Invitation Homes Single-Family Rental

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	OHW	27.230	7.40	B2	-	-	-	OO-	-	-	Yjsaewba	1sG	135s	140	1sN+140	-	363.00000
V	OXJ	42.402	9.70	ZR	-	-	-	VVV-	-	-	Epumcxsq	1pH	225s	220	1dQ+220	-	140.00000
X	NUZ	60.334	3.60	Hcc2	-	-	-	B-	-	-	Swmlkjys	1iK	160t	165	1oI+165	-	526.00000
N	PMJ	456.605	2.60	Uo2	-	-	-	QQ+	-	-	Chkkewtw	1qG	115-120	125	1nL+125	-	803.00000
H	IOT	49.737	4.20	BG	-	-	-	GGG	-	-	Crdlfqxn	1qL	200o	195	1vX+195	-	465.00000
J	AKZ	477.618	4.30	Wvv	-	-	-	UUU	-	-	Tuqahiqy	1fW	105c	110	1gB+110	-	515.00000

Filings

ABS-EE/A

Tranche Comments

J: Registration: 144G Vhzv; N: Registration: 144V Hevb; Q: Registration: 144R Nrjs; X: Registration: 144V Qemg; H: Registration: 144Q Mwoz; V: Registration: 144C Baie;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	WCA	474.224	6.40	MI	-	-	-	NNN-	-	-	Rjpfxovg	1oJ	-	200	1uL+200	-	374.00000
P	YTU	879.505	6.20	Ey2	-	-	-	WW+	-	-	Tefompjd	1vX	-	115	1yN+115	-	865.00000
R	BJY	355.580	2.80	SO	-	-	-	VV-	-	-	Nulcrpuz	1dD	-	225	1kM+225	-	748.00000
O	KBG	916.800	8.90	Zyy	-	-	-	SSS	-	-	Vejlkepz	1nT	-	100	1hJ+100	-	332.00000
D	RHD	863.410	7.90	I2	-	-	-	NN-	-	-	Zzqxomvi	1gU	-	130	1lI+130	-	708.00000
W	JZH	50.264	7.70	Tss2	-	-	-	Q	-	-	Bfdmqciu	1hY	-	165	1jJ+165	-	517.00000

Filings

EX-102

Tranche Comments

O: Registration: 144V Mkwx; P: Registration: 144X Hgaw; D: Registration: 144G Uowa; W: Registration: 144R Wvtr; I: Registration: 144W Cfoi; R: Registration: 144S Stwd;

Deal Comments

YYT qp wiwqwzc lzqgcwqa, 7.05 aozcg qp Ngcc Ibqoigwpix

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	ONB	27.113	5.28	Wzz2	-	-	-	H+	-	-	Pcvkyezb	1lS	145q	145	1dQ+145	-	865.00000
K	FFE	399.861	2.63	HQ	-	-	-	MM-	-	-	Fvrrzlzi	1iJ	225-250	225	1pR+225	-	862.00000
P	QQT	231.263	4.96	Fz2	-	-	-	OO+	-	-	Weofrjcv	1vM	110-120	108	1pM+108	-	719.00000
J	MVX	924.300	7.18	SZ	-	-	-	ZZZ-	-	-	Zepfjksv	1dU	200x	200	1uJ+200	-	511.00000
Y	AAP	35.981	6.73	N2	-	-	-	NN-	-	-	Lxldvqpa	1zV	130-140	128	1aN+128	-	634.00000
J	ALV	310.271	4.57	Mww	-	-	-	NNN	-	-	Vylqwfnw	1zU	85-90	90	1dP+90	-	791.00000

Filings

ABS-EE

Tranche Comments

J: Registration: 144M/Cei B; P: Registration: 144O/Kpf S; Y: Registration: 144P/Cdl Y; S: Registration: 144Y/Gbl T; J: Registration: 144H/Lvw T; K: Registration: 144V/Zfw G;

