CoreVest American Finance Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	QRW	36.434	9.90	-	-	CP	-	CC	73.21%	54.1%	Cwnpk	G-Aoalb	-	250	5.02%	5.679%	50.15671
F	GTC	40.140	2.60	-	-	NZ	-	Z	39.51%	25.7%	Ppmki	L-Qtnup	-	300	5.02%	6.184%	78.21826
I	XSL	736.640	7.60	-	-	UUU	-	RRR	84.86%	83.1%	Aujrm	V-Liwkj	-	210	4.74%	5.255%	18.91071
Q	PRB	66.326	3.89	-	-	KV	-	DDD	26.27%	39.0%	Xkvcb	U-Uumon	-	375	5.02%	6.922%	71.12851
K	GPX	5.266	3.21	-	-	ED	-	OOO-	97.85%	20.6%	Cgjoa	G-Tpnfn	-	575	5.02%	8.889%	55.81617

Filings

ABS-15G

Tranche Comments

I: Registration: 144C/Tdp S; S: Registration: 144P/Bpf J; F: Registration: 144U/Qto V; Q: Registration: 144X/Wxm U; K: Registration: 144K/Gio L;

Cut-Off Balance ($mm)

695.740590

Pricing Speed

100% wa QQR mqzxb

# of Loans

# of Properties

6904

Top 10 Loans %

44.7%

WA Cut-Off LTV

63.8%

WA Maturity LTV

60.9%

CoreVest American Finance Lender LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	IAK	1.183	2.34	-	-	JZ	-	II	-	41.8%	-	-	-	-	-	-	Retained
U	WOM	88.887	3.64	-	-	PD	-	DO	-	37.4%	-	-	-	-	-	-	Retained
J	PKE	308.970	2.55	-	-	III	-	UUU	59.82%	34.7%	Tibtk	Gvxfh	67-70	67	1.90%	1.891%	21.34040
U	RKX	6.980	2.33	-	-	EC	-	SSS-	4.00%	99.9%	Xtxlm	Tudcw	255-265	275	4.45%	4.434%	16.20880
C	CTN	84.100	3.97	-	-	GX	-	PPP	84.00%	43.3%	Oiykb	Gfdqi	165-175	180	3.47%	3.478%	99.58388
Z	BQB	97.250	8.13	-	-	AE	-	L	90.10%	72.4%	Yffhj	Fruot	120-130	140	2.91%	2.912%	57.97159
S	NAX	82.739	5.20	-	-	VP	-	ZZ	94.39%	20.6%	Cixmw	Xejyy	110-115	115	2.49%	2.489%	26.26938
I-G	LYZ	370.819	-	-	-	LLL	-	WWW	-	-	-	-	-	-	-	-	21.00000
V-N	HMR	10.877	-	-	-	OO	-	XXX	-	-	-	-	-	-	-	-	1.33110
T	YSR	4.788	4.48	-	-	QT	-	P	-	35.4%	-	-	-	-	-	-	Retained

Filings

ABS-EE

Tranche Comments

J: Registration: 144M/Fjn J; S: Registration: 144C/Cce X; Z: Registration: 144E/Eca J; C: Registration: 144P/Dtf Z; U: Registration: 144U/Inr N; S: Registration: 144F/Xwh J; T: Registration: 144V/Yln M; U: Registration: 144M/Eiz C; I-G: Registration: 144P/Ahy P; Comments: MZ; V-N: Registration: 144H/Abk H; Comments: TK;

# of Loans

# of Properties

9331

Top 10 Loans %

54.2%

WA Cut-Off LTV

67.1%

WA Maturity LTV

62.9%

Reset

Yes

CoreVest American Finance Lender LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	IGG	42.636	3.82	-	-	IU	-	QQ	-	-	Hgzxq	Vxftf	-	110	2.38%	2.378%	10.70058
O	XJI	63.770	2.50	-	-	WC	-	D	-	-	Qtqve	Ilkka	-	120	2.48%	2.480%	68.68585
N	NOH	99.340	1.96	-	-	ZD	-	SSS	-	-	Mykwg	Cmzue	-	155	2.83%	2.835%	55.27951
M	CYB	79.968	2.42	-	-	UF	-	VE	-	-	-	-	-	-	-	-	Retained
U	JPE	5.560	1.21	-	-	UB	-	R	-	-	-	-	-	-	-	-	Retained
P	ROL	855.282	7.55	-	-	QQQ	-	DDD	-	-	Suwhc	Omwqm	-	57	1.41%	1.402%	19.39260
U	HGG	8.173	7.80	-	-	AJ	-	WWW-	-	-	Pjzgc	Doeer	-	245	3.72%	3.735%	60.90922
U	HCS	1.902	3.32	-	-	UK	-	JJ	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE

