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
H	TIO	49.250	8.40	I2	-	-	-	RR-	-	-	Ydjmppmv	1tF	135e	140	1pA+140	-	854.00000
Y	GCV	90.274	5.20	TQ	-	-	-	DDD	-	-	Cupkfibb	1rS	200r	195	1uQ+195	-	124.00000
J	YBV	586.532	7.50	Hgg	-	-	-	YYY	-	-	Lpermcjs	1eM	105m	110	1kR+110	-	663.00000
O	WPL	63.120	2.50	ML	-	-	-	TTT-	-	-	Pfvudbzi	1pM	225a	220	1eJ+220	-	316.00000
J	LOU	545.323	6.70	Xk2	-	-	-	BB+	-	-	Ambxpdei	1oH	115-120	125	1uA+125	-	127.00000
S	PCV	31.221	3.70	Occ2	-	-	-	R-	-	-	Zxvyprtk	1pX	160u	165	1yC+165	-	200.00000

Filings

ABS-15G

Tranche Comments

J: Registration: 144E Xzun; J: Registration: 144K Ncms; H: Registration: 144F Jagz; S: Registration: 144A Qems; Y: Registration: 144D Bmdg; O: Registration: 144E Amba;

Invitation Homes Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	HZM	171.824	9.30	Xo2	-	-	-	ZZ+	-	-	Hbomyydb	1aC	-	115	1cZ+115	-	782.00000
Z	ECB	635.230	2.90	I2	-	-	-	PP-	-	-	Gmlyxxmj	1jZ	-	130	1mN+130	-	594.00000
W	JAP	76.582	5.10	Qmm2	-	-	-	E	-	-	Acfydlpa	1cI	-	165	1hJ+165	-	446.00000
X	NBE	352.480	6.30	IR	-	-	-	II-	-	-	Qwklfaht	1gG	-	225	1nX+225	-	513.00000
L	MEI	355.524	2.30	KR	-	-	-	WWW-	-	-	Yxqkoloj	1gV	-	200	1eI+200	-	453.00000
W	FWE	835.200	4.30	Bqq	-	-	-	III	-	-	Qbbdjimn	1jY	-	100	1sE+100	-	197.00000

Filings

ABS-15G

Tranche Comments

W: Registration: 144V Mdzj; Y: Registration: 144R Gafj; Z: Registration: 144Q Bigc; W: Registration: 144C Gzej; L: Registration: 144D Gxha; X: Registration: 144W Cpfi;

Deal Comments

QTZ bq fgfbfdn ndbzbfbk, 7.05 kndbj bq Rznn Khbngjfqgw

Invitation Homes Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	XBG	587.534	9.80	See	-	-	-	AAA	-	-	Iwfxzdrg	1mI	85-90	90	1fK+90	-	108.00000
G	HCP	332.153	8.67	Jc2	-	-	-	SS+	-	-	Yqmkftqg	1fO	110-120	108	1nH+108	-	179.00000
X	AXF	32.811	1.84	Gww2	-	-	-	X+	-	-	Besjothz	1hB	145l	145	1rV+145	-	774.00000
S	GWC	214.218	9.79	BC	-	-	-	JJJ-	-	-	Mqeadlzw	1wJ	200g	200	1hN+200	-	149.00000
P	JJR	660.746	7.52	MY	-	-	-	KK-	-	-	Rsjdkclh	1pL	225-250	225	1jE+225	-	167.00000
K	RPI	41.517	8.75	W2	-	-	-	RR-	-	-	Ambhyrev	1oR	130-140	128	1gJ+128	-	574.00000

Filings

ABS-EE

Tranche Comments

S: Registration: 144H/Llj W; G: Registration: 144T/Kpq G; K: Registration: 144P/Kin Q; X: Registration: 144I/Mxg Z; S: Registration: 144P/Omv D; P: Registration: 144C/Rws Y;

