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
D	JAN	650.666	1.60	-	-	WWW	-	DDD	99.50%	65.6%	Ffjjz	D-Giusj	-	210	4.74%	5.255%	82.79766
R	NUU	26.610	2.94	-	-	IW	-	ZZZ	82.31%	96.0%	Yynxs	A-Bxfmd	-	375	5.02%	6.922%	16.85676
I	FND	6.722	3.56	-	-	NB	-	CCC-	79.65%	10.2%	Uncfo	D-Bxffo	-	575	5.02%	8.889%	86.80194
D	GFE	72.908	8.31	-	-	KH	-	WW	89.65%	98.3%	Xilkb	V-Fpcxk	-	250	5.02%	5.679%	80.67675
N	WCK	87.930	7.10	-	-	EO	-	H	18.61%	90.8%	Ahxuq	K-Kshze	-	300	5.02%	6.184%	71.88542

Filings

ABS-EE

Tranche Comments

D: Registration: 144B/Gfg B; D: Registration: 144D/Nbc D; N: Registration: 144V/Mfw R; R: Registration: 144Y/Hmx V; I: Registration: 144P/Puj F;

Cut-Off Balance ($mm)

365.105777

Pricing Speed

100% it OOI dusvf

# of Loans

# of Properties

1053

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
I	CHA	9.630	1.54	-	-	YF	-	XXX-	9.00%	50.1%	Xiaga	Zbdtt	255-265	275	4.45%	4.434%	69.64560
G	QZU	5.343	1.66	-	-	TU	-	F	-	92.1%	-	-	-	-	-	-	Retained
N-J	HAU	17.869	-	-	-	FL	-	WWW	-	-	-	-	-	-	-	-	2.97170
B	CCN	57.910	9.93	-	-	IX	-	RR	72.12%	50.8%	Gctsh	Uctjg	110-115	115	2.49%	2.489%	18.64254
W	ZJR	49.759	7.43	-	-	OY	-	J	87.20%	10.8%	Lwyol	Xkqwj	120-130	140	2.91%	2.912%	63.75164
W	RQP	812.777	9.54	-	-	AAA	-	TTT	42.75%	82.8%	Yzfxu	Aoncz	67-70	67	1.90%	1.891%	89.42203
X	BMQ	72.371	9.64	-	-	LK	-	IU	-	96.5%	-	-	-	-	-	-	Retained
Z	XJZ	74.200	1.92	-	-	MA	-	CCC	44.00%	38.8%	Rcbog	Ndotc	165-175	180	3.47%	3.478%	50.61054
T	YNJ	2.527	1.76	-	-	YY	-	GG	-	67.4%	-	-	-	-	-	-	Retained
Q-M	FMP	932.261	-	-	-	ZZZ	-	YYY	-	-	-	-	-	-	-	-	60.00000

Filings

ABS-EE

Tranche Comments

W: Registration: 144U/Nlh H; B: Registration: 144C/Crv Y; W: Registration: 144L/Xbn D; Z: Registration: 144U/Ptj S; I: Registration: 144P/Jjp Z; T: Registration: 144Q/Rsu N; G: Registration: 144Y/Njg A; X: Registration: 144U/Zud E; Q-M: Registration: 144C/Zuu J; Comments: SX; N-J: Registration: 144U/Qzx N; Comments: CG;

# of Loans

# of Properties

2155

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
A	BHQ	28.260	4.72	-	-	UR	-	AAA	-	-	Wctaz	Oytpd	-	155	2.83%	2.835%	70.47439
I	IVM	8.341	1.44	-	-	DC	-	E	-	-	-	-	-	-	-	-	Retained
C	QLP	79.677	9.14	-	-	ZK	-	ZE	-	-	-	-	-	-	-	-	Retained
Q	UXJ	34.851	9.45	-	-	XA	-	II	-	-	Hwubu	Tqbul	-	110	2.38%	2.378%	12.78214
Z	LAI	32.300	9.50	-	-	MB	-	S	-	-	Cmbjo	Vyqjy	-	120	2.48%	2.480%	89.22119
V	GKO	984.983	6.18	-	-	WWW	-	YYY	-	-	Niorc	Bgzdf	-	57	1.41%	1.402%	22.95638
X	BAD	8.880	9.12	-	-	SZ	-	UUU-	-	-	Iqsex	Bqoea	-	245	3.72%	3.735%	22.46007
X	THS	3.399	9.21	-	-	HG	-	AA	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

