alone or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of, the related Mortgaged Properties, certain of such tenants have unilateral termination options with respect to all or a portion of their space. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in this prospectus for additional information, as well as the charts entitled “Major Tenants” and “Lease Expiration Schedules” for the 15 largest Mortgage Loans or groups of cross-collateralized Mortgage Loans presented on Annex A-3 to this prospectus.  
    
(4)For mortgage loan #1 (Velocity Industrial Portfolio), the Number of Units for the 2750 Morris Road Property includes 505,218 square feet of warehouse space, 112,598 square feet of office space, 62,272 square feet of flex space and 1,038 square feet of Amazon space, and the Number of Units for the 1180 Church Road Property includes 248,529 square feet of warehouse space, 167,127 square feet of office space, and 34,000 square feet of flex space.
    
(5)For mortgage loan #6 (Bell Towne Centre), the mortgaged property contains three tenants, Wendy’s (3,600 square feet), Chili’s (6,341 square feet) and Bank of America (5,400 square feet), on ground leased outparcels totaling 15,341 square feet (11.7% of the net rentable square footage at the mortgaged property).
    
(6)For mortgage loan #8 (1010 Building and Heinen’s Rotunda Building), the Number of Units includes 90 multifamily units, 53,312 square feet of retail space, and 28,227 square feet of office space.
    
(7)For mortgage loan #8 (1010 Building and Heinen’s Rotunda Building), the second largest tenant (23,882 square feet), representing 17.2% of the net rentable square feet, is affiliated with the borrower and the borrower sponsor guaranteed the related lease. The fifth largest tenant (7,023 square feet), representing 5.1% of the net rentable square feet, is affiliated with the borrower.
    
(8)For mortgage loan #9 (2302 Webster), the number of units reflects residential units. The mortgaged property also includes 8,985 square feet of commercial space.
    
(9)For mortgage loan #9 (2302 Webster), the mortgaged property has an As-Is Appraised Value of $34,600,000 as of March 10, 2021. At the time of valuation, the mortgaged property was in the process of leasing up after it received a certificate of occupancy in January 2021. The multifamily units at the mortgaged property are 98.6% leased as of June 25, 2021.The borrower sponsors are in the process of obtaining a 25-year ICAP tax abatement with respect to the commercial component of the mortgaged property and a 35 year 421-a tax exemption with respect to the residential

A-1-31

 

 component of the mortgaged property, for which the mortgage will be full recourse to the guarantors until full and irrevocable receipt of the tax abatement and exemption. The appraised value was calculated based on the assumption that the tax abatement and exemption are obtained. The Cut-off Date LTV Ratio based on the As-Is Appraised Value is 67.1%.
  
(10)For mortgage loan #9 (2302 Webster), the Cut-Off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield are calculated based on the Cut-off Date principal balance of such mortgage loan net of a $1,407,692 portion (allocated to a letter of intent for Clifford Glover Day Care) of  the $3,550,778 upfront earnout reserve, which will be released to the borrower upon satisfaction of the following conditions: (i) no event of default is continuing, (ii) no Cash Management Trigger Event exists, (iii) upon each of the three commercial retail tenants being in occupancy, open for business and paying unabated base rent (the “earnout conditions”), as evidenced by individual tenant estoppels and (iv) to the extent that an NCF debt yield of 7.00% is achieved calculated by netting any funds remaining in the earnout reserve from the outstanding principal balance of the mortgage loan. The funds from the earnout reserve will be disbursed through the waterfall pro rata as each of the commercial tenants meet the earnout conditions. In the event the earnout conditions are not met within 12 months of loan closing, the loan is required to be paid down by the outstanding balance of the earnout reserve. The Cut-Off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield based on the full loan amount is 6.7% and 6.6%, respectively.
  
(11)For mortgage loan #9 (2302 Webster) – The mortgaged property is subject to a ground lease with G.J.B. Realty Corp., as the ground lessor, which ground lease has an expiration of October 18, 2116. The annual rent due under the ground lease for the mortgaged property is $150,500 through October 2022, followed by 2.0% annual increases thereafter with no resets.
  
(12)For mortgage loan #11 (Trader Joe’s LIC), the largest tenant (17,555 square feet), representing 67.5% of net rentable square feet, has free rent through March 2022. $1,047,205 has been reserved with the lender in respect of free rent for this tenant.
  
