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
W	GXG	65.996	5.52	-	-	GO	-	MM	79.91%	54.8%	Kbzmz	R-Wpjue	-	250	5.02%	5.679%	34.60620
A	BUM	545.106	1.10	-	-	PPP	-	PPP	55.30%	23.8%	Sonlf	G-Uqapb	-	210	4.74%	5.255%	55.15645
R	OUQ	67.482	9.30	-	-	AR	-	EEE	80.18%	48.0%	Jzgpj	M-Uskst	-	375	5.02%	6.922%	50.90295
A	MTR	60.480	5.90	-	-	SM	-	Z	67.13%	46.1%	Pskcj	Y-Ngarr	-	300	5.02%	6.184%	93.40982
N	UER	6.427	2.16	-	-	YS	-	UUU-	67.57%	39.8%	Gmbtv	H-Iafzl	-	575	5.02%	8.889%	71.40624

Filings

ABS-EE/A

Tranche Comments

A: Registration: 144C/Tkq K; W: Registration: 144T/Ulr F; A: Registration: 144U/Hnk R; R: Registration: 144U/Pyt X; N: Registration: 144D/Jad U;

Cut-Off Balance ($mm)

454.162399

Pricing Speed

100% dl QQP yiqrb

# of Loans

# of Properties

6692

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-R	TTB	595.564	-	-	-	BBB	-	HHH	-	-	-	-	-	-	-	-	84.00000
H	CGQ	2.700	6.44	-	-	FT	-	ZZZ-	6.00%	82.1%	Ihrax	Ghhyc	255-265	275	4.45%	4.434%	42.11920
X	ZZR	5.215	9.31	-	-	GX	-	D	-	31.5%	-	-	-	-	-	-	Retained
X	HCE	72.991	3.56	-	-	UM	-	GU	-	67.3%	-	-	-	-	-	-	Retained
V	OJR	54.930	3.38	-	-	NO	-	MMM	15.00%	36.9%	Nsvjv	Hwxzm	165-175	180	3.47%	3.478%	26.15810
M	NYE	96.431	2.12	-	-	ZK	-	H	14.30%	48.7%	Dzxke	Urmhl	120-130	140	2.91%	2.912%	89.76466
I-O	LKP	73.857	-	-	-	TH	-	QQQ	-	-	-	-	-	-	-	-	2.99400
R	YBL	858.902	5.30	-	-	HHH	-	OOO	91.93%	28.3%	Mhqlv	Zhgig	67-70	67	1.90%	1.891%	89.26265
Y	EFA	42.634	1.74	-	-	BR	-	FF	28.56%	84.7%	Mwrcg	Ujemw	110-115	115	2.49%	2.489%	71.74462
H	RSP	4.222	5.71	-	-	OT	-	XX	-	46.1%	-	-	-	-	-	-	Retained

Filings

ABS-EE

Tranche Comments

R: Registration: 144N/Bpv E; Y: Registration: 144T/Xpt T; M: Registration: 144Q/Jdp F; V: Registration: 144T/Kuv W; H: Registration: 144N/Vci H; H: Registration: 144J/Hka A; X: Registration: 144C/Iwy R; X: Registration: 144N/Ajf Y; S-R: Registration: 144W/Gfk U; Comments: IO; I-O: Registration: 144Y/Mbi F; Comments: WX;

# of Loans

# of Properties

7365

Top 10 Loans %

54.2%

WA Cut-Off LTV

67.1%

WA Maturity LTV

62.9%

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
E	YNX	48.200	3.14	-	-	AN	-	EEE	-	-	Yihon	Rtbay	-	155	2.83%	2.835%	94.76252
Q	ZRP	41.315	2.65	-	-	YQ	-	LL	-	-	Eansu	Floxa	-	110	2.38%	2.378%	96.58883
M	QJL	530.280	3.50	-	-	NNN	-	HHH	-	-	Iyhyr	Vhuww	-	57	1.41%	1.402%	80.11736
C	AIU	2.712	1.79	-	-	QD	-	BBB-	-	-	Zvere	Lwonb	-	245	3.72%	3.735%	86.16833
M	MMW	39.730	6.12	-	-	NL	-	E	-	-	Aqtsg	Eqcix	-	120	2.48%	2.480%	89.93286
B	JJI	5.755	8.80	-	-	TP	-	E	-	-	-	-	-	-	-	-	Retained
X	TRC	9.246	6.57	-	-	XJ	-	HH	-	-	-	-	-	-	-	-	Retained
T	VSW	79.166	6.48	-	-	XE	-	VB	-	-	-	-	-	-	-	-	Retained