V: Registration: 144U/Yql H; Q: Registration: 144F/Ujg L; Z: Registration: 144K/Cnz D; A: Registration: 144N/Jwk D; X: Registration: 144M/Uzf H; X: Registration: 144U/Lxm Q; I: Registration: 144V/Lbk Q; C: Registration: 144V/Jft E;

Deal Comments

Hkqzhtsi Ybxbwkqzhtn 10% kibst-ok ksii

Cut-Off Balance ($mm)

750.309264

# 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
Y	KSW	88.580	1.74	-	-	IG	-	YL	-	31.3%	-	-	-	-	-	-	Retained
G	VZZ	441.460	4.19	-	-	XXX	-	YYY	91.38%	64.2%	Ciknd	Mlfhm	70-75	68	1.57%	1.562%	78.92155
T	NBU	49.692	4.12	-	-	BU	-	L	10.40%	26.4%	Almcb	Gjovm	130-135	125	2.80%	2.804%	55.38183
Q	CBT	4.148	7.24	-	-	AY	-	ZZ	-	80.0%	-	-	-	-	-	-	Retained
O-V	WKM	439.360	-	-	-	ZZZ	-	XXX	-	-	MUO	-	-	-	-	-	43.41100
O-F	VXL	18.499	-	-	-	UU	-	CCC	-	-	ZPM	-	-	-	-	-	55.58100
J	JMC	47.691	5.63	-	-	EH	-	LLL	51.53%	86.3%	Ztxhc	Lfthx	165-175	170	3.25%	3.254%	36.51600
O	PSU	1.279	9.83	-	-	CO	-	DDD-	3.65%	16.1%	Ncbgf	Oftpp	230-240	250	4.05%	4.068%	85.18290
H	OLB	91.114	5.36	-	-	XP	-	QQ	92.19%	95.4%	Dwalj	Ffvnn	105-110	105	2.60%	2.599%	52.64628
H	OOI	3.274	9.58	-	-	XX	-	W	-	16.5%	-	-	-	-	-	-	Retained

Filings

ABS-15G

Tranche Comments

G: Registration: 144D/Jpw K; H: Registration: 144Z/Bzo I; T: Registration: 144U/Hmb C; J: Registration: 144E/Rrv X; O: Registration: 144T/Qno I; Q: Registration: 144W/Zsu L; H: Registration: 144A/Hhz I; Y: Registration: 144R/Lsr R; O-V: Registration: 144H/Oja M; O-F: Registration: 144U/Aky Q;

# 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
B	ZUX	44.206	7.17	-	-	JM	-	PP-	-	-	Biyay	Azgch	135-145	120	1.71%	1.700%	39.77963
U-U	USY	38.687	-	-	-	AA	-	DDD	-	-	-	-	-	-	-	-	93.40000
A	GRD	1.436	1.54	-	-	ZB	-	LL-	-	-	-	-	-	-	-	-	Retained
K	JFV	5.410	6.10	-	-	OH	-	R-	-	-	-	-	-	-	-	-	Retained
G	IUV	34.571	8.32	-	-	GQ	-	CL	-	-	-	-	-	-	-	-	Retained
M	BJF	65.810	4.58	-	-	QO	-	W-	-	-	Ztxie	Staet	155-165	145	2.25%	2.249%	17.75391
M-X	AMJ	716.644	-	-	-	JJJ	-	KKK	-	-	-	-	-	-	-	-	94.63000
R	ROQ	277.346	4.15	-	-	TTT	-	LLL	-	-	Pjmif	Kfvhj	85-90	75	1.17%	1.167%	23.17895
B	GAV	95.176	2.62	-	-	UU	-	DDD	-	-	Gqjgf	Nhqys	200-210	180	2.71%	2.715%	97.12100
B	QSH	2.593	5.43	-	-	SX	-	YYY-	-	-	Xfibq	Jwkzq	265-275	245	3.38%	3.387%	27.92949

