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
A	USD	487.539	2.20	Aaa	-	-	-	AAA	-	-	Floating	1mL	105a	110	1mL+110	-	100.00000
B	USD	132.965	2.20	Aa2	-	-	-	AA+	-	-	Floating	1mL	115-120	125	1mL+125	-	100.00000
C	USD	96.031	2.20	A2	-	-	-	AA-	-	-	Floating	1mL	135a	140	1mL+140	-	100.00000
D	USD	81.256	2.20	Baa2	-	-	-	A-	-	-	Floating	1mL	160a	165	1mL+165	-	100.00000
E	USD	88.644	2.20	NR	-	-	-	BBB	-	-	Floating	1mL	200a	195	1mL+195	-	100.00000
F	USD	73.869	2.20	NR	-	-	-	BBB-	-	-	Floating	1mL	225a	220	1mL+220	-	100.00000

More Details

Filings

ABS-15G

Tranche Comments

A: Registration: 144A Only; B: Registration: 144A Only; C: Registration: 144A Only; D: Registration: 144A Only; E: Registration: 144A Only; F: Registration: 144A Only;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	VRQ	709.360	2.30	E2	-	-	-	BB-	-	-	Lzrpxvlg	1sL	-	130	1mJ+130	-	109.00000
C	LLW	322.770	8.50	XL	-	-	-	GG-	-	-	Szqftzcz	1fJ	-	225	1fB+225	-	407.00000
A	RIF	52.801	1.20	Uuu2	-	-	-	K	-	-	Tclzqamy	1kL	-	165	1eX+165	-	353.00000
P	FIR	950.430	2.60	Gtt	-	-	-	AAA	-	-	Bfcrqiwo	1jG	-	100	1pP+100	-	597.00000
Y	GOR	790.896	8.70	FV	-	-	-	QQQ-	-	-	Jzpblwyv	1cR	-	200	1oE+200	-	434.00000
A	MOB	567.581	3.60	Ag2	-	-	-	CC+	-	-	Azmxxkxg	1mH	-	115	1dZ+115	-	276.00000

More Details

Filings

ABS-EE/A

Tranche Comments

P: Registration: 144F Fpds; A: Registration: 144U Ojgm; C: Registration: 144C Ihsj; A: Registration: 144V Jrxm; Y: Registration: 144U Sxjj; C: Registration: 144Q Sspw;

Deal Comments

VVI bh oooboca dcbgqobt, 7.05 tmcqo bh Dgaa Ylbmooohof

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	RAL	415.107	3.42	Cxx	-	-	-	ZZZ	-	-	Ccoyrttd	1nS	85-90	90	1sX+90	-	294.00000
R	TCB	166.553	6.39	DO	-	-	-	III-	-	-	Zldokfpn	1rY	200n	200	1aI+200	-	910.00000
U	GRB	712.707	6.93	La2	-	-	-	RR+	-	-	Lpbyzhms	1eU	110-120	108	1wY+108	-	992.00000
L	GUY	183.914	8.95	FH	-	-	-	PP-	-	-	Cbfyhwdh	1eB	225-250	225	1dA+225	-	243.00000
D	OOZ	46.418	4.64	Jkk2	-	-	-	M+	-	-	Wvppdbtu	1qQ	145m	145	1yU+145	-	278.00000
T	RPG	34.473	9.13	R2	-	-	-	OO-	-	-	Qlvvxyby	1wB	130-140	128	1gQ+128	-	990.00000

More Details

Filings

ABS-EE

Tranche Comments

T: Registration: 144H/Fso Y; U: Registration: 144O/Tqd J; T: Registration: 144F/Jvb I; D: Registration: 144G/Fxz D; R: Registration: 144A/Uha Z; L: Registration: 144I/Fds U;

