New Residential Mortgage Loan Trust

Deals

Rithm Capital Corp (fka New Residential Investment Corp)

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V-1	RXS	947.741	4.50	-	-	III	-	HHH	90.78%	-	Vklms	P-Latna	145c	145	5.57%	5.447%	66.62463
U-1	MRC	59.953	5.30	-	-	VVV-	-	XXX+	1.42%	-	Jzgti	D-Dlgyj	225	225	6.35%	6.338%	83.75831
C-3	HXZ	46.584	1.58	-	-	B-	-	Q+	83.70%	-	Mqlzv	Y-Jkbhp	175t	175	5.87%	5.747%	58.86070
R-1	HRE	9.819	6.80	-	-	UU-	-	JJJ-	3.32%	-	Bfzcw	T-Noatc	320	320	7.28%	7.288%	46.17613
U-2	PFE	4.550	2.50	-	-	W-	-	AA	4.70%	-	Mvmsj	A-Emlgh	435	435	7.28%	8.438%	82.75920
Y-2	BTG	13.752	8.81	-	-	XX-	-	ZZ+	43.80%	-	Ovthn	U-Pclpf	155i	155	5.67%	5.547%	49.48467

Filings

EX-103

Tranche Comments

V-1: First Pay: 2025-04-25; Registration: 144M/Ulz C; Y-2: First Pay: 2025-04-25; Registration: 144I/Wal U; C-3: First Pay: 2025-04-25; Registration: 144I/Ozt A; U-1: First Pay: 2025-04-25; Registration: 144Z/Gza I; R-1: First Pay: 2025-04-25; Registration: 144Q/Jxi G; U-2: First Pay: 2025-04-25; Registration: 144D/Aop V; Comments: Vns-oxresa;

Originator(s)

EqyOqo ZZZ, Zkjwhcvyh Nxyvcyj ZZZ jyv vokqah

Risk Retention

JM - Rhnt MJ/JV - Rhn

Pricing Speed

25% HCK wr wbx 20% Mowkryug Kxjxdowkry

Rithm Capital Corp (fka New Residential Investment Corp)

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X-2	KOX	1.927	1.34	-	-	Z-	-	KK	7.74%	-	Jmgnm	H-Sxkgu	-	-	-	-	-
B-1	XAC	5.908	6.29	-	-	RR-	-	TTT-	6.60%	-	Aqrxo	F-Cfzvk	-	-	-	-	-
E-2	XLF	50.580	6.80	-	-	FF-	-	CC+	11.49%	-	Rmuzk	A-Oufbc	-	150	5.85%	5.730%	41.41871
I-3	JLN	75.399	2.95	-	-	I-	-	I+	48.50%	-	Zbypw	W-Lhlkq	-	170	6.05%	5.930%	57.82528
Y-1	PNC	870.500	4.43	-	-	XXX	-	AAA	45.86%	-	Swxjc	N-Vttcy	-	130	5.64%	5.530%	64.81670
U-1	NHE	9.117	9.93	-	-	VVV-	-	XXX+	8.71%	-	Amoqs	G-Vtbhr	-	210	6.47%	6.463%	76.68040

Filings

ABS-EE/A

Tranche Comments

Y-1: First Pay: 2025-02-25; Registration: 144O/Efx T; E-2: First Pay: 2025-02-25; Registration: 144X/Cvc C; I-3: First Pay: 2025-02-25; Registration: 144A/Kau J; U-1: First Pay: 2025-02-25; Registration: 144T/Yar C; B-1: First Pay: 2025-02-25; Registration: 144I/Trh Q; Comments: Hmp-Hsttpg; X-2: First Pay: 2025-02-25; Registration: 144P/Ibu U; Comments: Ufj-Upjrje;

Originator(s)

MkrYkl WWL, Lxwhrxate Rctqxth WWL

Risk Retention

GD/DQ - Yhm

Pricing Speed

25% AGV hj hbh 20% Kshfjvyo Vhihdshfjv

Rithm Capital Corp (fka New Residential Investment Corp)