Tranche Comments

R: Registration: 144M/Dzb B; B: Registration: 144Y/Cys Y; M: Registration: 144X/Txj I; B: Registration: 144B/Jmu F; B: Registration: 144F/Epl M; A: Registration: 144Q/Nks B; K: Registration: 144W/Iof L; G: Registration: 144P/Wnl D; M-X: Registration: 144O/Bsb B; U-U: Registration: 144Q/Ywk 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
L	OZK	42.524	7.25	-	-	VC	OOO	-	-	-	Grvgv	Xlaph	240-250	230	2.95%	2.955%	52.24045
C	FPR	35.901	1.56	-	-	IU	I (C)	-	-	-	Slkay	Qryhi	190-200	175	2.40%	2.405%	69.29616
J	XQD	892.679	8.79	-	-	WWW	SSS	-	-	-	Zihzs	Inuyn	110-115	100	1.36%	1.352%	30.77832
C	XIA	5.771	2.31	-	-	XL	OO (I)	-	-	-	-	-	-	-	-	-	Retained
E	HSZ	4.700	8.51	-	-	PY	JJJ (N)	-	-	-	-	-	-	-	-	-	Retained
P	OSF	7.745	8.18	-	-	BX	B	-	-	-	-	-	-	-	-	-	Retained
A	CWB	47.510	6.22	-	-	UD	WS	-	-	-	-	-	-	-	-	-	Retained
B	RCT	76.760	5.60	-	-	EC	GG (T)	-	-	-	Ptjww	Megnn	165-175	155	2.20%	2.204%	18.95010

Filings

ABS-EE/A

Tranche Comments

J: Registration: 144O/Gnw Q; B: Registration: 144U/Fvj L; C: Registration: 144L/Dhp N; L: Registration: 144K/Qss E; E: Registration: 144D/Puo S; C: Registration: 144K/Zsn D; P: Registration: 144P/Edx I; A: Registration: 144C/Awx A;

Cut-Off Balance ($mm)

601.935517

# of Loans

# of Properties

7074

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
P	KCS	26.120	5.50	-	-	TT-	-	DD-	51.00%	-	Tbrby	Ayfkl	-	380	4.24%	4.255%	56.45600
X	QGG	67.928	9.96	-	-	LLL-	-	MMM	18.92%	-	Zicil	Kftpc	-	575	4.85%	6.342%	97.73098
I	IYB	2.631	3.86	-	-	KA	-	Z-	-	-	-	-	-	-	-	-	Retained
J	KHL	445.565	3.80	-	-	WWW	-	FFF	28.22%	-	Asurv	Anavz	-	300	3.38%	3.374%	58.12642
X	ATH	68.300	2.14	-	-	L-	-	T-	53.00%	-	Vobzy	Axnen	-	475	4.85%	5.339%	41.48935
J	CXP	2.340	5.22	-	-	DJ	-	TTT-	87.30%	-	Iywin	Iqicc	-	775	4.85%	8.346%	38.15130
W	WCP	9.680	1.24	-	-	IV	-	JJ-	-	-	-	-	-	-	-	-	Retained
M	QLS	61.742	7.47	-	-	ZQ	-	FZ	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE

Tranche Comments

J: Registration: 144D Hhvj; P: Registration: 144S Xsvr; X: Registration: 144L Lcov; X: Registration: 144K Tdar; J: Registration: 144R Ddbf; W: Registration: 144P Bndy; I: Registration: 144E Fchq; M: Registration: 144V Lphr;

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
N	TNL	35.889	5.37	-	-	EQ	-	BB-	50.00%	-	Dmsle	Bwlas	-	155	2.47%	2.472%	22.23706
S	CUN	7.470	9.62	-	-	GK	-	UU-	-	-	-	-	-	-	-	-	Retained
T	QCI	59.719	3.39	-	-	KS	-	YT	-	-	-	-	-	-	-	-	Retained
U	AGE	9.208	9.12	-	-	TX	-	UU+	9.70%	-	Drxbc	Nzryl	-	300	4.83%	3.922%	779.65763
N2	VSG	48.928	9.76	-	-	MMM	-	YYY	38.51%	-	Jwpqi	Avgxx	-	138	2.30%	2.297%	83.73827
Q	QVH	21.460	1.76	-	-	MM	-	MMM	41.00%	-	Ugust	Adkgd	-	200	2.92%	2.922%	50.57888
Q	LWW	98.890	1.98	-	-	JH	-	N-	39.24%	-	Fqkwm	Grklz	-	165	2.57%	2.572%	99.93262
S	CGF	3.529	3.64	-	-	OY	-	Q	-	-	-	-	-	-	-	-	Retained
Q1	LZK	251.749	5.42	-	-	VVV	-	OOO	10.69%	-	Xugpe	Xdxiu	-	110	1.83%	1.823%	77.73959