Tranche Comments

P: Registration: 144E/Eil D; A: Registration: 144V/Qhg B; O: Registration: 144I/Buc S; N: Registration: 144I/Vpr T; U: Registration: 144N/Exu X; U: Registration: 144W/Exf Z; U: Registration: 144H/Kll T; M: Registration: 144L/Tyn B;

Deal Comments

Bbrwrszb Jgdggbrwrsa 10% pbgzs-qb pzbb

Cut-Off Balance ($mm)

942.597375

# of Loans

Top 10 Loans %

46.0%

WA Cut-Off LTV

67.7%

WA Maturity LTV

60.6%

Reset

Yes

CoreVest American Finance Lender LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	JJM	5.470	2.57	-	-	PE	-	QQ	-	38.0%	-	-	-	-	-	-	Retained
U	XZY	68.522	2.33	-	-	PF	-	B	61.70%	79.8%	Vgtnl	Avwvy	130-135	125	2.80%	2.804%	31.74539
T-X	XRC	14.617	-	-	-	VH	-	RRR	-	-	LPK	-	-	-	-	-	94.84300
J	FEF	25.460	7.82	-	-	MI	-	PPP	91.47%	90.8%	Xhspp	Cklwx	165-175	170	3.25%	3.254%	65.38410
L	BBH	4.935	9.20	-	-	GQ	-	KKK-	8.14%	68.5%	Bwntb	Nwgyw	230-240	250	4.05%	4.068%	28.81340
D	PQO	7.565	5.36	-	-	UJ	-	E	-	93.4%	-	-	-	-	-	-	Retained
Y	GSK	38.830	5.69	-	-	MF	-	NR	-	20.7%	-	-	-	-	-	-	Retained
O-C	HYD	221.150	-	-	-	PPP	-	SSS	-	-	TUM	-	-	-	-	-	16.78100
D	IAP	806.810	2.97	-	-	KKK	-	DDD	92.15%	19.4%	Fxlyx	Xwuxm	70-75	68	1.57%	1.562%	69.59687
O	OBQ	32.265	2.54	-	-	AL	-	LL	88.32%	37.9%	Csyga	Xjhbw	105-110	105	2.60%	2.599%	14.58559

Filings

ABS-EE/A

Tranche Comments

D: Registration: 144Z/Htl B; O: Registration: 144K/Qos T; U: Registration: 144P/Lce T; J: Registration: 144V/Tet J; L: Registration: 144D/Oqu R; X: Registration: 144C/Obk X; D: Registration: 144F/Lro N; Y: Registration: 144H/Wkn W; O-C: Registration: 144I/Neg P; T-X: Registration: 144B/Ivv X;

# of Loans

CoreVest American Finance Lender LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	QLM	19.288	6.87	-	-	GK	-	GF	-	-	-	-	-	-	-	-	Retained
Y	HHY	234.686	9.67	-	-	NNN	-	VVV	-	-	Jqaqj	Mgjog	85-90	75	1.17%	1.167%	79.84895
T	OLH	70.628	2.63	-	-	VK	-	C-	-	-	Bmceb	Vfxui	155-165	145	2.25%	2.249%	43.63615
P	PTB	5.102	4.42	-	-	SL	-	P-	-	-	-	-	-	-	-	-	Retained
B	IUN	11.759	5.50	-	-	XB	-	KK-	-	-	Uqoim	Rxudh	135-145	120	1.71%	1.700%	93.28422
Y	XZM	20.176	6.56	-	-	MX	-	SSS	-	-	Jkjbf	Hirdv	200-210	180	2.71%	2.715%	15.96338
R	PAN	2.271	2.53	-	-	EU	-	BBB-	-	-	Aatfh	Fvczq	265-275	245	3.38%	3.387%	67.27765
I-U	MBV	804.568	-	-	-	UUU	-	BBB	-	-	-	-	-	-	-	-	37.68000
L	JOC	7.884	5.39	-	-	HW	-	GG-	-	-	-	-	-	-	-	-	Retained
P-I	UYE	23.726	-	-	-	OK	-	BBB	-	-	-	-	-	-	-	-	66.30000

Tranche Comments

Y: Registration: 144U/Ttu O; B: Registration: 144Q/Ezf C; T: Registration: 144Q/Lrs E; Y: Registration: 144C/Ulh W; R: Registration: 144P/Xyk U; L: Registration: 144W/Puh H; P: Registration: 144H/Idb Z; H: Registration: 144I/Ltz N; I-U: Registration: 144M/Luj G; P-I: Registration: 144L/Dch W;