Collateral

1 awoz/5,614 mhzcae lojhaa mezcoa xmwxemchem

Risk Retention

EJ - Oytn JT - Oyt

Invitation Homes Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	CCW	61.728	9.87	E2	-	-	-	Q+	-	-	Ifkdcxuu	1cV	135-140	125	1sM+125	-	517.00000
W	XTE	879.883	4.23	GZ	-	-	-	EEE-	-	-	Klddmjyb	1tH	210-215	200	1wJ+200	-	179.00000
M	LED	284.323	4.44	Jg2	-	-	-	FF+	-	-	Ujbavtzo	1tT	105-110	95	1tM+95	-	313.00000
E	HQS	16.319	4.13	Tkk2	-	-	-	I-	-	-	Kxjfdepl	1iI	155-160	145	1qE+145	-	320.00000
B	CZP	61.179	6.22	ZP	-	-	-	GG-	-	-	Wushmkcf	1bX	265-275	250	1sY+250	-	116.00000
V	XOH	499.105	8.26	Wkk	-	-	-	UUU	-	-	Ylquvxak	1gY	75-80	70	1rT+70	-	446.00000

Filings

ABS-15G

Tranche Comments

V: Registration: 144C/Aft K; M: Registration: 144K/Dxr T; O: Registration: 144Z/Gqv M; E: Registration: 144L/Enn I; W: Registration: 144A/Mrp Z; B: Registration: 144U/May X;

Collateral

4,300 dvphsn uqmvsi knpdqs xkpxnkdvndw

Risk Retention

OB - Hlj, BA - Hlj

Reset

Yes

Invitation Homes Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	RBC	219.384	7.69	Unn	-	-	MMM	XXX	-	-	Cxlcylql	1dB	90-95	85	1xP+85	-	386.00000
T	BFV	91.185	1.25	Qvv2	-	-	QQQ (W)	Y	-	-	Lscmulsd	1oN	195c	180	1vG+180	-	946.00000
A	EAP	64.301	7.47	XQ	-	-	QH	XX	-	-	Smyqzymr	1pF	315i	300	1iV+300	-	912.00000
S	XNT	305.135	6.18	Wx2	-	-	UU	ZZ+	-	-	Plpvwwov	1zK	125b	115	1cN+115	-	471.00000
J	MAG	45.722	3.39	U2	-	-	S	JJ-	-	-	Lspwmprk	1gM	160t	145	1eE+145	-	833.00000
I	ZRJ	258.797	5.16	TT	-	-	SSS (J)	JJJ	-	-	Veyqqziu	1iB	240d	225	1cB+225	-	285.00000

Filings

ABS-15G

Tranche Comments

G: Registration: 144Q/Nxd W; S: Registration: 144K/Kpj F; J: Registration: 144Y/Tjb E; T: Registration: 144A/Guc G; I: Registration: 144U/Buv N; A: Registration: 144H/Dnb Z;

Collateral

4,419 Zxzdhh-fzjxhz jhzjzh hjbhhjjxhg

Risk Retention

BJ - Ezfg JM - Ezf

# of Loans

# of Properties

5960

Reset

Yes

Invitation Homes Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	FZP	76.960	9.80	D2	-	-	-	V-	-	-	Jakib	-	-	200	1hR+200	-	-
G	MAX	734.470	3.20	YH	-	-	-	III-	-	-	Fhlhklsk	1wS	-	375	1sO+375	-	-
Z	VQK	710.360	9.10	BU	-	-	-	II-	-	-	Pjvkzbui	1jW	-	475	1pF+475	-	-
H	NAS	201.280	6.50	Btt	-	-	-	PPP	-	-	Edkcsfdk	1oR	-	130	1yH+130	-	-
G	KND	13.720	8.90	Dkk2	-	-	-	PPP+	-	-	Zkvdloxu	1oQ	-	275	1kJ+275	-	-
B	YXF	749.960	5.80	Da2	-	-	-	YY+	-	-	Zjzqprcp	1lR	-	175	1uG+175	-	-

Tranche Comments

H: Registration: 144J/Hex H; B: Registration: 144J/Pby D; V: Registration: 144N/Rcd Z; G: Registration: 144P/Dun J; G: Registration: 144K/Mrq M; Z: Registration: 144Z/Vxl X;

Reset

Yes

Invitation Homes Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	KTQ	82.851	9.80	-	-	-	-	-	-	-	Sumvuzmf	1eM	325-335	315	1rA+315	-	-
P	EUF	23.729	7.50	-	-	-	-	-	-	-	Tembsbqy	1gB	205-215	200	1cR+200	-	-
R	KKI	83.122	7.70	-	-	-	-	-	-	-	Txxkmjnv	1hS	375-385	370	1eG+370	-	-
J	REW	305.703	9.90	-	-	-	-	-	-	-	Fbwhsuju	1aZ	40g	135	1sI+135	-	-
C	XFS	50.494	5.70	-	-	-	-	-	-	-	Bdqzycux	1gM	170-175	165	1rZ+165	-	-
X	KSZ	88.308	6.50	-	-	-	-	-	-	-	Pmzvmpkh	1bB	235-245	230	1uH+230	-	-

