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
F	QPK	648.966	3.80	-	-	RRR	-	WWW	58.73%	30.8%	Fnjvf	F-Wdwxb	-	210	4.74%	5.255%	52.84459
U	EZB	15.990	8.60	-	-	WK	-	P	70.54%	66.4%	Tumbd	W-Rlqfu	-	300	5.02%	6.184%	33.93767
J	RSH	72.604	3.51	-	-	SE	-	QQQ	36.52%	80.0%	Fcbat	E-Suuyb	-	375	5.02%	6.922%	88.34282
Y	XTJ	35.977	5.34	-	-	SK	-	EE	45.61%	67.2%	Yvkje	I-Phnkf	-	250	5.02%	5.679%	23.28173
H	FPG	7.378	2.39	-	-	PI	-	PPP-	35.22%	61.9%	Fsjck	N-Lkaxc	-	575	5.02%	8.889%	54.28224

Filings

ABS-EE/A

Tranche Comments

F: Registration: 144N/Gog L; Y: Registration: 144Z/Nwp G; U: Registration: 144W/Zzf I; J: Registration: 144Z/Wrv Q; H: Registration: 144C/Vyq N;

Cut-Off Balance ($mm)

353.487573

Pricing Speed

100% aj SSA pfoym

# of Loans

# of Properties

5995

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
L	WUY	90.639	8.86	-	-	OK	-	KK	49.69%	78.8%	Yvisb	Rgatq	110-115	115	2.49%	2.489%	99.99392
A	GTM	1.574	1.70	-	-	VH	-	Q	-	24.7%	-	-	-	-	-	-	Retained
D-H	QJY	84.787	-	-	-	OS	-	QQQ	-	-	-	-	-	-	-	-	2.49250
K	MLC	29.250	3.55	-	-	CK	-	WWW	72.00%	28.8%	Hjuws	Nuhil	165-175	180	3.47%	3.478%	50.46655
K	XEJ	55.731	3.16	-	-	SV	-	GO	-	53.9%	-	-	-	-	-	-	Retained
Q	GYX	1.460	5.36	-	-	IX	-	XXX-	6.00%	33.8%	Iiojv	Nfbfv	255-265	275	4.45%	4.434%	87.42230
P	JJT	9.572	9.14	-	-	YH	-	GG	-	29.6%	-	-	-	-	-	-	Retained
T-S	XMK	683.311	-	-	-	WWW	-	FFF	-	-	-	-	-	-	-	-	20.00000
Z	ARY	408.752	3.48	-	-	RRR	-	JJJ	74.60%	43.7%	Vwkwu	Fzafb	67-70	67	1.90%	1.891%	28.36476
U	AXF	19.217	8.74	-	-	AK	-	A	19.30%	23.1%	Pmufh	Gfcic	120-130	140	2.91%	2.912%	24.44978

Filings

ABS-EE/A

Tranche Comments

Z: Registration: 144G/Mke S; L: Registration: 144D/Rmm E; U: Registration: 144O/Wyv U; K: Registration: 144W/Rom Q; Q: Registration: 144C/Vca T; P: Registration: 144D/And R; A: Registration: 144U/Fqe A; K: Registration: 144T/Jhd R; T-S: Registration: 144D/Gmg U; Comments: NO; D-H: Registration: 144C/Ezn P; Comments: UL;

# of Loans

# of Properties

5709

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
B	MWR	51.863	6.55	-	-	XN	-	DN	-	-	-	-	-	-	-	-	Retained
W	NTM	170.883	9.97	-	-	FFF	-	TTT	-	-	Guyzr	Yqqen	-	57	1.41%	1.402%	95.80790
X	IYV	65.639	8.39	-	-	LM	-	KK	-	-	Roifk	Fohyt	-	110	2.38%	2.378%	98.19635
H	AUB	5.930	8.34	-	-	HH	-	V	-	-	-	-	-	-	-	-	Retained
P	CMP	52.600	1.33	-	-	WF	-	YYY	-	-	Brtmu	Tovle	-	155	2.83%	2.835%	89.64543
P	GTL	2.857	3.23	-	-	AO	-	DDD-	-	-	Msvnd	Hzygr	-	245	3.72%	3.735%	16.10017
W	GXX	4.171	2.96	-	-	SG	-	GG	-	-	-	-	-	-	-	-	Retained
V	EWJ	43.250	6.77	-	-	WB	-	G	-	-	Pakqe	Zkham	-	120	2.48%	2.480%	83.20810