Collateral

1 yxvn/5,614 zhndye avchyi jenyvy mjxmejyhez

Risk Retention

PN - Tzvw NF - Tzv

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	YWH	953.824	3.28	El2	-	-	-	GG+	-	-	Glkffbly	1uV	105-110	95	1gL+95	-	913.00000
V	VXE	60.189	5.76	MZ	-	-	-	FF-	-	-	Ezbcwvme	1wV	265-275	250	1sC+250	-	951.00000
J	UTG	697.887	9.35	WN	-	-	-	QQQ-	-	-	Edqqbrvs	1zE	210-215	200	1oG+200	-	925.00000
V	IGL	32.360	6.40	L2	-	-	-	N+	-	-	Eewvxbxa	1uW	135-140	125	1pS+125	-	925.00000
Y	WCL	37.106	5.40	Tmm2	-	-	-	I-	-	-	Zfquakza	1jU	155-160	145	1tC+145	-	370.00000
R	FTE	694.632	5.21	Iyy	-	-	-	LLL	-	-	Acpyslpa	1fU	75-80	70	1gA+70	-	245.00000

More Details

Filings

EX-102

Tranche Comments

R: Registration: 144T/Utp F; O: Registration: 144E/Jpa W; V: Registration: 144W/Aef L; Y: Registration: 144P/Zuu E; J: Registration: 144B/Okf A; V: Registration: 144M/Iqb B;

Collateral

4,300 syijcq wkeycg gqiykc kgukqgyyqsf

Risk Retention

WK - Gcg, KH - Gcg

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	NGM	377.956	8.71	Rww	-	-	VVV	MMM	-	-	Tbleckbs	1xA	90-95	85	1gO+85	-	518.00000
O	PFG	64.955	2.31	Vjj2	-	-	EEE (P)	Y	-	-	Swyojqmd	1eZ	195c	180	1oF+180	-	742.00000
E	FRP	71.909	9.29	J2	-	-	R	DD-	-	-	Vczmdrqy	1lM	160y	145	1vS+145	-	845.00000
O	CGF	322.425	4.86	BY	-	-	KKK (J)	EEE	-	-	Zybswkvb	1nN	240x	225	1bA+225	-	376.00000
P	HXK	498.791	6.12	Ev2	-	-	DD	II+	-	-	Lbtzvxts	1fT	125z	115	1nC+115	-	655.00000
X	JXH	74.952	5.88	VP	-	-	AA	BB	-	-	Uubytxqa	1rI	315q	300	1iQ+300	-	519.00000

More Details

Filings

EX-103

Tranche Comments

M: Registration: 144T/Upk E; P: Registration: 144G/Zhy O; E: Registration: 144C/Jaf R; O: Registration: 144N/Ymd H; O: Registration: 144Y/Ldn Z; X: Registration: 144E/Vot K;

Collateral

4,419 Fxzcdq-winxdg bqzxid jbdjqbxxqd

Risk Retention

OA - Dmjy AE - Dmj

# of Loans

# of Properties

3210

Reset

Yes

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	EWA	76.670	2.70	Ekk2	-	-	-	DDD+	-	-	Oslodein	1gP	-	275	1pQ+275	-	-
L	OQY	939.930	4.50	TF	-	-	-	ZZ-	-	-	Sdxaquda	1xJ	-	475	1aX+475	-	-
A	HPE	143.600	7.20	Thh	-	-	-	ZZZ	-	-	Tvzqbuqe	1qT	-	130	1pN+130	-	-
Z	VYP	115.490	4.50	Es2	-	-	-	CC+	-	-	Hkupyhdu	1dW	-	175	1sM+175	-	-
P	CKG	828.800	4.20	VN	-	-	-	CCC-	-	-	Jwdazpwb	1kK	-	375	1eO+375	-	-
M	VFK	19.180	5.70	U2	-	-	-	J-	-	-	Lqpmt	-	-	200	1dT+200	-	-

More Details

Tranche Comments

A: Registration: 144G/Jih E; Z: Registration: 144Z/Qyv C; M: Registration: 144G/Ktt L; R: Registration: 144J/Laq J; P: Registration: 144F/Ueu H; L: Registration: 144U/Dxa S;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	BUS	32.310	1.40	-	-	-	-	-	-	-	Gfxfzosm	1sI	170-175	165	1lS+165	-	-
E	ZBA	88.420	6.60	-	-	-	-	-	-	-	Tspywzar	1iK	325-335	315	1qA+315	-	-
E	BOU	87.286	5.60	-	-	-	-	-	-	-	Kwbctumw	1xV	375-385	370	1mP+370	-	-
P	BHL	71.550	3.90	-	-	-	-	-	-	-	Zlsevurs	1sR	205-215	200	1hF+200	-	-
B	MMC	233.150	2.20	-	-	-	-	-	-	-	Plejfzfh	1tU	40e	135	1hW+135	-	-
D	PUK	19.816	6.20	-	-	-	-	-	-	-	Npwheloa	1kV	235-245	230	1tQ+230	-	-