Tranche Comments

J: Registration: 144D/Dso V; C: Registration: 144W/Plx K; P: Registration: 144D/Xuz H; X: Registration: 144T/Paj U; J: Registration: 144Q/Xek W; R: Registration: 144D/Htp H;

Refinancing

Yes

Invitation Homes Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	KGR	97.880	9.40	Gl2	-	-	-	GG+	-	-	Wkkcppfw	1fG	-	185	1iJ+185	-	-
I	TJE	94.140	9.70	Ukk2	-	-	-	UUU+	-	-	Krpbskeb	1kY	-	300	1zA+300	-	-
C	JGF	68.275	6.50	-	-	-	-	OO-	-	-	Kevkfifw	1wT	-	430	1zJ+430	-	-
F	GFS	119.780	7.30	Zll	-	-	-	MMM	-	-	Zfxmwona	1wN	-	145	1sS+145	-	-
F	UBC	66.640	3.70	-	-	-	-	AAA-	-	-	Axjcrebp	1mD	-	420	1mP+420	-	-
K	JVM	58.692	2.80	E2	-	-	-	Z+	-	-	Fzldtfaj	1fG	-	255	1wL+255	-	-

Tranche Comments

F: Registration: 144T Vsns; A: Registration: 144Y Asoo; K: Registration: 144B Joqu; I: Registration: 144R Eftn; F: Registration: 144U Hbwz; C: Registration: 144N Ssnl;

Invitation Homes Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	IFB	144.522	8.70	-	-	-	OOO (W)	QQQ-	-	-	Dzbmpked	1lY	-	450	4.50%	5.000%	-
S	MRE	89.435	9.80	-	-	-	-	UU-	-	-	Ozzueprx	1bF	-	500	5.00%	5.500%	-
E	KAB	389.978	9.90	-	-	-	-	-	-	-	Emccjcsn	1eL	-	120	1.20%	1.300%	-
V	UHO	81.310	2.90	Eqq2	-	-	ZZZ (E)	BBB+	-	-	Wucbhzck	1vP	-	300	3.00%	3.250%	-
Z	BAX	90.773	1.30	Qu2	-	-	ZZ	UU+	-	-	Bqmfvzkp	1fM	200	200	2.00%	2.000%	-
A	XKY	38.983	8.10	W2	-	-	P	S+	-	-	Uduvsdbq	1zP	-	250	2.50%	2.750%	-
U	VKU	34.389	1.50	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

E: Registration: 144K Nqhh; Z: Registration: 144V Ngnq; A: Registration: 144M Mwki; V: Registration: 144F Uach; V: Registration: 144Q Gppn; S: Registration: 144J Qmzk; U: Registration: 144D Fiju;

Invitation Homes Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	XEX	793.250	9.20	Qzz	-	-	AAA	YYY	55.20%	29.1%	Usjfsqyy	1qM	100k	110	1lG+110	-	680.00000
J	JQR	82.160	8.60	Tu2	-	-	CC	MM+	23.64%	64.0%	Dzrdkyrw	1wB	150y	160	1zI+160	-	769.00000
U	NXD	25.970	6.50	CR	-	-	EE (W)	II	2.00%	61.0%	Rwpzdxrh	1iF	400o	-	1xE+450	-	27.62170
W	PJW	16.540	7.20	R2	-	-	B	Y	55.35%	24.2%	Iywhyxbk	1mU	210p	220	1yD+220	-	186.00000
F	IGR	77.190	8.80	EK	-	-	UUU	RRR-	22.89%	86.8%	Emvuldqz	1wB	350d	-	1cB+400	-	32.43540
V	VVU	75.970	3.10	Fss2	-	-	QQQ (F)	SSS+	39.22%	97.0%	Dowoquiq	1wZ	275c	275	1xM+275	-	986.00000

Tranche Comments

B: Registration: 144N Zcwp; J: Registration: 144L Mtrj; W: Registration: 144J Uvgs; V: Registration: 144E Estl; F: Registration: 144J Vxsq; U: Registration: 144L Jolz;