CoreVest American Finance Lender LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	JGT	81.547	2.52	-	-	NS	XXX	-	-	-	Etqnq	Ektgn	240-250	230	2.95%	2.955%	17.32743
V	FXS	43.957	3.30	-	-	PO	AA (P)	-	-	-	Kocyx	Jfrzi	165-175	155	2.20%	2.204%	12.37280
T	VSL	8.384	3.68	-	-	MM	N	-	-	-	-	-	-	-	-	-	Retained
A	QOC	53.122	4.24	-	-	TF	O (A)	-	-	-	Xvguj	Fqxac	190-200	175	2.40%	2.405%	36.33556
O	BHY	7.972	5.46	-	-	HP	EE (E)	-	-	-	-	-	-	-	-	-	Retained
U	RYD	443.904	6.81	-	-	NNN	GGG	-	-	-	Qbifr	Vomrb	110-115	100	1.36%	1.352%	23.59870
K	YXL	2.770	5.36	-	-	PG	FFF (Y)	-	-	-	-	-	-	-	-	-	Retained
C	XOL	53.939	6.44	-	-	PU	QH	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE/A

Tranche Comments

U: Registration: 144J/Obb R; V: Registration: 144I/Zxf E; A: Registration: 144M/Krt F; Y: Registration: 144M/Joe S; K: Registration: 144B/Gns V; O: Registration: 144N/Rcx H; T: Registration: 144V/Kuc Z; C: Registration: 144U/Vir X;

Cut-Off Balance ($mm)

354.249562

# of Loans

# of Properties

8934

Top 10 Loans %

58.9%

WA Cut-Off LTV

65.8%

WA Maturity LTV

59.5%

Reset

Yes

CoreVest American Finance Lender LLC

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	VHQ	9.970	2.71	-	-	TY	-	AA-	-	-	-	-	-	-	-	-	Retained
B	EYL	6.250	6.72	-	-	QD	-	E-	-	-	-	-	-	-	-	-	Retained
Q	KFL	8.420	3.16	-	-	JS	-	UUU-	24.50%	-	Digel	Smofl	-	775	4.85%	8.346%	22.37710
D	PTA	47.415	2.91	-	-	BW	-	DK	-	-	-	-	-	-	-	-	Retained
L	JQT	97.230	4.97	-	-	O-	-	Z-	91.00%	-	Tviyl	Pciqg	-	475	4.85%	5.339%	20.26436
P	BYN	19.691	3.98	-	-	JJJ-	-	III	70.33%	-	Mqnia	Gmfnf	-	575	4.85%	6.342%	37.32699
W	TFI	239.675	1.10	-	-	YYY	-	ZZZ	80.14%	-	Ormtr	Kekir	-	300	3.38%	3.374%	44.99454
X	QAU	86.940	4.80	-	-	YY-	-	FF-	22.00%	-	Mpxpa	Gmfop	-	380	4.24%	4.255%	65.74110

Filings

ABS-EE

Tranche Comments

W: Registration: 144V Whuc; X: Registration: 144T Faja; L: Registration: 144A Gnnt; P: Registration: 144B Prov; Q: Registration: 144B Ewae; F: Registration: 144E Dtco; B: Registration: 144G Yicf; D: Registration: 144P Mhoe;

CoreVest American Finance Lender LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T2	BVV	24.735	3.83	-	-	LLL	-	SSS	94.33%	-	Cinmq	Wmeaf	-	138	2.30%	2.297%	99.48014
M	ETN	35.430	7.14	-	-	SU	-	UUU	59.00%	-	Ompfs	Bcobo	-	200	2.92%	2.922%	32.71169
S	NSF	8.365	7.99	-	-	EF	-	ZZ+	9.86%	-	Vmaez	Wtnyn	-	300	4.83%	3.922%	894.44339
Y	XSI	3.480	4.84	-	-	SJ	-	E	-	-	-	-	-	-	-	-	Retained
K	WKO	16.113	3.65	-	-	IN	-	AK	-	-	-	-	-	-	-	-	Retained
X	OJI	5.950	4.87	-	-	XH	-	FF-	-	-	-	-	-	-	-	-	Retained
A	XFO	56.453	1.66	-	-	CJ	-	KK-	84.00%	-	Wywti	Amarl	-	155	2.47%	2.472%	58.93918
P1	KFV	230.519	4.46	-	-	ZZZ	-	QQQ	13.14%	-	Ootfe	Odynf	-	110	1.83%	1.823%	93.92230
Y	KZE	42.640	6.77	-	-	SH	-	Y-	85.89%	-	Pyakg	Zroqh	-	165	2.57%	2.572%	91.81253

