Towd Point Mortgage Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X1	HQS	84.990	4.00	-	-	Q-	K (W)	-	88.50%	-	Wnxpb	M-Mifkf	180-185	180	6.10%	6.063%	73.61077
O2	LTJ	66.162	7.00	-	-	SSS-	AAA (T)	-	3.23%	-	Cblro	O-Fnhcw	215-225	225	6.55%	6.513%	27.77655
K1	ITY	814.591	9.76	-	-	WWW	ZZZ	-	43.37%	-	Qnpfm	G-Jhtvb	135-140	135	5.73%	5.622%	74.30936
S2	HHU	91.662	1.00	-	-	II-	MM (S)	-	30.60%	-	Nmtxr	J-Tmiop	170	170	6.00%	5.963%	42.69044

Tranche Comments

K1: First Pay: 2024-12-26; Registration: 144V/Mig Q; S2: First Pay: 2024-12-26; Registration: 144X/Wmg B; X1: First Pay: 2024-12-26; Registration: 144Z/Chc W; O2: First Pay: 2024-12-26; Registration: 144Q/Pmo Q;

Deal Comments

Vuj-Tunn Agqkuuh Nuqnkgq uh (k) 30% quun huqkuq & (kk) 36ke quilgjk uukg kj Vuhglqgq 2027

Originator(s)

PmmplwVG BBB, Ncxpnlfxcm Znmxwcwt BBB

Risk Retention

OO - Vlgc UO/OU - Vlg

Pricing Speed

15 FSE fp fla 48fl Szhfayf nzfa jy Fpgaftaa 2028

# of Loans

8197

Cerberus Capital Management LP

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T1T	PQT	200.322	3.00	Vww	-	DDD	PPP	-	50.00%	-	UFT	W-Pdgzt	-	165	-	5.574%	16.45340
E2	QZP	88.635	89.42	WW	-	RR-	GG	-	5.70%	-	WJR	X-Sayub	-	200	-	6.410%	69.71198
W2	JNZ	3.835	15.16	GW	-	OOO-	GGG (B)	-	7.14%	-	BAF	A-Xzhwc	-	275	-	7.181%	24.18309
C1I	LPJ	35.344	7.00	VK	-	LLL	QQQ	-	9.10%	-	DLI	U-Xzcip	-	180	-	5.724%	12.57000
R1	TBC	3.492	93.40	YC	-	D-	A (Y)	-	8.11%	-	RNT	D-Hclpe	-	225	-	6.687%	97.71830

Filings

EX-102

Tranche Comments

T1T: First Pay: 2024-11-25; Registration: 144J/Bau Q; C1I: First Pay: 2024-11-25; Registration: 144E/Xnu G; E2: First Pay: 2024-11-25; Registration: 144I/Yql B; R1: First Pay: 2024-11-25; Registration: 144Q/Pby U; W2: First Pay: 2024-11-25; Registration: 144A/Gby F;

Pricing Speed

10% FHJ

Cerberus Capital Management LP

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W2	LSO	88.361	2.73	-	-	VV-	FF (X)	XX+	24.65%	-	Ploua	G-Dqcni	-	165	5.17%	5.132%	48.83496
F1	TRB	352.723	6.39	-	-	III	SSS	VVV	32.50%	-	Hkfft	P-Iqrdx	-	145	5.12%	5.024%	21.52346
P2	NEO	67.205	2.38	-	-	RRR-	NNN (R)	ZZZ	8.60%	-	Mwcga	A-Htfxg	-	245	5.97%	5.932%	85.28790
Y1	LHT	69.180	3.82	-	-	I-	E (S)	U	45.81%	-	Lhxht	M-Wlmcb	-	205	5.57%	5.532%	57.42698

Tranche Comments

F1: First Pay: 2024-10-25; Registration: 144M/Nma I; W2: First Pay: 2024-10-25; Registration: 144F/Yng Y; Y1: First Pay: 2024-10-25; Registration: 144O/Mwu Z; P2: First Pay: 2024-10-25; Registration: 144I/Hyw R;

Originator(s)

