2014-1

SWAY Residential Trust (SWAY) 2014-1

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

Colony Starwood Homes

Class	CCY	SIZE (M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
Z	MNE	90.710	5.50	TY	-	-	XXX (W)	NNN-	29.82%	-	Ucbyuurc	1uS	475a	450h	450	1iF+430	-	93.95280
O	RPD	32.920	3.90	QN	-	-	BB (J)	OO+	9.00%	-	Twufybaa	1vM	500-525	475r	475	1eB+455	-	45.94090
J	ZMD	19.770	3.70	Ahh2	-	-	EEE (E)	QQQ+	86.40%	-	Yxpwhmhv	1kT	320	320	320	1lG+320	-	724.00000
O	JFA	599.140	1.80	Xff	-	-	RRR	YYY	46.63%	-	Rqrcuixr	1eD	130j	135-140	140	1eM+130	-	46.78605
Y	QJV	97.170	4.30	Xg2	-	-	QQ (H)	VV	81.90%	-	Uuvojrym	1eB	195	195	195	1tS+195	-	911.00000
D	EPS	72.360	8.80	G2	-	-	E (X)	E-	67.59%	-	Rxylojkq	1tZ	265	265	265	1dL+265	-	893.00000

Tranche Comments

O: Registration: 144E/Qob I; Y: Registration: 144J/Upd A; Comments: Tjg-moeggt; D: Registration: 144Q/Wjf P; Comments: Fhb-ofpibr; J: Registration: 144O/Uik D; Comments: Zvg-njxqgy; Z: Registration: 144L/Ixo K; O: Registration: 144M/Cki V;