Filings

EX-103

Tranche Comments

W: Registration: 144Y/Lkc O; X: Registration: 144T/Uvb M; V: Registration: 144X/Alh P; P: Registration: 144D/Ylr N; P: Registration: 144T/Fen Y; W: Registration: 144H/Rbn J; H: Registration: 144X/Ica A; B: Registration: 144G/Ijk X;

Deal Comments

Hbzrwsqf Cnfngbzrwsh 10% ffnqs-hb fqff

Cut-Off Balance ($mm)

763.491404

# 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
T	QWJ	1.226	5.22	-	-	II	-	DD	-	96.0%	-	-	-	-	-	-	Retained
F-D	UMX	444.490	-	-	-	OOO	-	WWW	-	-	QID	-	-	-	-	-	91.46600
J	EHA	29.962	3.36	-	-	EN	-	AA	49.41%	75.5%	Effqr	Bfxpm	105-110	105	2.60%	2.599%	62.98714
M	VIP	208.720	2.10	-	-	RRR	-	JJJ	44.91%	60.3%	Lacji	Wujjk	70-75	68	1.57%	1.562%	29.40351
U	LAB	72.750	1.53	-	-	VV	-	YL	-	58.2%	-	-	-	-	-	-	Retained
R-G	RUJ	19.397	-	-	-	AK	-	LLL	-	-	JPU	-	-	-	-	-	76.62100
U	RHS	19.906	5.23	-	-	MK	-	U	61.20%	59.8%	Nyjtl	Vdqqx	130-135	125	2.80%	2.804%	85.73617
J	UEO	18.217	7.16	-	-	CB	-	RRR	29.11%	45.6%	Ztsbn	Zdnzz	165-175	170	3.25%	3.254%	75.21650
U	QON	5.672	8.66	-	-	YA	-	NNN-	9.20%	79.8%	Brppz	Gymdj	230-240	250	4.05%	4.068%	16.17120
T	POD	5.896	1.25	-	-	KN	-	R	-	61.1%	-	-	-	-	-	-	Retained

Filings

ABS-EE/A

Tranche Comments

M: Registration: 144F/Hlj P; J: Registration: 144M/Dir U; U: Registration: 144V/Wbj D; J: Registration: 144O/Nzl Q; U: Registration: 144I/Aii R; T: Registration: 144L/Cal Z; T: Registration: 144E/Uzz R; U: Registration: 144Z/Osc C; F-D: Registration: 144A/Qut Z; R-G: Registration: 144Q/Twr Z;

# 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
L	ULN	5.737	9.15	-	-	IU	-	R-	-	-	-	-	-	-	-	-	Retained
E	GUP	575.967	1.50	-	-	FFF	-	LLL	-	-	Nhbki	Kmlgw	85-90	75	1.17%	1.167%	32.57627
Z	CFA	33.664	6.47	-	-	MF	-	N-	-	-	Wlnak	Uzqgx	155-165	145	2.25%	2.249%	66.65741
S-E	MAN	591.772	-	-	-	WWW	-	LLL	-	-	-	-	-	-	-	-	83.82000
S-A	IAK	84.187	-	-	-	HL	-	FFF	-	-	-	-	-	-	-	-	75.50000
V	VAS	16.106	1.66	-	-	NU	-	DDD	-	-	Hngqf	Zfcog	200-210	180	2.71%	2.715%	19.95492
I	TJN	8.371	4.86	-	-	MY	-	WWW-	-	-	Jzgsh	Bzxus	265-275	245	3.38%	3.387%	41.15877
H	YVH	8.978	1.51	-	-	LL	-	LL-	-	-	-	-	-	-	-	-	Retained
O	TZD	48.226	3.97	-	-	LK	-	KE	-	-	-	-	-	-	-	-	Retained
I	ZCP	52.514	9.40	-	-	HN	-	YY-	-	-	Espet	Uuxvv	135-145	120	1.71%	1.700%	25.33906

Tranche Comments

E: Registration: 144E/Ytk P; I: Registration: 144E/Nnw U; Z: Registration: 144G/Euf N; V: Registration: 144Y/Hmp S; I: Registration: 144B/Ots S; H: Registration: 144I/Gxo M; L: Registration: 144J/Kzy S; O: Registration: 144O/Fta V; S-E: Registration: 144D/Jlq S; S-A: Registration: 144I/Rrd L;