(13)For mortgage loan #11 (Trader Joe’s LIC), the Cut-Off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield are calculated based on the Cut-off Date principal balance of such mortgage loan net of the $2,750,000 upfront earnout reserve, which will be deposited in the cash management account (and released to the borrower if there is no cash management sweep event in existence) upon satisfaction of the following conditions: (i) Five Iron Golf (which has signed a letter of intent to occupy space at the related mortgaged property) or a satisfactory replacement tenant pursuant to a replacement lease has accepted and is occupying all of the space under its lease and paying full unabated rent, (ii) all obligations of the borrower, as landlord under the Five Iron Golf lease or any such replacement lease, have been duly performed, completed and paid for, including, without limitation, any obligations of the borrower to make or pay or reimburse Five Iron Golf or any replacement tenant for any tenant improvements and leasing commissions, (iii) any improvements described in the Five Iron Golf lease or any such replacement lease have been constructed in accordance therewith and have been accepted by Five Iron Golf or any replacement tenant, (iv) Five Iron Golf or any replacement tenant is not then entitled to any concession or rebate of rent or other charges from time to time due and payable under its lease, (v) there are no defaults by the borrower or Five Iron Golf under the Five Iron Golf lease and/or any replacement tenant under a replacement lease, (vi) all tenants at the related mortgaged property have obtained certificates of occupancy for their respective demised premises, and (vii) the NCF debt yield at the mortgaged property after giving effect to the Five Iron Golf lease or any such replacement lease is not less than 7.0%. In the event the earnout conditions are not met on or before July 1, 2024, the loan is required to be paid down by the outstanding balance of the earnout reserve. The Cut-Off Date UW NOI Debt Yield and Cut-off Date UW NCF Debt Yield based on the full loan amount is 6.3% and 6.2%, respectively.
  
(14)For mortgage loan #11 (Trader Joe’s LIC), the occupancy % represents economic occupancy. The mortgage property is 67.5% physically leased.

A-1-32

 

  
(15)For mortgage loan #11 (Trader Joe’s LIC), the As-Is Appraised Value of $31,000,000 assumes at least $2,500,000 of reserves are available for Five Iron Golf. The lender reserved $2,750,000 for an upfront earnout reserve, $1,000,000 for tenant improvements and $300,000 for free rent associated with the Five Iron Golf letter of intent.
  
(16)For mortgage loan #12 (The Westchester), the largest tenant (206,197 square feet) leases the collateral pad site and the improvements built on the pad site are owned by the tenant.
  
(17)For mortgage loan #12 (The Westchester), at origination, Column obtained an appraisal dated January 15, 2020 with an as-is value of $810,000,000 as of November 26, 2019. Column obtained a new appraisal dated February 3, 2021 with an as-is value of $647,000,000 as of January 12, 2021 and a prospective as-stabilized value of $699,000,000 as of February 1, 2024. Based on the prospective as-stabilized value, the Cut-off Date LTV is 49.1% and the Whole Loan Cut-off Date LTV Ratio is 57.2%.
  
(18)For mortgage loan #14 (ExchangeRight 47), the single tenant at the Walgreens – Cordova, TN property (15,120 square feet), representing 7.2% of total portfolio net rentable square feet, has the right to terminate its lease effective September 30, 2027, and every 5-year period thereafter, with written notice no later than 6 months prior to each respective termination date.
  
(19)For mortgage loan #17 (Elmwood Distribution Center), the largest tenant (37,500 square feet), representing 9.1% of net rentable square feet, has multiple lease expirations. 30,000 net rentable square feet expire on February 28, 2026 and 7,500 net rentable square feet expire on February 28, 2023.
  
(20)For mortgage loan #17 (Elmwood Distribution Center), the third largest tenant (21,329 square feet), representing 5.2% of net rentable square feet, has an early termination option as of June 1, 2022 by providing at least six months’ written notice and payment of a termination fee equal to four months of rent and the sum of the unamortized amount of the tenant improvement allowance, leasing commissions, legal fees and rent abatement.  
  
(21)For mortgage loan #18 (Herndon Square), the mortgaged property is comprised of 149,284 square feet of flex office space, 87,937 square feet of traditional office space and 26,286 square feet of data center space.
  
(22)For mortgage loan #24 (Securlock HAC Self-Storage Portfolio), Appraised Value presented for the mortgage loan reflects a pool level appraisal, which includes a diversity premium based on an assumption that all the mortgaged properties would be sold together as a portfolio.  The aggregate of the individual mortgaged property appraised values is $16,450,000.
  
(23)For mortgage loan #25 (TownePlace Suites - La Place), the monthly cap ex reserve is equal to the greater of (a) an amount equal to 1/12 of 4% of gross income from operations during the calendar year immediately preceding the calendar year in which such payment date occurs and (b) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement. The current monthly cap ex reserve is $8,544.
  
(24)For mortgage loan #26 (Envy Self Storage and RV), the Number of Units includes 604 self-storage and 153 RV/boat storage spaces.
  
(25)For mortgage loan #26 (Envy Self Storage and RV), the Appraised Value represents the “As-Stabilized” value assuming the self-directed expansion plan to add 39 RV/parking units, which is expected to be completed by December 2021, has been completed.  The “As-Is” appraised value assuming the self-directed expansion plan has not been completed is $16,500,000.  The Cut-off Date LTV Ratio and LTV Ratio at Maturity based on the $16,500,000 “As-Is” appraised value are 49.9% and 49.9%, respectively.
  
