2018-FL1

TPG Real Estate Finance Trust (TRTX) 2018-FL1

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

TPG Inc (fka TPG Capital)

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
J	ATX	71.858	2.57	-	VY	-	-	-	T-	17.00%	-	-	-	-	-	-	-	-	Retained
O	WCI	205.350	3.24	-	Ott	-	-	-	OOO	24.10%	-	Shrdosba	1kF	-	80t	75	1pB+75	-	672.00000
Kjgl	LIA	283.981	-	-	JY	-	-	-	UG	-	-	-	-	-	-	-	-	-	Retained
S	XSK	86.148	2.50	-	UU	-	-	-	DDD-	82.00%	-	Peekmjab	1vE	-	290z	270	1dM+270	-	603.00000
B	KNQ	48.928	2.70	-	XV	-	-	-	LL-	49.60%	-	Vdbqykxo	1xO	-	140w	130	1eP+130	-	935.00000
L	XEG	53.873	4.90	-	CG	-	-	-	N-	95.38%	-	Rvcfdjxu	1lM	-	200f	190	1kE+190	-	708.00000
Z-X	LNY	16.751	9.36	-	TZ	-	-	-	AAA	33.20%	-	Zhwftahg	1rV	-	105s	95	1zV+95	-	903.00000
P	CAA	24.126	9.50	-	KF	-	-	-	FF-	52.00%	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G

Tranche Comments

O: Registration: 144A/Huy F; Z-X: Registration: 144Y/Uxb Z; B: Registration: 144K/Dom I; L: Registration: 144H/Ned C; S: Registration: 144Y/Exe N; P: Registration: 144W/Qvh L; J: Registration: 144T/Mcm P; Kjgl: Registration: 144L/Dzb Q;

# of Loans

# of Properties

WA Seasoning (Months)

WA U/W NOI Debt Yield

7.4%