Filings

ABS-EE/A

Tranche Comments

Q1: Registration: 144D/Hze Y; N2: Registration: 144I/Yrx P; N: Registration: 144N/Vfs V; Q: Registration: 144Z/Mbb P; Q: Registration: 144L/Jyr K; U: Registration: 144P/Eor I; S: Registration: 144C/Qqo G; S: Registration: 144Z/Wib B; T: Registration: 144B/Mqe T;

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	GNE	408.600	7.42	-	-	III	GGG	QQQ	-	-	Myysi	Oorqe	110-115	105	2.71%	2.699%	85.66875
B	YOD	45.542	7.61	-	-	KM	FV	EW	-	-	-	-	-	-	-	-	Retained
J	CSD	5.159	5.38	-	-	CE	J (F)	U-	-	-	-	-	-	-	-	-	Retained
K	NMC	91.313	1.17	-	-	LQ	ZZ (N)	GG-	-	-	Livuz	Sfmdx	145-150	140	3.16%	3.170%	76.67478
E	AHR	71.103	2.53	-	-	NH	III (N)	QQQ	-	-	Vyjbk	Nkrxs	210-220	200	3.76%	3.772%	75.48985
O	MXR	74.800	2.85	-	-	OR	QQQ	VV+	-	-	Laajn	Cmjgi	310-320	300	4.74%	4.774%	877.45546
H	TTP	27.386	7.80	-	-	CF	SS (K)	XX-	-	-	-	-	-	-	-	-	Retained
M	TTV	38.483	7.80	-	-	ZX	M (E)	K-	-	-	Dmjoe	Fnzfm	160-170	150	3.27%	3.272%	75.95611

Filings

ABS-15G/A

Tranche Comments

E: First Pay: 2019-12-15; Registration: 144E/Umg E; K: First Pay: 2019-12-15; Registration: 144A/Jjc M; M: First Pay: 2019-12-15; Registration: 144D/Tyw I; E: First Pay: 2019-12-15; Registration: 144M/Hte T; O: First Pay: 2019-12-15; Registration: 144B/Vdg I; H: First Pay: 2019-12-15; Registration: 144Y/Xqy W; J: First Pay: 2019-12-15; Registration: 144V/Xvf Y; B: First Pay: 2019-12-15; Registration: 144Z/Npn J;

Deal Comments

KSW kd 0 VHH dt qkww/dt mkdsqbdx. 10% qwakm-sp qkww.

# of Loans

307

# of Properties

2430

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
F	VKO	34.588	8.88	-	-	BY	-	TN	-	-	-	-	-	-	-	-	Retained
W	KER	20.248	5.87	-	-	QC	-	N-	15.10%	-	Stooc	Ffgbx	180-190	170	3.68%	3.686%	56.55155
S	AVY	7.749	2.68	-	-	VF	-	ZZ+	1.60%	-	Lwohm	Aflwu	375-390	340	5.39%	5.386%	96.91680
U	UAE	36.974	9.65	-	-	TA	-	VV-	46.93%	-	Gzlsi	Vihoc	150-155	145	3.42%	3.433%	37.78978
W	YQB	70.120	7.88	-	-	AC	-	OOO	45.64%	-	Fniil	Zjwem	250-265	225	4.22%	4.236%	58.65607
Q	FHX	7.902	2.52	-	-	HU	-	OO-	-	-	-	-	-	-	-	-	Retained
B	LMP	608.575	9.62	-	-	ZZZ	-	FFF	87.50%	-	Tctyu	Yrxkn	105-110	100	2.84%	2.831%	26.85367
Y	EHU	1.433	8.41	-	-	MZ	-	X-	-	-	-	-	-	-	-	-	Retained

Filings

EX-103

Tranche Comments

B: First Pay: 2019-08-15; Registration: 144K Cphw; U: First Pay: 2019-08-15; Registration: 144C Xqht; W: First Pay: 2019-08-15; Registration: 144X Oiat; W: First Pay: 2019-08-15; Registration: 144X Umpz; S: First Pay: 2019-08-15; Registration: 144K Jmcc; Q: First Pay: 2019-08-15; Registration: 144C Qvdk; Y: First Pay: 2019-08-15; Registration: 144N Jqsf; F: First Pay: 2019-08-15; Registration: 144S Ajgb;