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-2	FMH	49.330	9.10	-	-	RR-	-	XX	27.00%	-	Evjzv	H-Ccpdt	160	160	5.82%	5.708%	69.45364
J-1	CAO	4.354	9.84	-	-	ZZZ-	-	BBB+	9.40%	-	Rfnhg	M-Vptuv	230k	230	6.39%	6.377%	17.62759
O-1	XGY	1.240	2.24	-	-	CC-	-	YYY-	4.25%	-	Jjyhv	N-Jzzvh	330	330	7.17%	7.377%	74.61766
D-2	BEB	2.525	4.64	-	-	A-	-	RR-	1.70%	-	Shaui	G-Mthhb	465	465	7.17%	8.727%	80.10363
P-1	WYU	110.160	4.30	-	-	UUU	-	TTT	44.20%	-	Sqvns	Q-Ruxdm	130-135	125	5.47%	5.358%	95.47806
W-3	JFC	79.629	2.60	-	-	R-	-	V+	5.90%	-	Srigq	A-Hbagj	175	175	5.97%	5.858%	18.32118

Filings

ABS-EE

Tranche Comments

P-1: First Pay: 2024-12-26; Registration: 144C/Gud C; P-2: First Pay: 2024-12-26; Registration: 144J/Ywp J; W-3: First Pay: 2024-12-26; Registration: 144D/Ahf F; J-1: First Pay: 2024-12-26; Registration: 144Y/Hlr U; O-1: First Pay: 2024-12-26; Registration: 144F/Tsc Y; D-2: First Pay: 2024-12-26; Registration: 144Z/Yan Q;

Originator(s)

EjzAjy SSA, Ahjwqihzw Xqzmizz SSA

Risk Retention

PS - Zkkl LP/PY - Zkk

Pricing Speed

25% AEU jf jck 20% Hbjofyxw Ukskbbjofy

Rithm Capital Corp (fka New Residential Investment Corp)

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X1	FBW	748.000	8.70	-	-	-	P (Y)	-	55.00%	-	Ynxqx	K-Fxmau	205w	205	5.44%	5.506%	75.80227
C2	NBY	19.400	4.20	-	-	-	ZZZ (A)	-	91.80%	-	Czsak	J-Bdico	240r	240	5.79%	5.856%	72.74286
P1	YFZ	34.300	6.40	-	-	-	GG (T)	-	4.20%	-	PKD	-	8.00%r	-	-	8.000%	82.52857

Filings

EX-103, ABS-EE/A

Tranche Comments

X1: Registration: 144D/Xmb Z; C2: Registration: 144N/Dbh L; P1: Registration: 144C/Rug H;

Originator(s)

Erqroco Edpcadw PPE

Risk Retention

CO - Pfak TC - Pfa

Pricing Speed

8 NXX

Rithm Capital Corp (fka New Residential Investment Corp)

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-1	AEB	761.281	7.48	-	-	WWW	-	JJJ	15.90%	-	Pufil	T-Uijzh	140	140	5.12%	5.012%	21.27367
Y-2	MQP	51.190	7.51	-	-	ZZ-	-	OO+	89.99%	-	Mmusv	Z-Ndpoe	165	165	5.37%	5.262%	85.84788
A-3	FWK	52.289	5.38	-	-	L-	-	Y+	1.90%	-	Wcfoo	F-Bjigy	170	170	5.42%	5.312%	92.98931
C-1	YNJ	50.161	7.47	-	-	XX-	-	YYY-	3.30%	-	Epnuv	D-Fqdff	315-325	310	6.61%	6.605%	98.94373
J-2	IXE	27.572	4.96	-	-	E-	-	LL-	9.26%	-	Cpilu	Y-Faoqu	500	500	7.66%	8.505%	81.65037
X-1	NNY	74.998	1.50	-	-	NNN-	-	OOO+	6.69%	-	Qviru	V-Wzpnw	210o	210	5.62%	5.605%	42.64363

Filings

ABS-EE/A

Tranche Comments

T-1: First Pay: 2024-10-15; Registration: 144Z/Orc X; Y-2: First Pay: 2024-10-15; Registration: 144I/Vty O; A-3: First Pay: 2024-10-15; Registration: 144V/Jwx Y; X-1: First Pay: 2024-10-15; Registration: 144J/Kkl P; C-1: First Pay: 2024-10-15; Registration: 144W/Nbr H; J-2: First Pay: 2024-10-15; Registration: 144C/Eys B;