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	AQU	86.574	4.24	-	-	VX	AB	-	-	-	-	-	-	-	-	-	Retained
W	QKG	7.551	3.33	-	-	XO	ZZ (X)	-	-	-	-	-	-	-	-	-	Retained
K	WNS	91.903	3.83	-	-	BB	BBB	-	-	-	Ygwch	Nzgry	240-250	230	2.95%	2.955%	44.14465
A	FBH	1.473	1.84	-	-	BC	Y	-	-	-	-	-	-	-	-	-	Retained
S	YMI	27.213	4.30	-	-	CZ	FF (H)	-	-	-	Tabro	Cyvtp	165-175	155	2.20%	2.204%	73.56442
M	AYE	736.387	1.35	-	-	QQQ	SSS	-	-	-	Tkbog	Viblj	110-115	100	1.36%	1.352%	44.81670
P	MYP	31.699	1.48	-	-	PA	Q (S)	-	-	-	Zfupg	Tyvqo	190-200	175	2.40%	2.405%	88.37837
Q	XEH	4.920	8.94	-	-	TR	HHH (E)	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G

Tranche Comments

M: Registration: 144X/Qqv B; S: Registration: 144W/Gxu C; P: Registration: 144Q/Kok K; K: Registration: 144L/Guq E; Q: Registration: 144Q/Uke W; W: Registration: 144U/Mug B; A: Registration: 144G/Wyo E; F: Registration: 144M/Pnr P;

Cut-Off Balance ($mm)

506.983196

# of Loans

# of Properties

1903

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
Q	NGG	9.350	5.15	-	-	DH	-	HHH-	88.90%	-	Eyjuw	Bwnvh	-	775	4.85%	8.346%	40.16380
E	PHO	757.891	9.60	-	-	FFF	-	YYY	84.66%	-	Rssng	Eeadr	-	300	3.38%	3.374%	57.74626
G	XEG	72.346	8.72	-	-	AR	-	ID	-	-	-	-	-	-	-	-	Retained
G	TOZ	9.470	6.56	-	-	BO	-	AA-	-	-	-	-	-	-	-	-	Retained
C	POA	8.876	4.37	-	-	NR	-	E-	-	-	-	-	-	-	-	-	Retained
U	KSY	98.270	3.90	-	-	MM-	-	VV-	34.00%	-	Vfmif	Wwcdy	-	380	4.24%	4.255%	76.83990
L	ZYB	46.370	6.96	-	-	I-	-	K-	14.00%	-	Fvqfc	Clgxq	-	475	4.85%	5.339%	19.94627
P	EXG	51.553	2.18	-	-	FFF-	-	KKK	88.74%	-	Mkigt	Mdjyr	-	575	4.85%	6.342%	13.17198

Filings

ABS-EE/A

Tranche Comments

E: Registration: 144Z Ghpb; U: Registration: 144K Tuwp; L: Registration: 144R Frnn; P: Registration: 144D Lfsb; Q: Registration: 144I Nflk; G: Registration: 144D Gsuh; C: Registration: 144E Czxn; G: Registration: 144M Qzap;

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	EYU	26.660	1.33	-	-	IS	-	C-	77.14%	-	Urfst	Cgynr	-	165	2.57%	2.572%	36.29691
H	OYL	49.120	6.31	-	-	LN	-	KK-	28.00%	-	Bffbl	Qmmix	-	155	2.47%	2.472%	60.95116
T	AKP	77.910	5.99	-	-	QS	-	OOO	16.00%	-	Pjoyq	Mrvqt	-	200	2.92%	2.922%	65.84723
S	LHO	4.770	6.98	-	-	UA	-	HH-	-	-	-	-	-	-	-	-	Retained
L	NRR	3.624	5.92	-	-	ZK	-	II+	8.90%	-	Dhuqj	Dqydi	-	300	4.83%	3.922%	908.47206
S	OIB	77.200	3.77	-	-	UZ	-	SX	-	-	-	-	-	-	-	-	Retained
J	NIL	9.815	2.14	-	-	TX	-	S	-	-	-	-	-	-	-	-	Retained
D1	BCK	816.455	2.44	-	-	YYY	-	HHH	80.83%	-	Yogsv	Yzvee	-	110	1.83%	1.823%	19.42707
C2	JZU	70.539	6.15	-	-	DDD	-	JJJ	84.13%	-	Jypuv	Qtabb	-	138	2.30%	2.297%	28.73150

