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
B	BJH	1.622	1.53	-	-	OQ	-	GGG-	56.67%	48.3%	Crfuy	W-Miczp	-	575	5.02%	8.889%	12.68281
P	JTH	62.425	6.88	-	-	SS	-	NN	99.98%	78.3%	Snjao	Q-Wpufr	-	250	5.02%	5.679%	54.82875
I	IUJ	646.846	2.10	-	-	OOO	-	RRR	43.87%	33.8%	Qqnvu	A-Oqpxf	-	210	4.74%	5.255%	20.15249
W	HWJ	99.110	9.50	-	-	GE	-	W	54.55%	35.5%	Xziux	N-Cstyi	-	300	5.02%	6.184%	50.18351
R	YEC	98.515	4.88	-	-	PY	-	QQQ	47.10%	72.0%	Asiot	D-Riquw	-	375	5.02%	6.922%	72.73925

Filings

EX-103

Tranche Comments

I: Registration: 144F/Cig O; P: Registration: 144K/Brx K; W: Registration: 144L/Mcb R; R: Registration: 144L/Vfp D; B: Registration: 144T/Pjd D;

Cut-Off Balance ($mm)

398.830872

Pricing Speed

100% kg MMW ndjsu

# of Loans

# of Properties

5306

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
M	FOY	85.555	2.92	-	-	EB	-	U	80.20%	37.9%	Qgwwb	Qvrbd	120-130	140	2.91%	2.912%	87.86903
O	QFO	91.823	1.91	-	-	VH	-	CC	43.28%	67.2%	Jvzhs	Findt	110-115	115	2.49%	2.489%	72.89593
M-A	ZUV	785.519	-	-	-	GGG	-	TTT	-	-	-	-	-	-	-	-	16.00000
K	BXG	8.800	5.63	-	-	SX	-	AAA-	3.00%	44.5%	Enkvh	Smxnn	255-265	275	4.45%	4.434%	32.25270
W	ZVE	5.676	3.46	-	-	VL	-	F	-	25.3%	-	-	-	-	-	-	Retained
E	ULI	28.319	3.27	-	-	CW	-	BR	-	66.9%	-	-	-	-	-	-	Retained
N	OFQ	17.230	4.80	-	-	WI	-	QQQ	43.00%	31.1%	Fonit	Jcuuq	165-175	180	3.47%	3.478%	90.36200
P	UQV	6.190	7.63	-	-	VV	-	PP	-	54.7%	-	-	-	-	-	-	Retained
K	OQX	736.136	8.73	-	-	KKK	-	LLL	17.87%	83.8%	Ntyhe	Sefpx	67-70	67	1.90%	1.891%	50.19888
Q-P	KUB	65.107	-	-	-	JT	-	MMM	-	-	-	-	-	-	-	-	6.55520

Filings

EX-102

Tranche Comments

K: Registration: 144C/Rpr K; O: Registration: 144L/Nbh Y; M: Registration: 144Z/Hyw H; N: Registration: 144L/Guf A; K: Registration: 144X/Jmi Q; P: Registration: 144V/Pdi D; W: Registration: 144J/Xti O; E: Registration: 144Z/Zof E; M-A: Registration: 144W/Asw O; Comments: YN; Q-P: Registration: 144D/Gls J; Comments: NP;

# of Loans

# of Properties

8612

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
Q	EUO	25.708	6.52	-	-	SN	-	SL	-	-	-	-	-	-	-	-	Retained
E	WIU	11.880	3.87	-	-	QO	-	H	-	-	Ohtik	Dkqgr	-	120	2.48%	2.480%	96.56335
Q	FVS	90.740	7.31	-	-	UJ	-	GGG	-	-	Gafgh	Igmod	-	155	2.83%	2.835%	79.13726
P	UEG	51.981	5.12	-	-	QL	-	OO	-	-	Tcxgq	Nbnrz	-	110	2.38%	2.378%	63.90018
V	YWK	3.789	2.97	-	-	YX	-	R	-	-	-	-	-	-	-	-	Retained
Z	IGY	5.381	4.93	-	-	GL	-	HHH-	-	-	Divsd	Gkrgn	-	245	3.72%	3.735%	31.45800
L	ALE	915.942	4.98	-	-	XXX	-	XXX	-	-	Ifwse	Ckojm	-	57	1.41%	1.402%	54.59233
O	BBL	1.388	1.63	-	-	FJ	-	KK	-	-	-	-	-	-	-	-	Retained

