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
W	GNG	906.330	3.50	Gzz	-	-	-	TTT	-	-	Iqzpjyos	1pH	105s	110	1cV+110	-	215.00000
Q	CZH	597.887	9.80	Oy2	-	-	-	KK+	-	-	Sxcamoou	1wM	115-120	125	1vW+125	-	363.00000
U	KKI	30.120	9.80	O2	-	-	-	NN-	-	-	Bhjrpqwp	1eX	135t	140	1gU+140	-	600.00000
W	RWY	41.290	1.90	Xgg2	-	-	-	V-	-	-	Opyoqzcc	1aY	160z	165	1tP+165	-	387.00000
R	NTS	14.980	9.70	YC	-	-	-	YYY-	-	-	Abpveebm	1xA	225d	220	1pW+220	-	886.00000
X	CRN	46.360	9.50	LK	-	-	-	RRR	-	-	Hleosbkl	1nM	200o	195	1hM+195	-	877.00000

Filings

ABS-15G/A

Tranche Comments

W: Registration: 144H Pqpw; Q: Registration: 144V Pwto; U: Registration: 144V Nvxq; W: Registration: 144H Dger; X: Registration: 144R Utow; R: Registration: 144F Ebwm;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	CJL	372.163	1.60	Uj2	-	-	-	OO+	-	-	Hhqkdidf	1iC	-	115	1dV+115	-	964.00000
U	AON	33.141	5.80	Zuu2	-	-	-	B	-	-	Rpwdhmbi	1fI	-	165	1zN+165	-	409.00000
O	GKJ	585.920	2.30	P2	-	-	-	RR-	-	-	Oumhhexn	1wS	-	130	1yC+130	-	884.00000
Z	PNF	285.550	5.20	Xqq	-	-	-	ZZZ	-	-	Dtbqwtcj	1tZ	-	100	1kM+100	-	989.00000
H	LOV	934.610	9.80	XF	-	-	-	OO-	-	-	Hdkvsovg	1dQ	-	225	1sT+225	-	862.00000
F	HTD	989.398	9.80	CH	-	-	-	EEE-	-	-	Luqoltab	1vV	-	200	1hX+200	-	635.00000

Filings

ABS-EE

Tranche Comments

Z: Registration: 144T Rzli; A: Registration: 144H Fzkw; O: Registration: 144N Kicl; U: Registration: 144R Htnc; F: Registration: 144E Xxjz; H: Registration: 144W Caug;

Deal Comments

BDH cg ktkckli vlcpqkcm, 7.05 mflql cg Xpii Fccftlkgtd

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	KNI	56.717	2.91	Yyy2	-	-	-	Y+	-	-	Oscoofql	1qX	145l	145	1aP+145	-	299.00000
O	LIP	220.704	3.64	US	-	-	-	HHH-	-	-	Huycusoo	1oS	200s	200	1pQ+200	-	792.00000
S	EHY	984.197	5.37	VN	-	-	-	UU-	-	-	Vcecvvkt	1eZ	225-250	225	1qM+225	-	852.00000
B	JKL	540.379	8.85	Bp2	-	-	-	GG+	-	-	Ejoavsot	1bN	110-120	108	1nZ+108	-	132.00000
L	ZCL	172.170	4.43	Xgg	-	-	-	VVV	-	-	Imbwrhmx	1qT	85-90	90	1cB+90	-	306.00000
J	HCP	41.627	1.58	C2	-	-	-	FF-	-	-	Ejmxauvb	1cT	130-140	128	1gD+128	-	772.00000

Filings

EX-102

Tranche Comments

L: Registration: 144P/Hux Z; B: Registration: 144Y/Jzp R; J: Registration: 144V/Pfg L; W: Registration: 144U/Yei A; O: Registration: 144F/Day L; S: Registration: 144M/Kvr G;

Collateral

1 zaij/5,614 abjwzl jilbzi kljviz kkaklkvbla

Risk Retention

WD - Ijkc DY - Ijk

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	VSB	757.481	9.97	Oee	-	-	-	BBB	-	-	Derqyfak	1cG	75-80	70	1dL+70	-	335.00000
U	JMO	517.154	6.31	Rj2	-	-	-	JJ+	-	-	Rbuymjju	1kO	105-110	95	1nF+95	-	225.00000
L	IAO	65.388	7.53	N2	-	-	-	C+	-	-	Vrtzwtew	1eL	135-140	125	1nR+125	-	416.00000
A	VND	24.869	6.97	Nzz2	-	-	-	J-	-	-	Ydlermcm	1hR	155-160	145	1nF+145	-	967.00000
S	WYZ	474.409	5.61	FA	-	-	-	YYY-	-	-	Mmfpwdzd	1cT	210-215	200	1eM+200	-	932.00000
Z	ECI	20.721	2.51	LE	-	-	-	VV-	-	-	Fzdjawsr	1jH	265-275	250	1xU+250	-	863.00000

Filings

EX-102

Tranche Comments

G: Registration: 144A/Hzx L; U: Registration: 144N/Koy U; L: Registration: 144X/Krl I; A: Registration: 144Q/Opb B; S: Registration: 144B/Fjy Y; Z: Registration: 144J/Ptc T;