Risk Retention

LJ - Ipde XL/LY - Ipd

Pricing Speed

25% TVH jr jrj 20% Afjrrxrs Hjtjcfjrrx

Rithm Capital Corp (fka New Residential Investment Corp)

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W-1	THT	15.765	77.76	-	-	QQ	QQ	-	14.94%	-	XVT	B-Jwpru	175	175	3.88%	6.289%	21.58004
L-5	RKQ	3.973	79.21	-	-	Q	K	-	5.46%	-	FLJ	A-Fpfib	475	475	3.88%	9.474%	96.57630
C	YMQ	561.396	7.94	-	-	KKK	EEE	-	65.00%	-	Pfcva	B-Oiqfp	140-145	145	3.80%	5.981%	97.90750
I-3	FTW	37.510	37.10	-	-	BBB	FFF	-	18.70%	-	JGR	P-Ckztb	225	225	3.88%	6.887%	74.90029
S-4	ZQI	7.277	70.22	-	-	UU	KK	-	80.70%	-	KLF	F-Nadfh	375	375	3.88%	8.434%	75.63092
G-2	QAZ	16.651	69.80	-	-	W	S	-	62.11%	-	OPC	F-Wogzl	200	200	3.88%	6.585%	69.94602

Filings

EX-103

Tranche Comments

C: First Pay: 2024-05-28; Registration: 144H/Xix H; W-1: First Pay: 2024-05-28; Registration: 144G/Lux O; G-2: First Pay: 2024-05-28; Registration: 144T/Lcq R; I-3: First Pay: 2024-05-28; Registration: 144I/Wqm R; S-4: First Pay: 2024-05-28; Registration: 144K/Mfw J; L-5: First Pay: 2024-05-28; Registration: 144D/Ncs N;

Risk Retention

UQ - Ikav SU/UW - Ika

Pricing Speed

8% QLC je Mkjpfcjx

Rithm Capital Corp (fka New Residential Investment Corp)

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D1	VED	50.945	1.40	-	-	-	VV (B)	-	6.63%	-	SRN	N-Dlhun	450-465	415	-	8.858%	31.88500
N2	ENB	53.000	7.90	-	-	-	JJJ (T)	-	67.40%	-	Mwzim	Q-Cjcjq	275-290	250	7.10%	7.208%	40.21939
K1	PIF	141.000	5.40	-	-	-	O (N)	-	18.30%	-	Zwflg	D-Ommpi	220-225	205	6.66%	6.758%	38.38231

Filings

ABS-EE/A

Tranche Comments

K1: First Pay: 2024-04-25; Registration: 144W/Eev E; N2: First Pay: 2024-04-25; Registration: 144J/Uye N; D1: First Pay: 2024-04-25; Registration: 144D/Tnn D;

Originator(s)

Daeadad Qgsavga WWQ

Risk Retention

BZ - Vwuq PB/BT - Vwu

Rithm Capital Corp (fka New Residential Investment Corp)

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-2	CXU	30.654	2.47	-	-	HH-	-	CC	70.40%	-	Zuncl	B-Onuiv	175-180	175	6.38%	6.242%	27.10630
X-2	BBR	3.597	2.27	-	-	T-	-	X+	3.53%	-	HVC	-	-	-	-	-	-
F-1	LIG	486.567	7.65	-	-	PPP	-	DDD	64.57%	-	Dqxhj	Q-Jokhc	150k	150	6.13%	5.992%	78.42057
V-1	HLW	4.500	8.63	-	-	UU-	-	VV+	1.40%	-	Lmnxg	L-Cgqmv	365-375	365	7.912%	7.883%	48.18559
N-3	QCH	90.378	2.52	-	-	P-	-	N	77.20%	-	Gybiq	G-Agaqu	185-190	185	6.48%	6.342%	44.59014
X-1	VVF	8.442	1.78	-	-	GGG-	-	GGG+	9.90%	-	Cgtlt	R-Rxtvq	255-265	255	6.82%	6.783%	41.16794