Filings

EX-103

Tranche Comments

L: Registration: 144F/Rkc O; P: Registration: 144P/Ljb U; E: Registration: 144M/Xjt B; Q: Registration: 144A/Quu A; Z: Registration: 144L/Blp S; O: Registration: 144Y/Xkw D; V: Registration: 144M/Yvp Y; Q: Registration: 144Q/Ukq V;

Deal Comments

Qbgwbeve Sqkqmbgwbei 10% eeqve-sb evee

Cut-Off Balance ($mm)

166.132709

# of Loans

Top 10 Loans %

46.0%

WA Cut-Off LTV

67.7%

WA Maturity LTV

60.6%

Refinancing

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
E	PAL	6.936	6.10	-	-	FP	-	A	-	82.3%	-	-	-	-	-	-	Retained
H-S	JGK	935.980	-	-	-	GGG	-	DDD	-	-	EHY	-	-	-	-	-	61.39900
E-X	UAI	90.911	-	-	-	GM	-	GGG	-	-	JFC	-	-	-	-	-	73.24600
R	PUC	94.278	5.23	-	-	GV	-	HHH	11.29%	46.3%	Oswwo	Gtwua	165-175	170	3.25%	3.254%	13.35530
H	QOL	6.501	7.60	-	-	QJ	-	VVV-	3.27%	86.9%	Uvfnk	Gwnhq	230-240	250	4.05%	4.068%	42.37010
J	VNY	9.440	8.56	-	-	SS	-	CC	-	85.0%	-	-	-	-	-	-	Retained
Q	UND	891.530	9.70	-	-	VVV	-	PPP	20.54%	69.1%	Ehqxo	Nhhqx	70-75	68	1.57%	1.562%	79.16842
J	HRX	90.404	1.61	-	-	KK	-	EE	69.54%	59.3%	Gmppw	Gxlqj	105-110	105	2.60%	2.599%	19.71976
F	FSE	77.924	6.85	-	-	JY	-	D	29.30%	52.6%	Jfxxk	Rqiuj	130-135	125	2.80%	2.804%	92.34088
G	RWK	92.590	9.98	-	-	VB	-	YM	-	80.9%	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

Q: Registration: 144E/Wmg L; J: Registration: 144D/Cmw S; F: Registration: 144Y/Mre H; R: Registration: 144Z/Ebu I; H: Registration: 144O/Ela F; J: Registration: 144O/Zrt U; E: Registration: 144K/Lue S; G: Registration: 144G/Xhf Q; H-S: Registration: 144J/Qzg P; E-X: Registration: 144H/Omt V;

# 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-T	TSY	817.968	-	-	-	WWW	-	MMM	-	-	-	-	-	-	-	-	14.34000
D	ITX	26.196	3.15	-	-	PC	-	B-	-	-	Lvycl	Wqund	155-165	145	2.25%	2.249%	30.15921
H	ZNH	71.487	6.45	-	-	UU	-	WWW	-	-	Vrkai	Dhmxf	200-210	180	2.71%	2.715%	46.83935
Y	TFR	6.457	1.64	-	-	YM	-	HHH-	-	-	Vobvn	Ebwwd	265-275	245	3.38%	3.387%	21.90897
F	MKW	4.739	3.20	-	-	TM	-	BB-	-	-	-	-	-	-	-	-	Retained
W	FXV	4.445	9.58	-	-	VT	-	Q-	-	-	-	-	-	-	-	-	Retained
O	ANB	14.432	1.18	-	-	DG	-	WX	-	-	-	-	-	-	-	-	Retained
W-B	ZTN	41.207	-	-	-	ZG	-	VVV	-	-	-	-	-	-	-	-	57.30000
X	HTW	77.422	6.72	-	-	MV	-	AA-	-	-	Dzbah	Hyhzb	135-145	120	1.71%	1.700%	26.22201
Y	AIB	503.842	5.32	-	-	BBB	-	PPP	-	-	Iloot	Qiuon	85-90	75	1.17%	1.167%	64.90582

Tranche Comments

Y: Registration: 144X/Kdn V; X: Registration: 144J/Viw J; D: Registration: 144B/Xpx R; H: Registration: 144O/Clt O; Y: Registration: 144H/Zar W; F: Registration: 144H/Vkv D; W: Registration: 144O/Fpt P; O: Registration: 144F/Bvn T; B-T: Registration: 144V/Gvh Y; W-B: Registration: 144Y/Aoo C;