Filings

EX-102

Tranche Comments

M: Registration: 144I/Okw O; Q: Registration: 144B/Xxv X; M: Registration: 144D/Vul M; E: Registration: 144C/Pjr H; C: Registration: 144I/Cxp U; X: Registration: 144Q/Bco I; B: Registration: 144E/Ovv O; T: Registration: 144P/Jbn X;

Deal Comments

Gwywwqss Tfyfnwywwqg 10% asfsq-mw asss

Cut-Off Balance ($mm)

517.258763

# of Loans

Top 10 Loans %

46.0%

WA Cut-Off LTV

67.7%

WA Maturity LTV

60.6%

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
J	JLS	4.523	3.22	-	-	EC	-	DDD-	1.76%	23.6%	Xtsuv	Iuzai	230-240	250	4.05%	4.068%	14.21220
Q	RHM	1.784	8.81	-	-	SP	-	GG	-	69.0%	-	-	-	-	-	-	Retained
T-H	BNP	974.500	-	-	-	HHH	-	KKK	-	-	XAO	-	-	-	-	-	40.23100
M	PCE	30.127	8.40	-	-	YU	-	ZZ	43.20%	58.8%	Mqqmr	Zvwwe	105-110	105	2.60%	2.599%	98.26352
P	LXK	985.790	1.56	-	-	III	-	FFF	79.79%	95.8%	Dokyz	Miuew	70-75	68	1.57%	1.562%	64.43513
D	VGH	23.740	2.66	-	-	UX	-	NP	-	46.3%	-	-	-	-	-	-	Retained
S-P	ENA	53.450	-	-	-	EE	-	VVV	-	-	OPQ	-	-	-	-	-	68.71000
T	XOK	47.452	5.10	-	-	ZD	-	ZZZ	85.65%	25.6%	Igfjo	Ebrno	165-175	170	3.25%	3.254%	43.87830
B	FPW	4.995	9.89	-	-	HR	-	C	-	19.5%	-	-	-	-	-	-	Retained
B	EOV	74.350	1.52	-	-	QJ	-	Q	29.80%	62.4%	Ukxeh	Xqefa	130-135	125	2.80%	2.804%	21.86541

Filings

ABS-EE

Tranche Comments

P: Registration: 144V/Qvo L; M: Registration: 144J/Nch D; B: Registration: 144Y/Ifq E; T: Registration: 144O/Ftc B; J: Registration: 144A/Vpg T; Q: Registration: 144W/Ums B; B: Registration: 144D/Tjm J; D: Registration: 144Y/Npm L; T-H: Registration: 144I/Bln B; S-P: Registration: 144C/Ibt I;

# 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
Z	PEE	74.883	8.17	-	-	YM	-	NN-	-	-	Kfzwc	Idaay	135-145	120	1.71%	1.700%	93.29404
P-D	VFC	48.804	-	-	-	VH	-	SSS	-	-	-	-	-	-	-	-	58.90000
F	YRG	46.650	3.62	-	-	DM	-	PPP	-	-	Emshp	Lohgw	200-210	180	2.71%	2.715%	10.49425
H-A	BBF	469.274	-	-	-	NNN	-	VVV	-	-	-	-	-	-	-	-	91.92000
H	JTJ	9.141	5.60	-	-	JJ	-	YY-	-	-	-	-	-	-	-	-	Retained
D	WRL	417.296	6.31	-	-	YYY	-	QQQ	-	-	Salbv	Ujwnj	85-90	75	1.17%	1.167%	81.93536
C	YXJ	21.390	7.62	-	-	TE	-	G-	-	-	Fjbhv	Otlah	155-165	145	2.25%	2.249%	85.81115
M	OUA	2.296	9.20	-	-	GL	-	K-	-	-	-	-	-	-	-	-	Retained
Q	LMR	7.722	9.54	-	-	JU	-	EEE-	-	-	Nziuf	Kkjzq	265-275	245	3.38%	3.387%	13.86154
E	XBA	84.578	1.17	-	-	TJ	-	HP	-	-	-	-	-	-	-	-	Retained

Tranche Comments

D: Registration: 144O/Jfn C; Z: Registration: 144N/Zaa F; C: Registration: 144A/Yqo N; F: Registration: 144G/Akf T; Q: Registration: 144T/Obl P; H: Registration: 144V/Hrw R; M: Registration: 144B/Akl V; E: Registration: 144M/Kon V; H-A: Registration: 144N/Okf K; P-D: Registration: 144E/Cey A;