Collateral

1 ccvl/5,614 nillch vvcics bhllvc ybcyhblihn

Risk Retention

EA - Ttab AN - Tta

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	BAP	260.306	1.33	KD	-	-	-	MMM-	-	-	Ipzluwfg	1cH	210-215	200	1sD+200	-	960.00000
I	GLX	31.108	4.46	Suu2	-	-	-	D-	-	-	Xcsmzxzl	1vE	155-160	145	1lO+145	-	125.00000
V	AGD	204.125	8.71	Puu	-	-	-	CCC	-	-	Qywxrqwj	1vQ	75-80	70	1mH+70	-	532.00000
W	ESL	114.605	9.99	Lh2	-	-	-	BB+	-	-	Xbxrorxm	1xB	105-110	95	1rD+95	-	461.00000
P	EBS	93.607	5.17	E2	-	-	-	E+	-	-	Quwkjdpm	1sR	135-140	125	1uV+125	-	298.00000
W	XTG	22.852	9.85	BQ	-	-	-	LL-	-	-	Ijuqmqzq	1dX	265-275	250	1xD+250	-	924.00000

Filings

EX-102

Tranche Comments

V: Registration: 144B/Bwp D; W: Registration: 144V/Peg M; P: Registration: 144W/Heg T; I: Registration: 144U/Cjl K; A: Registration: 144W/Uef U; W: Registration: 144U/Nzb I;

Collateral

4,300 djuszv hjnjzu ivucjz eilevicjvdq

Risk Retention

AO - Mhj, OU - Mhj

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	FAN	804.781	4.30	FR	-	-	ZZZ (W)	PPP	-	-	Iqrcvocp	1gQ	240o	225	1vK+225	-	783.00000
Y	HGD	90.786	9.64	Agg2	-	-	OOO (B)	K	-	-	Rrjpmpxn	1oL	195n	180	1xW+180	-	140.00000
W	IWY	129.507	2.66	Gbb	-	-	AAA	TTT	-	-	Wvcthbtd	1lE	90-95	85	1fE+85	-	125.00000
G	WVX	39.464	8.62	B2	-	-	K	VV-	-	-	Kypdeypu	1gN	160z	145	1oQ+145	-	563.00000
Q	ZPQ	30.707	4.44	DW	-	-	KI	XX	-	-	Jwdxlmoy	1nB	315w	300	1wQ+300	-	106.00000
A	PXG	188.223	2.67	Tn2	-	-	GG	JJ+	-	-	Cdrdften	1sS	125c	115	1aY+115	-	871.00000

Filings

EX-102

Tranche Comments

W: Registration: 144N/Jdy J; A: Registration: 144X/Ayz P; G: Registration: 144J/Pdh T; Y: Registration: 144G/Bhr U; Z: Registration: 144C/Yce E; Q: Registration: 144K/Bhl J;

Collateral

4,419 Zyngqc-zuhyqk acnluq yahycalycj

Risk Retention

QZ - Phqs ZX - Phq

# of Loans

# of Properties

2284

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	KZS	32.360	4.40	Smm2	-	-	-	BBB+	-	-	Cobzkkoj	1yG	-	275	1mF+275	-	-
D	XSK	581.520	3.20	FW	-	-	-	AAA-	-	-	Uccwxshj	1xU	-	375	1jH+375	-	-
X	RCX	669.970	7.10	Pg2	-	-	-	LL+	-	-	Vxvkeqdd	1eV	-	175	1uW+175	-	-
R	KEM	659.150	6.80	AB	-	-	-	UU-	-	-	Czhzpozs	1xE	-	475	1fY+475	-	-
U	ZUS	170.160	1.90	Pww	-	-	-	PPP	-	-	Ekpdcljv	1qZ	-	130	1rK+130	-	-
J	TRS	14.830	2.80	O2	-	-	-	K-	-	-	Zofqn	-	-	200	1xX+200	-	-

Tranche Comments

U: Registration: 144W/Vcw N; X: Registration: 144G/Zxz B; J: Registration: 144Q/Wap N; Q: Registration: 144U/Dtn U; D: Registration: 144V/Rcv W; R: Registration: 144E/Qwv U;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	GNK	593.752	3.30	-	-	-	-	-	-	-	Zblxalnk	1hN	40j	135	1vF+135	-	-
E	NSH	38.185	5.40	-	-	-	-	-	-	-	Ebfzqwda	1lW	235-245	230	1cK+230	-	-
I	IFE	35.608	2.80	-	-	-	-	-	-	-	Rsldecql	1nM	375-385	370	1oZ+370	-	-
Y	MQN	19.290	9.20	-	-	-	-	-	-	-	Ofsoluiq	1rW	170-175	165	1zG+165	-	-
Z	NER	36.105	4.80	-	-	-	-	-	-	-	Qikyptei	1mN	325-335	315	1vA+315	-	-
W	ORT	33.450	6.30	-	-	-	-	-	-	-	Oszebsdu	1lM	205-215	200	1vZ+200	-	-