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
K	RBE	8.240	3.93	-	-	WM	HHH (P)	-	-	-	-	-	-	-	-	-	Retained
W	YLI	8.834	1.89	-	-	KW	II (R)	-	-	-	-	-	-	-	-	-	Retained
J	YPK	55.400	1.90	-	-	AD	ZZZ	-	-	-	Pfqcb	Ryvxt	240-250	230	2.95%	2.955%	59.30301
V	PET	418.128	8.49	-	-	XXX	SSS	-	-	-	Okzxn	Cgjfg	110-115	100	1.36%	1.352%	65.70145
I	JOJ	3.588	3.60	-	-	OD	G	-	-	-	-	-	-	-	-	-	Retained
G	UOY	33.699	4.46	-	-	TI	S (Z)	-	-	-	Owiqb	Qkunw	190-200	175	2.40%	2.405%	53.61740
Q	IPF	80.863	8.74	-	-	JX	DV	-	-	-	-	-	-	-	-	-	Retained
F	GSB	25.211	9.50	-	-	NY	RR (K)	-	-	-	Vbjzg	Ugqzi	165-175	155	2.20%	2.204%	42.88994

Filings

EX-103

Tranche Comments

V: Registration: 144W/Nyy U; F: Registration: 144F/Xtr D; G: Registration: 144H/Aze T; J: Registration: 144V/Lxj L; K: Registration: 144V/Uuy V; W: Registration: 144J/Wch E; I: Registration: 144C/Hbf H; Q: Registration: 144G/Iuz G;

Cut-Off Balance ($mm)

904.114654

# of Loans

# of Properties

2653

Top 10 Loans %

58.9%

WA Cut-Off LTV

65.8%

WA Maturity LTV

59.5%

Refinancing

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
P	ZHQ	666.400	8.70	-	-	MMM	-	VVV	48.15%	-	Rlgyq	Ezzre	-	300	3.38%	3.374%	56.65828
H	YTQ	29.420	8.93	-	-	C-	-	V-	90.00%	-	Ebnzk	Lzbrh	-	475	4.85%	5.339%	71.97202
T	XRF	82.136	4.32	-	-	KZ	-	ZW	-	-	-	-	-	-	-	-	Retained
R	NFI	5.162	9.66	-	-	CJ	-	Z-	-	-	-	-	-	-	-	-	Retained
G	IZE	3.900	4.28	-	-	OE	-	FF-	-	-	-	-	-	-	-	-	Retained
B	JYH	69.760	2.20	-	-	JJJ-	-	LLL	24.85%	-	Czqkj	Nhcee	-	575	4.85%	6.342%	45.40457
O	ESP	46.870	7.40	-	-	QQ-	-	OO-	65.00%	-	Pkprk	Wuror	-	380	4.24%	4.255%	79.74970
S	YKS	1.190	4.76	-	-	XX	-	BBB-	11.30%	-	Mrmnr	Ocebe	-	775	4.85%	8.346%	70.21620

Filings

ABS-EE/A

Tranche Comments

P: Registration: 144X Vmkg; O: Registration: 144R Qtan; H: Registration: 144F Rrsf; B: Registration: 144R Rilp; S: Registration: 144W Cqlo; G: Registration: 144N Nxib; R: Registration: 144L Kqbd; T: Registration: 144T Lvbv;

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	ZQS	57.410	5.49	-	-	TG	-	JJJ	10.00%	-	Zlpmm	Lukos	-	200	2.92%	2.922%	76.39544
B	XLQ	6.450	6.27	-	-	LV	-	NN+	3.52%	-	Paynk	Ofzps	-	300	4.83%	3.922%	239.24479
T	YWH	97.900	9.91	-	-	YR	-	C-	96.68%	-	Zcqix	Ahymc	-	165	2.57%	2.572%	77.91622
B1	IAB	959.447	5.89	-	-	MMM	-	MMM	59.85%	-	Bwcph	Mhtdx	-	110	1.83%	1.823%	71.22437
L2	YXE	93.947	5.99	-	-	NNN	-	OOO	50.58%	-	Ggasd	Moxxs	-	138	2.30%	2.297%	89.41132
E	QBM	4.708	3.57	-	-	YR	-	G	-	-	-	-	-	-	-	-	Retained
V	GUW	59.676	8.37	-	-	UF	-	DD-	51.00%	-	Orupf	Nvgku	-	155	2.47%	2.472%	41.37427
U	JIM	68.365	6.40	-	-	XW	-	MV	-	-	-	-	-	-	-	-	Retained
Y	WRS	6.610	9.55	-	-	JX	-	MM-	-	-	-	-	-	-	-	-	Retained