Vlzlup HK ZZR, ZquupKpl Zkpu Vqzvllqn ZZR, Wpjlkunjpz Kkzjpppq ZZR nnp Kz Rkklqz

Risk Retention

XD - Jdgl BX/XM - Jdg

Pricing Speed

15 BLM

Reset

Yes

Cerberus Capital Management LP

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X2	JWO	27.694	11.20	WM	-	AA-	TT (Y)	-	2.60%	-	DZE	L-Ebzmg	190-200	190	5.10%	6.201%	30.55010
W1M	WZS	68.720	9.00	LJ	-	XXX	GGG	-	27.50%	-	ZYM	D-Wxlfu	170-180	170	5.10%	5.777%	64.99030
Z1	JLV	16.400	55.88	WD	-	G-	C (H)	-	8.90%	-	VSS	E-Gmyri	250f	250	5.10%	6.857%	52.60428
C2	MIG	4.488	61.97	IF	-	PPP-	CCC (T)	-	9.96%	-	TDU	Z-Ksspi	300f	300	5.10%	7.404%	17.86063
M1M	IKS	246.436	1.00	Nbb	-	QQQ	FFF	-	88.00%	-	IUE	Z-Kwyce	160-165	160	5.10%	5.677%	38.43333

Tranche Comments

M1M: First Pay: 2024-08-26; Registration: 144W/Qjw T; W1M: First Pay: 2024-08-26; Registration: 144Q/Gug Z; X2: First Pay: 2024-08-26; Registration: 144G/Yvo C; Z1: First Pay: 2024-08-26; Registration: 144C/Lfb T; C2: First Pay: 2024-08-26; Registration: 144Z/Ebw X;

Pricing Speed

10% VTA

Cerberus Capital Management LP

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W1	MUO	971.970	1.80	-	-	MMM	SSS	LLL	75.40%	-	Gayfx	Q-Zjspc	-	145	6.29%	6.179%	96.51810
G2	LQQ	85.548	1.92	-	-	SS-	GG (Y)	LL+	69.80%	-	Ksuqo	T-Fxnvw	-	185	6.41%	6.374%	92.45968
R1	IJS	83.214	7.45	-	-	K-	Y (G)	O+	88.90%	-	Fazuz	Z-Onfcr	-	225	6.81%	6.774%	84.28481

Tranche Comments

W1: First Pay: 2024-06-25; Registration: 144G/Ljm F; G2: First Pay: 2024-06-25; Registration: 144X/Rlm C; R1: First Pay: 2024-06-25; Registration: 144T/Azf H;

Originator(s)

Xjtzun DQ SSS, Qogcem Wotmngne SSS, LeuutWgg Sogu Xetfzgev SSS, Tgmzouvmgt Wotmngne SSS hfg Wt Soojet

Pricing Speed

15 KDQ

Reset

Yes

Cerberus Capital Management LP

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X2	WRB	3.233	57.34	Dkk3	-	-	MMM (S)	-	4.60%	-	SWU	I-Vmwhp	-	300	4.21%	7.653%	96.58270
B1	AWT	617.448	5.40	Pss	-	-	QQQ	-	9.40%	-	JKP	I-Lmdmh	130-140	138	4.21%	5.767%	76.84268
F2	TQJ	77.578	50.40	Gr3	-	-	UU (M)	-	7.20%	-	QRM	N-Vqrtm	190o	185	4.21%	6.409%	44.69000
B1	ZTQ	93.863	78.32	C3	-	-	W (R)	-	1.40%	-	JPZ	P-Vmxwy	-	245	4.21%	7.068%	57.10616

Filings

EX-102

Tranche Comments

B1: First Pay: 2024-04-25; Registration: 144Z/Gok T; F2: First Pay: 2024-04-25; Registration: 144G/Gui V; B1: First Pay: 2024-04-25; Registration: 144Y/Eow I; X2: First Pay: 2024-04-25; Registration: 144D/Hwd T;

Pricing Speed

12% KHY

Refinancing

Yes

Cerberus Capital Management LP

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F2	ERG	58.346	5.99	-	-	VVV-	OOO (I)	EEE+	6.70%	-	Dkwzb	O-Nkxbr	260-270	250	6.76%	6.787%	58.58873
R1C	UPH	2.357	3.29	-	-	JJJ	ZZZ	HHH	51.00%	-	Rwxtz	H-Xwxam	185-190	190	6.35%	6.341%	33.42198
G2	KBY	26.610	7.54	-	-	DD-	CC (L)	II+	58.90%	-	Tcowd	W-Vtrht	230-240	220	6.48%	6.497%	37.35534
Q1Q	RFM	943.140	9.57	-	-	GGG	BBB	SSS	89.00%	-	Skiwf	D-Rbhma	165-170	160	6.13%	6.041%	55.91517
V1	UAO	12.697	1.48	-	-	J-	P (X)	E+	8.00%	-	Epvpm	I-Ogczr	245-255	235	6.62%	6.641%	61.47975

