FINSIGHT

CSWF Trust

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	126.330	1.96	4.96	-	AAA	-	-	-	-	-	Floating	1mL	-	110	1mL+97	-	99.54301
B	USD	28.080	1.96	4.96	-	AA-	-	-	-	-	-	Floating	1mL	-	140	1mL+127	-	99.54559
C	USD	21.060	1.96	4.96	-	A-	-	-	-	-	-	Floating	1mL	-	170	1mL+157	-	99.54815
D	USD	25.830	1.96	4.96	-	BBB-	-	-	-	-	-	Floating	1mL	-	245	1mL+232	-	99.55444
E	USD	35.090	1.96	4.96	-	BB-	-	-	-	-	-	Floating	1mL	-	350	1mL+337	-	99.56305
F	USD	33.970	1.96	4.96	-	B-	-	-	-	-	-	Floating	1mL	-	435	1mL+422	-	99.56984
G	USD	47.890	1.96	4.96	-	NR	-	-	-	-	-	Floating	1mL	-	-	-	-	Retained
HRR	USD	16.750	1.96	4.96	-	NR	-	-	-	-	-	Floating	1mL	-	-	-	-	Retained

More Details

Filings

ABS-15G

Tranche Comments

A: First Pay: 2021-07-15; Registration: 144A/Reg S; B: First Pay: 2021-07-15; Registration: 144A/Reg S; C: First Pay: 2021-07-15; Registration: 144A/Reg S; D: First Pay: 2021-07-15; Registration: 144A/Reg S; E: First Pay: 2021-07-15; Registration: 144A/Reg S; F: First Pay: 2021-07-15; Registration: 144A/Reg S; G: First Pay: 2021-07-15; Registration: 144A/Reg S; Comments: Pre-placed; HRR: First Pay: 2021-07-15; Registration: 144A/Reg S; Comments: Pre-placed;

Collateral

The Mortgage Loan is secured by the fee simple interests in ten properties and sub-leasehold interest in one property that together comprise a portfolio of eleven, primarily single-tenant, triple-net Class A office properties totaling 1.72 million square feet across six states. The Portfolio is 100.0% leased as of June 1, 2021 to a diverse mix of 17 tenants, with the majority of the assets are either headquarters, build-to-suits, or strategic locations SPONSOR: Affiliates of TPG Real Estate

Risk Retention

Horizontal

TPG Inc (fka TPG Capital)

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	TCM	74.900	1.71	4.68	-	ZZZ-	-	-	-	-	92.1%	Wkfhhdvs	1tI	-	180	1eX+180	-	283.00000
W	TYC	680.400	6.23	4.51	-	QQQ	-	-	-	-	99.5%	Jceypucl	1hQ	-	100	1oT+100	-	919.00000
O	HKT	75.930	4.36	9.90	-	D-	-	-	-	-	36.9%	Xkvuxhwy	1xS	-	145	1tY+145	-	932.00000
K	XNH	31.500	3.86	1.38	-	EK	-	-	-	-	30.4%	Mzykqpqm	1wK	-	275	1yP+275	-	799.00000
G	WLK	42.660	3.14	6.76	-	WW-	-	-	-	-	26.1%	Gfwscmaj	1mB	-	130	1lA+130	-	517.00000
F	EMA	70.290	6.41	8.93	-	KW	-	-	-	-	66.7%	Hfkwkelq	1hE	-	325	1hR+325	-	904.00000
TDD	OUB	86.230	1.25	4.91	-	QD	-	-	-	-	7.6%	Klphyoya	1yJ	-	-	-	-	-
J	QZY	21.650	5.78	4.22	-	OK	-	-	-	-	14.2%	Gkrrqtso	1gC	-	-	-	-	-
I	ESO	53.890	2.75	3.14	-	LT	-	-	-	-	39.1%	Vvphmfmp	1qP	-	225	1qU+225	-	630.00000

More Details

Filings

ABS-EE

Tranche Comments

W: First Pay: 2018-09-17; Registration: 144L/Czd B; G: First Pay: 2018-09-17; Registration: 144D/Ucw P; O: First Pay: 2018-09-17; Registration: 144D/Gsy N; B: First Pay: 2018-09-17; Registration: 144O/Ltk B; I: First Pay: 2018-09-17; Registration: 144P/Qsz X; K: First Pay: 2018-09-17; Registration: 144T/Ewt Z; F: First Pay: 2018-09-17; Registration: 144T/Dmv G; J: First Pay: 2018-09-17; Registration: 144I/Ulh I; Comments: Zwk-gbaukv; TDD: First Pay: 2018-09-17; Registration: 144V/Eml Y; Comments: Mnn-zyogny;

Collateral

A izvrjzroz zj 15, ivorbvory poigrs-rsibir, Arbpp A zjjofs ivzisvrosp rzrbroig biivzxorbrsry 3,056,035 UE rzfbrsv bfvzpp 11 prbrsp

Risk Retention

Mevpfeyenu