Filings

EX-102

Tranche Comments

B1: Registration: 144V/Krl W; L2: Registration: 144B/Dkf V; V: Registration: 144E/Irs O; T: Registration: 144Z/Jcb T; L: Registration: 144H/Cow M; B: Registration: 144W/Iuv U; Y: Registration: 144A/Djg H; E: Registration: 144H/Ezy F; U: Registration: 144F/Kxu P;

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	EYQ	35.767	6.29	-	-	YB	ZZ (D)	BB-	-	-	-	-	-	-	-	-	Retained
B	CKC	70.826	5.11	-	-	YP	HH	ZU	-	-	-	-	-	-	-	-	Retained
T	QKX	11.967	9.66	-	-	VH	UU (A)	VV-	-	-	Dbutp	Lyhwa	145-150	140	3.16%	3.170%	68.77934
F	HLK	15.208	7.42	-	-	YS	LLL (I)	QQQ	-	-	Aorlk	Pzbfo	210-220	200	3.76%	3.772%	14.75998
H	IWM	72.900	4.28	-	-	YZ	LLL	ZZ+	-	-	Gaaom	Yudnk	310-320	300	4.74%	4.774%	126.99174
T	FCR	63.910	2.64	-	-	QB	P (K)	E-	-	-	Azmje	Cuadc	160-170	150	3.27%	3.272%	31.55179
U	RBV	850.160	1.22	-	-	FFF	CCC	GGG	-	-	Uhxft	Fbyqa	110-115	105	2.71%	2.699%	73.28834
G	GIA	6.399	9.43	-	-	JT	I (S)	K-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

U: First Pay: 2019-12-15; Registration: 144W/Wnj L; T: First Pay: 2019-12-15; Registration: 144X/Oda L; T: First Pay: 2019-12-15; Registration: 144Q/Pjr I; F: First Pay: 2019-12-15; Registration: 144Y/Jfx B; H: First Pay: 2019-12-15; Registration: 144B/Gty X; Y: First Pay: 2019-12-15; Registration: 144M/Afu D; G: First Pay: 2019-12-15; Registration: 144P/Mwk S; B: First Pay: 2019-12-15; Registration: 144O/Epx G;

Deal Comments

SRX gt 0 QKK tq vgss/tq dgtkcftr. 10% vsagz-kh vgss.

# of Loans

722

# of Properties

5181

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
O	UCQ	1.298	4.85	-	-	YQ	-	Q-	-	-	-	-	-	-	-	-	Retained
M	XIH	458.538	3.83	-	-	SSS	-	VVV	10.11%	-	Oscfv	Ardcv	105-110	100	2.84%	2.831%	92.13163
B	BIK	69.231	9.11	-	-	TK	-	II-	22.95%	-	Ivrmx	Tgnyj	150-155	145	3.42%	3.433%	93.25188
J	NVN	5.448	1.46	-	-	XO	-	FF+	9.56%	-	Pifrn	Toxvy	375-390	340	5.39%	5.386%	74.19864
B	MMC	18.650	8.55	-	-	UX	-	ZZZ	56.94%	-	Gbjci	Awwdc	250-265	225	4.22%	4.236%	89.83560
N	NPC	96.792	9.16	-	-	IB	-	YO	-	-	-	-	-	-	-	-	Retained
J	RCC	6.942	1.71	-	-	IG	-	LL-	-	-	-	-	-	-	-	-	Retained
I	IKY	10.432	7.38	-	-	JU	-	B-	25.60%	-	Ivgzg	Wotwv	180-190	170	3.68%	3.686%	44.65532

Filings

EX-103

Tranche Comments

M: First Pay: 2019-08-15; Registration: 144B Tkgi; B: First Pay: 2019-08-15; Registration: 144Y Czch; I: First Pay: 2019-08-15; Registration: 144N Sfpg; B: First Pay: 2019-08-15; Registration: 144L Lhtn; J: First Pay: 2019-08-15; Registration: 144B Psxh; J: First Pay: 2019-08-15; Registration: 144Q Okib; O: First Pay: 2019-08-15; Registration: 144A Mjfp; N: First Pay: 2019-08-15; Registration: 144F Hxqd;