2025-FL1

Dwight LLC (DWIGHT) 2025-FL1

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

Dwight Mortgage Trust LLC

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
H	ORM	84.540	5.65	8.11	-	-	S-	-	FH	2.16%	-	Vvjcmquc	1cLTXS	-	-	-	-	-	Retained
Q	AIX	343.194	1.91	1.50	-	-	UUU	-	SSS	23.30%	-	Icqzqiih	1lIPHX	170s	175	-	1wANYW+175	-	38.88000
JR	LIX	607.482	6.51	5.32	-	-	III	-	KY	18.78%	-	Lmobceok	1oDPDQ	225x	235	-	1lSPUA+235	-	15.30000
T	IKX	67.263	8.67	7.22	-	-	XX-	-	XB	45.93%	-	Nyzuvzod	1oDSPX	275q	285	-	1qIKUL+285	-	44.25000
V	QBN	35.580	6.71	1.71	-	-	YYY-	-	ZE	23.71%	-	Izhuphcf	1cGLOK	490u	500	-	1rNZGA+500	-	96.41000
J	ONZ	99.870	6.10	8.58	-	-	PPP	-	KW	48.47%	-	Mflverzd	1lLEBF	415t	425	-	1cATXY+425	-	27.44000
N	AJZ	92.960	7.58	6.50	-	-	PP-	-	JL	2.19%	-	Relpjwla	1kTZGK	-	-	-	-	-	Retained
VSR	OZP	79.899	-	-	-	-	HQ	-	UG	-	-	-	-	-	-	-	-	-	Retained
D	YUJ	53.924	8.79	5.16	-	-	D-	-	FM	37.00%	-	Gysadctd	1dLZPD	340w	350	-	1rKVPD+350	-	27.16000

Filings

ABS-15G

Tranche Comments

Q: First Pay: 2025-07-11; Redemption: 2027-12-11; Registration: 144J/Ast K; JR: First Pay: 2025-07-11; Redemption: 2027-12-11; Registration: 144F/Mjf N; T: First Pay: 2025-07-11; Redemption: 2027-12-11; Registration: 144T/Tom A; D: First Pay: 2025-07-11; Redemption: 2027-12-11; Registration: 144N/Llv S; J: First Pay: 2025-07-11; Redemption: 2027-12-11; Registration: 144B/Hux X; V: First Pay: 2025-07-11; Redemption: 2027-12-11; Registration: 144F/Wmo N; N: First Pay: 2025-07-11; Redemption: 2027-12-11; Registration: 144J/Bzt D; H: First Pay: 2025-07-11; Redemption: 2027-12-11; Registration: 144Z/Rks V; VSR: First Pay: 2025-07-11; Redemption: 2027-12-11; Registration: 144H/Dll W;

Deal Comments

Vjh-Mgoo Uwbgjkz 2.50

Originator(s)

VRK NFY DDD XXH, Vfoklx SYDH, VUH RHK XXH

Risk Retention

PT - Ckgi YP/PS - Ckg

Cut-Off Balance ($mm)

962.870

# of Loans

# of Properties

WA Cut-Off LTV

68.1%