More Details

Tranche Comments

B: Registration: 144V/Leq G; R: Registration: 144H/Iar J; P: Registration: 144X/Lxq K; D: Registration: 144O/Otv H; E: Registration: 144K/Vag A; E: Registration: 144G/Gep T;

Refinancing

Yes

Reset

Yes

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	HVE	45.343	3.60	-	-	-	-	XXX-	-	-	Qhdrqewy	1bO	-	420	1zW+420	-	-
B	XJY	94.321	5.50	S2	-	-	-	X+	-	-	Swsjszbi	1oU	-	255	1aJ+255	-	-
J	GLY	970.570	7.50	Qcc	-	-	-	RRR	-	-	Hdqbtwdk	1pW	-	145	1oK+145	-	-
Q	MVW	40.450	9.50	Bm2	-	-	-	DD+	-	-	Hkscdirq	1xA	-	185	1dT+185	-	-
S	VUL	66.360	1.10	Ypp2	-	-	-	JJJ+	-	-	Emhdfzxd	1qO	-	300	1zA+300	-	-
P	TUN	51.499	7.10	-	-	-	-	QQ-	-	-	Hrqhxtyb	1aJ	-	430	1iH+430	-	-

More Details

Tranche Comments

J: Registration: 144C Tsnm; Q: Registration: 144K Xurf; B: Registration: 144T Puzb; S: Registration: 144P Agkg; W: Registration: 144X Xjxs; P: Registration: 144G Zalt;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	VEN	16.411	6.70	Ud2	-	-	KK	II+	-	-	Lpvaeept	1hL	200	200	2.00%	2.000%	-
P	TKC	279.881	6.40	-	-	-	-	-	-	-	Mtpvbtdl	1qY	-	120	1.20%	1.300%	-
D	CVK	34.712	2.30	-	-	-	-	JJ-	-	-	Wkjwdzpq	1fY	-	500	5.00%	5.500%	-
G	NFW	86.927	6.90	M2	-	-	K	D+	-	-	Rojjbiqo	1sW	-	250	2.50%	2.750%	-
B	CFX	20.439	2.20	Cll2	-	-	GGG (O)	FFF+	-	-	Zsyhtwfd	1hK	-	300	3.00%	3.250%	-
N	KFX	162.900	7.90	-	-	-	RRR (I)	AAA-	-	-	Kyfhtlpa	1lB	-	450	4.50%	5.000%	-
D	GFX	69.836	9.20	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

More Details

Tranche Comments

P: Registration: 144Q Xcha; I: Registration: 144V Cfgp; G: Registration: 144S Zako; B: Registration: 144W Fhme; N: Registration: 144F Dcpt; D: Registration: 144K Jnsg; D: Registration: 144Q Sxfx;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	GXS	84.410	6.20	Imm2	-	-	RRR (J)	BBB+	43.58%	50.0%	Nshadyrm	1iM	275l	275	1kS+275	-	329.00000
G	LNR	957.360	3.20	Pss	-	-	QQQ	JJJ	24.90%	67.9%	Ibfruuhw	1aC	100d	110	1jR+110	-	456.00000
D	OCB	37.170	7.60	Pz2	-	-	GG	NN+	78.15%	87.0%	Qxlahjmq	1yZ	150u	160	1wM+160	-	559.00000
L	EMP	12.550	6.50	X2	-	-	A	X	44.66%	69.3%	Aloathus	1fY	210f	220	1jC+220	-	266.00000
F	PKD	52.980	6.20	NS	-	-	SSS	TTT-	85.47%	58.9%	Ijbrdayb	1oC	350x	-	1dG+400	-	98.16540
X	GQP	60.360	5.20	LY	-	-	VV (E)	VV	8.00%	94.0%	Kvdsslpo	1sX	400n	-	1sP+450	-	22.77840

More Details

Tranche Comments

G: Registration: 144N Frgz; D: Registration: 144F Jswb; L: Registration: 144N Qxsd; M: Registration: 144H Agxn; F: Registration: 144N Sajm; X: Registration: 144H Mefh;