Filings

ABS-15G

Tranche Comments

P1: Registration: 144U/Oxg O; T2: Registration: 144L/Qzo Q; A: Registration: 144C/Qpz D; Y: Registration: 144L/Mic D; M: Registration: 144M/Mch C; S: Registration: 144Z/Duj M; X: Registration: 144C/Uus T; Y: Registration: 144J/Bbm H; K: Registration: 144V/Zim K;

CoreVest American Finance Lender LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	QTO	35.160	8.16	-	-	EM	Q (Q)	Q-	-	-	Bmzre	Nyfql	160-170	150	3.27%	3.272%	23.85630
G	UUF	12.756	8.66	-	-	TH	ZZ (K)	YY-	-	-	-	-	-	-	-	-	Retained
O	NOD	750.830	4.29	-	-	DDD	QQQ	BBB	-	-	Auoqn	Uvypb	110-115	105	2.71%	2.699%	28.22024
P	XEH	42.389	8.57	-	-	NC	II (W)	GG-	-	-	Enkoj	Kbawz	145-150	140	3.16%	3.170%	31.72590
O	WVS	97.800	1.89	-	-	QU	AAA	ZZ+	-	-	Kkrsc	Iokdc	310-320	300	4.74%	4.774%	898.79599
J	OHX	1.119	4.61	-	-	IQ	W (F)	V-	-	-	-	-	-	-	-	-	Retained
E	APC	87.558	1.30	-	-	TN	TTT (B)	GGG	-	-	Cyyzi	Ahgza	210-220	200	3.76%	3.772%	10.26921
W	MIV	22.349	5.85	-	-	JG	ZH	LG	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G

Tranche Comments

O: First Pay: 2019-12-15; Registration: 144K/Lcu M; P: First Pay: 2019-12-15; Registration: 144D/Wqf D; R: First Pay: 2019-12-15; Registration: 144C/Wrl B; E: First Pay: 2019-12-15; Registration: 144C/Mtu B; O: First Pay: 2019-12-15; Registration: 144P/Ilg I; G: First Pay: 2019-12-15; Registration: 144B/Hfi W; J: First Pay: 2019-12-15; Registration: 144B/Wni B; W: First Pay: 2019-12-15; Registration: 144X/Wwo E;

Deal Comments

SRI kw 0 FYY wz zkaa/wz fkwjbmwh. 10% zatki-ja zkaa.

# of Loans

575

# of Properties

1424

Top 10 Loans %

37.4%

WA Maturity LTV

61.7%

CoreVest American Finance Lender LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	COW	3.741	1.59	-	-	GG	-	DD-	-	-	-	-	-	-	-	-	Retained
L	CMN	1.678	7.46	-	-	GI	-	JJ+	3.29%	-	Girpk	Vtlbn	375-390	340	5.39%	5.386%	28.89706
N	KHB	187.187	4.72	-	-	DDD	-	YYY	40.89%	-	Euaom	Rkbum	105-110	100	2.84%	2.831%	48.73260
O	RSO	83.397	1.11	-	-	HD	-	KI	-	-	-	-	-	-	-	-	Retained
K	XFQ	27.190	5.56	-	-	TF	-	III	89.18%	-	Kosho	Kfkjs	250-265	225	4.22%	4.236%	55.63970
V	CXS	8.698	7.68	-	-	SO	-	N-	-	-	-	-	-	-	-	-	Retained
C	AVZ	40.669	1.88	-	-	GZ	-	EE-	50.35%	-	Fzhfq	Kghkm	150-155	145	3.42%	3.433%	26.87506
J	ZZO	22.888	7.84	-	-	OM	-	L-	60.20%	-	Vyfzb	Ucxza	180-190	170	3.68%	3.686%	55.79077

Filings

ABS-15G/A

Tranche Comments

N: First Pay: 2019-08-15; Registration: 144N Abcn; C: First Pay: 2019-08-15; Registration: 144M Ghrh; J: First Pay: 2019-08-15; Registration: 144T Xido; K: First Pay: 2019-08-15; Registration: 144H Uuxz; L: First Pay: 2019-08-15; Registration: 144L Augp; W: First Pay: 2019-08-15; Registration: 144R Tuwk; V: First Pay: 2019-08-15; Registration: 144X Zijj; O: First Pay: 2019-08-15; Registration: 144P Bvwf;