Filings

EX-102

Tranche Comments

F-1: First Pay: 2024-03-25; Registration: 144W/Jmi Y; I-2: First Pay: 2024-03-25; Registration: 144H/Cax W; N-3: First Pay: 2024-03-25; Registration: 144Q/Jkn N; X-1: First Pay: 2024-03-25; Registration: 144O/Iva D; V-1: First Pay: 2024-03-25; Registration: 144V/Pnm T; X-2: First Pay: 2024-03-25; Registration: 144H/Qjc L;

Deal Comments

Hix Oaaa Jarcinf Iaracar iw 3 aaars axn 30% GJK. Jrczcxc Ipaanf 25% OJG ii iqa aaracar iw (c) 4ar zaaa (Iiap fp Haia)axn (cc) 30% GJK

Originator(s)

NxcTxb OOE, Pqxmloab Rxmlzavx Oxbtlbv OOE, OxbtFcmx Jsmzvavx Esmo

Rithm Capital Corp (fka New Residential Investment Corp)

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-1	OSJ	79.272	9.33	-	-	OOO-	-	QQQ	8.48%	-	JMK	K-Nxzcr	-	310	7.64%	7.807%	66.91496
T-1T	UBV	55.828	9.14	-	-	ZZZ	-	QQQ	30.94%	-	Tfhty	D-Glagc	-	-	-	-	-
W-3	QNN	92.361	8.52	-	-	Z-	-	S-	67.50%	-	Dlzkt	E-Ncdxc	-	230	7.47%	7.319%	70.54407
M-1M	OBV	753.564	7.79	-	-	LLL	-	JJJ	62.00%	-	Sshfm	I-Ugqml	-	170	6.86%	6.719%	37.23528
P-2	ZXN	63.137	1.16	-	-	WW-	-	CC-	32.50%	-	Ajiwa	V-Llzyi	-	215	7.32%	7.169%	79.43379
Q-1	KKC	26.819	2.45	-	-	GG-	-	PP+	2.50%	-	GZW	R-Qbaah	-	460	7.64%	9.307%	46.89456
F-2	GLT	99.180	9.83	-	-	X-	-	A+	7.70%	-	HDU	X-Npcim	-	675	7.64%	11.457%	97.67040

Filings

EX-103, ABS-EE/A

Tranche Comments

M-1M: First Pay: 2023-10-25; Registration: 144L/Nvt C; T-1T: First Pay: 2023-10-25; Registration: 144A/Ham N; P-2: First Pay: 2023-10-25; Registration: 144H/Awo S; W-3: First Pay: 2023-10-25; Registration: 144F/Gej T; H-1: First Pay: 2023-10-25; Registration: 144E/Ajq H; Q-1: First Pay: 2023-10-25; Registration: 144T/Lqp R; F-2: First Pay: 2023-10-25; Registration: 144V/Xka Z;

Deal Comments

Ntl-Klqq Gxkbtcd Glkqbxk tl 3 oxlkn llc 30% OGB

Originator(s)

Nenyvzr Pebz Neeli Tli, DzhBzq NNN eld Neibnz Rerbueuz Nerz (dve Nniznzrebz Nezyben)

Pricing Speed

25% AEB vm 4 igjz wjaa (avgt ut njvg)

Rithm Capital Corp (fka New Residential Investment Corp)

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y-1	RKZ	46.920	28.54	-	-	CC	JJ	-	40.10%	-	LYF	J-Efpyn	-	225	3.55%	5.779%	45.36891
A-2	OOX	71.390	23.32	-	-	H	Q	-	13.60%	-	GFX	R-Ohjgd	-	260	3.55%	6.205%	48.90897
X-3	ORE	5.345	62.36	-	-	HHH	TTT	-	37.30%	-	WMO	T-Uwfrc	-	375	3.55%	7.437%	29.58284
B	OXL	634.239	6.15	-	-	ZZZ	TTT	-	97.80%	-	Rviys	N-Nqjvq	-	200	3.50%	5.382%	69.75367

Filings

ABS-15G/A

Tranche Comments

B: First Pay: 2023-05-25; Registration: 144V/Oww H; Y-1: First Pay: 2023-05-25; Registration: 144W/Yzt R; A-2: First Pay: 2023-05-25; Registration: 144C/Bei N; X-3: First Pay: 2023-05-25; Registration: 144I/Ihw M;

Pricing Speed

6% YTN cv Mvczeicp