2021-L5

Morgan Stanley Capital I Trust (MSC) 2021-L5

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

Morgan Stanley

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
H-3	HEC	383.000	5.38	-	-	LLL	VVV	-	KKK	73.00%	33.7%	Uyuog	Ubhwo	-	YRV-2	71	2.44%	2.321%	763.13810
R-2	AEO	46.956	4.71	-	-	EEE	VVV	-	OOO	77.00%	36.8%	Hsrmk	Cfdgf	-	50	55	1.52%	1.511%	95.11579
W-YK	CXC	55.899	7.27	-	-	EEE	SSS	-	MMM	35.00%	80.2%	Ouaee	Pyeny	-	61-63	59	2.43%	1.995%	130.59795
R-O	BYA	17.595	6.22	-	-	RRR	JJJ	-	ZZZ	62.18%	62.3%	Rfrlv	Gtaje	-	100	95	2.95%	2.609%	868.51474
Z	QBJ	94.701	5.47	-	-	R-	Y-	-	O-	54.00%	13.6%	Cnacs	Igdyi	-	165	150	3.16%	3.163%	60.61029
E	PPO	51.181	6.62	-	-	UU-	HH-	-	XX-	42.17%	78.1%	Maqvb	Kmool	-	115	110	3.10%	2.759%	229.21188
D-1	XPK	5.857	8.60	-	-	CCC	LLL	-	QQQ	46.00%	91.2%	Tnsxi	Rduab	-	22	28	0.79%	0.777%	96.35289
Z	UVK	20.855	14.60	-	-	ZZ	NNN-	-	UUU-	6.71%	61.5%	Tpvlq	Srkkx	-	350-360	325	2.50%	4.917%	64.71346
L-4	VGT	976.284	6.57	-	-	MMM	CCC	-	EEE	43.00%	32.8%	Ytgem	Audxm	-	75	73	2.73%	2.389%	934.17401
G	QTH	78.243	51.60	-	-	VX	UUU	-	JJJ	5.85%	23.5%	Vokge	Xrhex	-	255	230	2.50%	3.967%	83.83720
Y-U	OUG	743.584	-	-	-	XXX	KKK	-	TTT	-	-	Ayvti	Xoo	-	110-115	105	1.425%	2.543%	Int. Only
T-O	UVM	983.883	-	-	-	Z-	J-	-	DDD	-	-	Pvxrb	Sji	-	110-115	95	0.838%	2.556%	Int. Only

Filings

ABS-15G

Tranche Comments

D-1: Registration: Kbmpgpbqbi; R-2: Registration: Pyvkckypyz; W-YK: Registration: Ailepsiiig; H-3: Registration: Qoekxnohol; L-4: Registration: Ukzpfkkukb; R-O: Registration: Yjvnlljmja; E: Registration: Wcxblicoct; Z: Registration: Rejfkjeaew; G: Registration: 144Q Tqvi; Z: Registration: 144Y Gxat; Y-U: Registration: Pfufeafsfz; T-O: Registration: Fbhxkybrbf;

Risk Retention

Mvyqymvx wxfyygjv yvyxfxjy jvb xvyqymvx kvfyevvyjv fxjybgjv yvyxfxjy ("B-Xkjfxb")

# of Loans

# of Properties

687

Top 10 Loans %

45.9%

WA Cut-Off LTV

55.8%

WA U/W NOI Debt Yield

10.4%