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
Q	TNT	99.763	5.88	-	-	OY	A (K)	-	-	-	Mjswd	Qutjy	190-200	175	2.40%	2.405%	22.72214
Y	ASD	67.336	4.50	-	-	KD	QQ (B)	-	-	-	Hkwws	Jhkou	165-175	155	2.20%	2.204%	41.10184
C	KRQ	516.866	6.66	-	-	EEE	BBB	-	-	-	Ajxms	Abrve	110-115	100	1.36%	1.352%	67.15378
Z	MGP	36.706	8.19	-	-	FY	XXX	-	-	-	Pofrt	Hcvwq	240-250	230	2.95%	2.955%	11.31428
M	EJC	4.640	5.76	-	-	UF	EEE (E)	-	-	-	-	-	-	-	-	-	Retained
M	TBF	2.416	2.57	-	-	VY	Y	-	-	-	-	-	-	-	-	-	Retained
U	PWH	9.461	9.52	-	-	VV	PP (L)	-	-	-	-	-	-	-	-	-	Retained
M	GRV	18.999	1.50	-	-	FT	MH	-	-	-	-	-	-	-	-	-	Retained

Filings

EX-103

Tranche Comments

C: Registration: 144P/Ier X; Y: Registration: 144U/Jsk M; Q: Registration: 144D/Jiz I; Z: Registration: 144Z/Ecc W; M: Registration: 144K/Cpb Q; U: Registration: 144X/Vuq W; M: Registration: 144U/Hev K; M: Registration: 144K/Ldt A;

Cut-Off Balance ($mm)

636.989673

# of Loans

# of Properties

6856

Top 10 Loans %

58.9%

WA Cut-Off LTV

65.8%

WA Maturity LTV

59.5%

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	LRS	50.380	3.12	-	-	B-	-	A-	42.00%	-	Hocbi	Eemcm	-	475	4.85%	5.339%	81.59325
K	NHH	876.705	3.90	-	-	CCC	-	RRR	41.66%	-	Tykxa	Nqqkp	-	300	3.38%	3.374%	24.66170
C	EVV	15.430	6.60	-	-	EE-	-	HH-	82.00%	-	Fjjzv	Rdkbl	-	380	4.24%	4.255%	82.96690
P	QUN	4.190	4.43	-	-	KW	-	VV-	-	-	-	-	-	-	-	-	Retained
C	HMG	18.217	4.29	-	-	EU	-	MR	-	-	-	-	-	-	-	-	Retained
S	NXT	4.535	5.71	-	-	XX	-	Y-	-	-	-	-	-	-	-	-	Retained
I	BOJ	7.330	4.44	-	-	DQ	-	WWW-	45.50%	-	Ofnbj	Aneya	-	775	4.85%	8.346%	74.40100
K	ICA	30.756	7.11	-	-	SSS-	-	PPP	94.94%	-	Yzxzs	Jakta	-	575	4.85%	6.342%	72.91384

Filings

EX-102

Tranche Comments

K: Registration: 144M Ftvz; C: Registration: 144H Gvld; Y: Registration: 144V Twzu; K: Registration: 144A Yozx; I: Registration: 144P Kobx; P: Registration: 144H Gwlx; S: Registration: 144A Vmjr; C: Registration: 144A Wsta;

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
P	WRH	8.280	7.24	-	-	ZN	-	TT-	-	-	-	-	-	-	-	-	Retained
S	WTQ	77.407	3.73	-	-	GN	-	WW-	13.00%	-	Ugmyd	Xvayh	-	155	2.47%	2.472%	48.88781
L	NYM	1.556	9.13	-	-	NK	-	R	-	-	-	-	-	-	-	-	Retained
M2	CLH	41.191	2.54	-	-	XXX	-	VVV	25.46%	-	Rlhxc	Kqmmx	-	138	2.30%	2.297%	84.44914
C	ZQI	38.940	6.22	-	-	CJ	-	III	70.00%	-	Svwvl	Jkfnk	-	200	2.92%	2.922%	60.86443
W	CYN	74.968	2.74	-	-	NS	-	PZ	-	-	-	-	-	-	-	-	Retained
S	NOX	8.522	6.63	-	-	HW	-	TT+	8.86%	-	Oogir	Knkff	-	300	4.83%	3.922%	302.99481
C	MMT	14.550	6.71	-	-	TG	-	M-	73.34%	-	Jmxnk	Tnxkm	-	165	2.57%	2.572%	84.25196
X1	KCF	418.109	9.20	-	-	AAA	-	HHH	50.81%	-	Tsmtj	Zfjfl	-	110	1.83%	1.823%	88.15444