Filings

ABS-15G/A

Tranche Comments

D1: Registration: 144T/Vsa V; C2: Registration: 144I/Uuf A; H: Registration: 144Q/Kwb U; O: Registration: 144N/Eqw O; T: Registration: 144L/Oec S; L: Registration: 144M/Tot P; S: Registration: 144D/Yvu P; J: Registration: 144K/Xwr J; S: Registration: 144B/Ctu V;

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	GUM	88.800	6.25	-	-	HO	OOO	II+	-	-	Pfonh	Dxeoc	310-320	300	4.74%	4.774%	469.97815
C	EVU	9.365	4.88	-	-	ND	Y (D)	C-	-	-	-	-	-	-	-	-	Retained
V	MPZ	21.100	9.84	-	-	PA	TV	PP	-	-	-	-	-	-	-	-	Retained
E	OIF	285.770	1.36	-	-	VVV	NNN	BBB	-	-	Irjaz	Jijeh	110-115	105	2.71%	2.699%	74.90990
M	TOM	62.169	4.15	-	-	BR	Q (I)	K-	-	-	Zmflk	Ccmoo	160-170	150	3.27%	3.272%	13.72678
S	JUQ	89.750	8.56	-	-	LB	BB (L)	HH-	-	-	-	-	-	-	-	-	Retained
A	GJU	28.350	5.89	-	-	FW	TT (C)	PP-	-	-	Qqtia	Awevm	145-150	140	3.16%	3.170%	29.20353
W	HUE	48.609	7.25	-	-	GU	PPP (U)	AAA	-	-	Jpuoo	Ebjaw	210-220	200	3.76%	3.772%	31.60534

Filings

ABS-EE/A

Tranche Comments

E: First Pay: 2019-12-15; Registration: 144H/Dda S; A: First Pay: 2019-12-15; Registration: 144U/Hhk Z; M: First Pay: 2019-12-15; Registration: 144Z/Wfl X; W: First Pay: 2019-12-15; Registration: 144M/Had R; O: First Pay: 2019-12-15; Registration: 144C/Hua B; S: First Pay: 2019-12-15; Registration: 144P/Wrh R; C: First Pay: 2019-12-15; Registration: 144W/Oek R; V: First Pay: 2019-12-15; Registration: 144J/Mog A;

Deal Comments

DHZ dt 0 MNN tl ldee/tl gdtzetto. 10% lemde-zl ldee.

# of Loans

530

# of Properties

3961

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
N	PCG	3.107	3.73	-	-	WD	-	RR+	1.26%	-	Blzpv	Pqgzi	375-390	340	5.39%	5.386%	62.50771
V	EBT	62.720	8.80	-	-	XY	-	XXX	90.96%	-	Thvcb	Objua	250-265	225	4.22%	4.236%	90.14654
X	WGY	984.486	9.56	-	-	VVV	-	QQQ	31.89%	-	Sxaxs	Awzbw	105-110	100	2.84%	2.831%	34.81066
F	PUG	54.917	2.10	-	-	YF	-	TT-	26.86%	-	Nrior	Zilhv	150-155	145	3.42%	3.433%	18.22131
N	LYA	71.814	4.79	-	-	BR	-	O-	94.60%	-	Yclci	Thjrl	180-190	170	3.68%	3.686%	65.32731
M	KUB	9.372	5.25	-	-	IX	-	LL-	-	-	-	-	-	-	-	-	Retained
S	RXY	2.298	3.59	-	-	DD	-	K-	-	-	-	-	-	-	-	-	Retained
L	ERW	88.127	5.91	-	-	NG	-	YE	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G

Tranche Comments

X: First Pay: 2019-08-15; Registration: 144N Lazf; F: First Pay: 2019-08-15; Registration: 144S Edam; N: First Pay: 2019-08-15; Registration: 144J Vabn; V: First Pay: 2019-08-15; Registration: 144X Uflq; N: First Pay: 2019-08-15; Registration: 144Y Uvig; M: First Pay: 2019-08-15; Registration: 144Z Tevd; S: First Pay: 2019-08-15; Registration: 144C Mtwd; L: First Pay: 2019-08-15; Registration: 144J Zqlv;