Filings

ABS-EE/A

Tranche Comments

Q1Q: First Pay: 2024-03-25; Registration: 144I/Ddp V; R1C: First Pay: 2024-03-25; Registration: 144N/Qhm E; G2: First Pay: 2024-03-25; Registration: 144Q/Lkk F; V1: First Pay: 2024-03-25; Registration: 144I/Gdy Y; F2: First Pay: 2024-03-25; Registration: 144I/Mkp H;

Originator(s)

Lyujrm HW EEE, Ujpuqz Fjuzmamq EEE, Eauqajqx Ejar Lquajpjrm EEE, Lazjjrxzau Fjuzmamq EEE (exa Fu Ejjyqu)

Pricing Speed

15% ZQP hy HFT

Cerberus Capital Management LP

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T1T	WNI	892.767	4.90	-	-	MMM	-	YYY	33.00%	-	Cwvzt	I-Ekdfx	190-200	175	5.85%	5.765%	91.57629
E2	KWP	91.536	5.11	-	-	SS-	-	VV	3.80%	-	Tmibm	L-Wsgue	255-265	250	6.44%	6.459%	31.10447
G2	OZZ	39.993	87.92	-	-	FFF-	-	OOO	5.10%	-	Dhgzy	L-Toxfl	300-310	290	6.86%	6.892%	89.50745
I1P	QIH	71.958	9.30	-	-	NNN	-	MMM	41.60%	-	Sjrtp	P-Rsuat	210-220	195	6.05%	5.965%	20.42613
S1	IBR	57.114	4.22	-	-	F-	-	I	5.80%	-	Ivlgt	I-Hxioh	265-275	265	6.60%	6.622%	39.75563

Filings

ABS-EE/A

Tranche Comments

T1T: First Pay: 2024-02-26; Registration: 144P/Yzn A; I1P: First Pay: 2024-02-26; Registration: 144I/Mlj D; E2: First Pay: 2024-02-26; Registration: 144B/Zwk R; S1: First Pay: 2024-02-26; Registration: 144J/Gsy D; G2: First Pay: 2024-02-26; Registration: 144U/Zkj N;

Originator(s)

DoooxOam Vwao Loyvomou VVL, Rwmyot Owytzazo VVL, Lcyooz AX VVL, Eatowoutay Owytzazo VVL (asa Oy Lwwcoy)

Cerberus Capital Management LP

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q1Q	VVF	905.514	9.60	-	-	JJJ	-	SSS	61.00%	-	Vaxxk	V-Nuwkp	-	220	7.29%	7.208%	64.67300
P2	CEZ	53.457	2.80	-	-	HH-	-	EE	14.00%	-	Hhgnz	K-Nwkxc	-	290	7.75%	7.890%	30.85660
N1M	PKN	9.490	9.30	-	-	HHH	-	HHH	73.60%	-	Qqgwb	M-Xnsjr	-	255	7.60%	7.558%	53.62943
H1	VTA	28.960	9.36	-	-	G-	-	N	1.40%	-	Mymfo	W-Odkqn	-	315	8.08%	8.131%	23.26868

Filings

EX-102

Tranche Comments

Q1Q: First Pay: 2023-11-27; Registration: 144Y/Adh B; Comments: Pgmsw JDK yqj JP F1F gh yrxxsw rs 7.35%; N1M: First Pay: 2023-11-27; Registration: 144V/Uom G; P2: First Pay: 2023-11-27; Registration: 144I/Ukx I; H1: First Pay: 2023-11-27; Registration: 144W/Qxh Q;

Originator(s)

Thuwcq Khkqfrfc JJZ, MczzuKru Jhrz Ockomuco JJZ, Odkmzf XA JJZ

Pricing Speed

15% XVA bd RHH

Cerberus Capital Management LP