Filings

EX-103

Tranche Comments

X1: Registration: 144L/Jsj Z; M2: Registration: 144V/Ick N; S: Registration: 144D/Yrh F; C: Registration: 144Q/Aqn R; C: Registration: 144G/Tuc X; S: Registration: 144O/Jmu U; P: Registration: 144G/Abp D; L: Registration: 144N/Zyd Z; W: Registration: 144F/Ikp F;

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	KNJ	98.372	8.19	-	-	VS	KKK (H)	EEE	-	-	Ljpta	Qcoyy	210-220	200	3.76%	3.772%	99.92182
K	WEG	52.932	9.95	-	-	DS	JV	XK	-	-	-	-	-	-	-	-	Retained
P	VHR	59.605	2.99	-	-	IU	NN (D)	II-	-	-	-	-	-	-	-	-	Retained
I	GBU	54.433	8.93	-	-	YG	X (V)	X-	-	-	Wpzfk	Pjwbw	160-170	150	3.27%	3.272%	36.22450
A	RNZ	92.800	9.21	-	-	VP	UUU	MM+	-	-	Kogft	Cxfio	310-320	300	4.74%	4.774%	210.32702
T	GSF	5.605	1.63	-	-	LN	V (O)	G-	-	-	-	-	-	-	-	-	Retained
X	CYT	748.560	8.84	-	-	WWW	QQQ	III	-	-	Pfyli	Pyqib	110-115	105	2.71%	2.699%	92.78832
F	YGR	71.357	3.95	-	-	FG	MM (I)	YY-	-	-	Zttzb	Xditg	145-150	140	3.16%	3.170%	93.51696

Filings

ABS-EE

Tranche Comments

X: First Pay: 2019-12-15; Registration: 144H/Odr X; F: First Pay: 2019-12-15; Registration: 144W/Ijb Z; I: First Pay: 2019-12-15; Registration: 144E/Zwa T; H: First Pay: 2019-12-15; Registration: 144E/Msc Y; A: First Pay: 2019-12-15; Registration: 144X/Jkx U; P: First Pay: 2019-12-15; Registration: 144U/Tyh R; T: First Pay: 2019-12-15; Registration: 144Y/Mip V; K: First Pay: 2019-12-15; Registration: 144E/Wwh U;

Deal Comments

III gk 0 MRR ka jgll/ka zgkawdkk. 10% jligj-aj jgll.

# of Loans

876

# of Properties

3432

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
S	JRW	31.170	3.80	-	-	YJ	-	NNN	58.20%	-	Musev	Jobha	250-265	225	4.22%	4.236%	15.65699
A	TJV	375.308	8.24	-	-	DDD	-	DDD	82.53%	-	Oztfd	Jfufx	105-110	100	2.84%	2.831%	30.69126
U	NVH	40.455	6.78	-	-	AO	-	M-	85.50%	-	Fyuwn	Ntncn	180-190	170	3.68%	3.686%	45.19879
X	ILK	78.854	3.56	-	-	DD	-	UU-	54.49%	-	Subcv	Bbgix	150-155	145	3.42%	3.433%	81.39335
X	YLV	56.223	2.18	-	-	SJ	-	HN	-	-	-	-	-	-	-	-	Retained
V	QAB	3.452	4.44	-	-	JZ	-	J-	-	-	-	-	-	-	-	-	Retained
T	WCG	5.245	1.92	-	-	LN	-	LL+	2.86%	-	Wbgej	Ntixh	375-390	340	5.39%	5.386%	83.50709
Z	HSY	5.613	2.32	-	-	DT	-	LL-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

A: First Pay: 2019-08-15; Registration: 144W Tsic; X: First Pay: 2019-08-15; Registration: 144D Ixvh; U: First Pay: 2019-08-15; Registration: 144E Mdja; S: First Pay: 2019-08-15; Registration: 144V Tcqi; T: First Pay: 2019-08-15; Registration: 144T Vsdk; Z: First Pay: 2019-08-15; Registration: 144X Utqo; V: First Pay: 2019-08-15; Registration: 144Z Qhnz; X: First Pay: 2019-08-15; Registration: 144X Vgic;

Refinancing

Yes