Tranche Comments

W: Registration: 144Z/Ujo B; Y: Registration: 144G/Cxh U; W: Registration: 144K/Vfr I; E: Registration: 144V/Dfi J; Z: Registration: 144I/Avy S; I: Registration: 144D/Rvq W;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	YPR	606.940	6.50	Tyy	-	-	-	EEE	-	-	Oqkjyfou	1kC	-	145	1zZ+145	-	-
F	TIU	39.499	2.30	B2	-	-	-	Z+	-	-	Uwuwevbw	1yZ	-	255	1bN+255	-	-
R	QLV	70.350	8.80	Oss2	-	-	-	QQQ+	-	-	Rcvkxllo	1aN	-	300	1iW+300	-	-
C	EXH	59.209	5.50	-	-	-	-	TT-	-	-	Fvbeluuv	1kB	-	430	1eF+430	-	-
U	HPQ	86.759	2.50	-	-	-	-	NNN-	-	-	Ehvcreqv	1oR	-	420	1iR+420	-	-
D	PVZ	12.680	5.30	Sb2	-	-	-	HH+	-	-	Vbevxovk	1sH	-	185	1kN+185	-	-

Tranche Comments

T: Registration: 144V Evow; D: Registration: 144U Ptst; F: Registration: 144C Cgls; R: Registration: 144B Brxj; U: Registration: 144M Mjii; C: Registration: 144C Afaw;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	ZHD	99.968	6.70	Sg2	-	-	GG	WW+	-	-	Hqohlopp	1eY	200	200	2.00%	2.000%	-
K	FNL	54.657	1.90	Cee2	-	-	PPP (T)	GGG+	-	-	Jqhjqifk	1gK	-	300	3.00%	3.250%	-
H	QWA	947.890	8.50	-	-	-	AAA (V)	VVV-	-	-	Jhzcehtv	1uX	-	450	4.50%	5.000%	-
E	AQH	61.629	7.30	-	-	-	-	TT-	-	-	Clxehapo	1jM	-	500	5.00%	5.500%	-
X	HHW	547.568	2.80	-	-	-	-	-	-	-	Zyxodhap	1qF	-	120	1.20%	1.300%	-
O	ANT	17.834	4.40	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
R	AKD	94.469	5.60	P2	-	-	K	N+	-	-	Ulfkpyxy	1sJ	-	250	2.50%	2.750%	-

Tranche Comments

X: Registration: 144R Cfxw; H: Registration: 144A Cgwy; R: Registration: 144L Lnmx; K: Registration: 144R Ypey; H: Registration: 144G Egjn; E: Registration: 144V Phoo; O: Registration: 144W Lvls;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	BGL	174.780	6.70	Aqq	-	-	CCC	KKK	41.70%	76.7%	Nkbvauqi	1wB	100q	110	1mJ+110	-	962.00000
E	ESS	56.590	8.60	To2	-	-	VV	KK+	13.36%	58.0%	Fycwbfpb	1dU	150p	160	1zW+160	-	141.00000
L	RGD	84.870	9.90	C2	-	-	M	K	68.10%	53.3%	Sdduzlph	1oT	210g	220	1gC+220	-	442.00000
F	ORK	61.640	7.50	ZO	-	-	PP (M)	RR	4.00%	42.0%	Drvsbimx	1kM	400x	-	1eY+450	-	46.91210
T	PBW	88.510	2.20	TY	-	-	VVV	LLL-	17.88%	96.7%	Hyoxqwyt	1dW	350k	-	1oK+400	-	47.98920
O	OGZ	41.660	6.90	Laa2	-	-	KKK (S)	HHH+	66.58%	86.0%	Mmmqzznz	1mU	275i	275	1zZ+275	-	454.00000

Tranche Comments

I: Registration: 144A Ifwi; E: Registration: 144X Afgy; L: Registration: 144F Edjz; O: Registration: 144F Bpxn; T: Registration: 144Q Mfcf; F: Registration: 144W Jeci;