(26)For mortgage loan #28 (122nd Street Portfolio), the number of units reflects residential units. The mortgaged property also includes 2,400 square feet of commercial space.

A-1-33

 

  
(27)For mortgage loan #28 (122nd Street Portfolio), there were no property level financials as only portfolio level financials were available.
  
(28)For mortgage loan #29 (Heights Marketplace), the fifth largest tenant (1,650 square feet), representing 8.5% of the net rentable square feet, signed its lease in December 2020 and is expected to start paying rent in October 2021. At origination, the borrower deposited $14,438 into a Crumbl free rent reserve and $48,469 into a TI/LC reserve.
  
(29)For mortgage loan #32 (Home2Suites Hilton Head), the Monthly Replacement Reserve will adjust to 1/12th of  (a) 2.0% (on each monthly payment date through June 2022), (b) 3.0% (on each monthly payment date occurring in July 2022 through June 2023) and (c) 4.0% (on each monthly payment date occurring in July 2023 through the maturity date) of the greater of (i) gross revenues for the mortgaged property in the preceding calendar year or (ii) the projected gross revenues for the mortgaged property for the current calendar year according to the most recently submitted annual budget.
  
(30)For mortgage loan #35 (Boonton Industrial), the mortgage loan is structured with a 20 year, absolute net operating lease agreement between the borrower and borrower affiliated entity as tenant, which tenant in turn enters into subleases and contracts at the mortgaged property with end user tenants. The lease with the borrower affiliate was underwritten. As such, the only tenant shown is the borrower affiliated entity, and end user tenants are not shown.
  
(31)For mortgage loan #37 (Walmart Deland) the sole tenant (41,871 square feet) leases the collateral pad site and the improvements built on the pad site are owned by the tenant.
  
(32)For mortgage loan #38 (Bronxwood Mixed Use), the Number of Units includes 24 multifamily units and 8,350 square feet of retail space.
  
(33)For mortgage loan #38 (Bronxwood Mixed Use), the largest tenant (2,225 square feet), representing 8.4% of the net rentable square feet, has the right to vacate its premises by providing a 90 days’ prior notice. The second largest tenant (1,110 square feet), representing 4.2% of the net rentable square feet, has the right to vacate its premises by providing a 180 days’ prior notice. The third largest tenant (1,015 square feet), representing 3.8% of the net rentable square feet, has the right to vacate its premises by providing a 60 days’ prior notice.
  
(34)For mortgage loan #41 (Belamere Suites II), the Monthly Replacement Reserve will be equal to 1/12th of 3.0% of the greater of (i) annual gross revenues calculated as of the end of the most recent calendar quarter and (ii) gross revenues projected in the most recent approved annual budget thereafter collected through April 2021 and 1/12th of 4.0% of the greater of (i) annual gross revenues calculated as of the end of the most recent calendar quarter and (ii) gross revenues projected in the most recent approved annual budget thereafter.
  
(35)For mortgage loan #41 (Belamere Suites II), the related mortgaged property is subject to a license agreement dated December 30, 2016, rather than a franchise agreement. The stated expiration date is of the license agreement.
  
(36)For mortgage loan #44 (Walgreens – Newport News, VA), the sole tenant (14,607 square feet), has an ongoing option to terminate its lease as of October 31, 2034 upon 12 months’ notice.
  
(37)For mortgage loan #45 (Walgreens San Tan Valley), the sole tenant (14,820 square feet), has an ongoing option to terminate its lease as of July 31, 2034 upon 12 months’ notice.
  
(38)For mortgage loan #47 (Estrella Crossroads), the largest tenant (14,835 square feet), representing 65.0% of the net rentable square feet, has the right to terminate its lease on July 31, 2031 and every 5 years thereafter by providing 6 months’ prior written notice.

A-1-34

 

  
(39)For mortgage loan #48 (Federales Chicago), the number of units includes 1,953 square feet of patio space.
  
(40)For mortgage loan #52 (FleetPride Industrial), the sole tenant (35,500 square feet), subleases 14,000 square feet to McCarthy Tire Service Company of NC, Inc. for a current total annual base rent of $92,700 ($6.62 per square foot) expiring on December 31, 2024.
  
(41)For mortgage loan #53 (Walgreens Cambridge), the sole tenant (14,550 square feet), representing 100.0% of the net rentable square feet, has the right to terminate its lease on March 31, 2036 and every 5 years thereafter by providing 12 months’ prior written notice.
  
(42)For mortgage loan #54 (Parq on 8th Apartments), the Monthly Replacement Reserve will increase by 2% on each anniversary of the first Payment Due Date.
  
(43)For mortgage loan #57 (4070 Butler Pike Office), the largest tenant (6,874 square feet), representing 33.6% of the net rentable square feet, has free rents for the months of November 2021, November 2022, and November 2023. At origination, the borrower deposited $28,809 into a free rent reserve.

A-1-35