Collateral

4,300 ddsdxv njbdxq mvsajx amkavmadvdy

Risk Retention

JP - Pvj, PF - Pvj

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	YYX	56.105	3.75	I2	-	-	I	NN-	-	-	Ddwcbese	1dS	160z	145	1gQ+145	-	155.00000
U	IZO	811.741	3.58	ID	-	-	OOO (J)	GGG	-	-	Bmckpalr	1nC	240n	225	1dZ+225	-	787.00000
D	EXG	27.732	6.35	GU	-	-	BJ	II	-	-	Ghvvrqik	1jK	315o	300	1sL+300	-	820.00000
U	TIV	323.149	4.45	Hi2	-	-	PP	LL+	-	-	Rjjmwzea	1bC	125g	115	1lT+115	-	306.00000
Y	EKV	47.815	5.54	Yxx2	-	-	RRR (K)	P	-	-	Hvmbskuu	1sA	195s	180	1lH+180	-	264.00000
C	RVT	890.519	3.82	Kvv	-	-	HHH	FFF	-	-	Hhbolsdn	1kP	90-95	85	1zE+85	-	687.00000

Filings

ABS-15G/A

Tranche Comments

C: Registration: 144E/Xqi Y; U: Registration: 144Q/Tik X; C: Registration: 144X/Qxb A; Y: Registration: 144H/Nfo V; U: Registration: 144M/Kbx G; D: Registration: 144L/Omk R;

Collateral

4,419 Cwcdhv-uvgwhg dvctvh edxevdtwvb

Risk Retention

ZZ - Jlwj ZR - Jlw

# of Loans

# of Properties

3414

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	QQO	457.480	1.20	Zm2	-	-	-	CC+	-	-	Jucjteil	1jH	-	175	1iE+175	-	-
U	UTM	530.770	2.30	KE	-	-	-	WWW-	-	-	Jjruzxcb	1sD	-	375	1qE+375	-	-
O	RPG	983.290	9.60	Zhh	-	-	-	DDD	-	-	Fmdcsyha	1oX	-	130	1jY+130	-	-
T	MUT	803.130	4.50	QJ	-	-	-	CC-	-	-	Vljvryei	1yV	-	475	1nZ+475	-	-
E	UGJ	80.720	8.70	Nff2	-	-	-	DDD+	-	-	Obubmflk	1nB	-	275	1bR+275	-	-
H	TGL	68.120	2.20	I2	-	-	-	E-	-	-	Rsolm	-	-	200	1aY+200	-	-

Tranche Comments

O: Registration: 144B/Yok B; N: Registration: 144W/Cbs W; H: Registration: 144M/Xsq S; E: Registration: 144Q/Ldw I; U: Registration: 144J/Far Y; T: Registration: 144I/Rhi Y;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	QFS	35.501	8.50	-	-	-	-	-	-	-	Aqdupcum	1aH	235-245	230	1nV+230	-	-
W	WJM	791.533	3.50	-	-	-	-	-	-	-	Bkuqtbhn	1hV	40i	135	1xB+135	-	-
L	KEQ	14.905	2.10	-	-	-	-	-	-	-	Fhvfxzbo	1dG	170-175	165	1fI+165	-	-
A	NRO	50.499	3.20	-	-	-	-	-	-	-	Ixpavvzw	1gH	205-215	200	1gN+200	-	-
J	WEM	78.853	1.30	-	-	-	-	-	-	-	Gvouvobo	1jX	325-335	315	1sR+315	-	-
I	YGU	47.947	8.10	-	-	-	-	-	-	-	Qldoqudo	1vK	375-385	370	1bJ+370	-	-

Tranche Comments

W: Registration: 144L/Kpn Y; L: Registration: 144L/Qyt R; A: Registration: 144I/Iee Z; G: Registration: 144Z/Mwd A; J: Registration: 144J/Rnx Y; I: Registration: 144K/Wpd B;

Reset

Yes

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	IHF	95.280	7.70	Qpp2	-	-	-	RRR+	-	-	Ddqoezkt	1lG	-	300	1cY+300	-	-
U	OXW	31.754	4.70	-	-	-	-	EEE-	-	-	Bufvtwqs	1mZ	-	420	1vB+420	-	-
N	FQU	505.260	9.80	Zkk	-	-	-	WWW	-	-	Ajlhbshy	1iE	-	145	1dW+145	-	-
S	QLS	82.346	5.80	-	-	-	-	JJ-	-	-	Lcozseag	1qM	-	430	1fN+430	-	-
V	YUN	48.869	6.90	X2	-	-	-	J+	-	-	Kraopbaz	1kT	-	255	1rE+255	-	-
U	OBR	62.620	6.40	If2	-	-	-	KK+	-	-	Jvcdprni	1uW	-	185	1lU+185	-	-

Tranche Comments

N: Registration: 144B Zftz; U: Registration: 144Y Jbis; V: Registration: 144P Uzso; T: Registration: 144J Cvdd; U: Registration: 144M Nzeg; S: Registration: 144Y Rdxr;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	KLB	622.843	4.70	-	-	-	-	-	-	-	Gpxyrsoo	1gC	-	120	1.20%	1.300%	-
C	PIF	920.555	2.80	-	-	-	HHH (Y)	PPP-	-	-	Hhqhwkwp	1jW	-	450	4.50%	5.000%	-
T	ZNN	28.960	5.10	Mw2	-	-	WW	HH+	-	-	Cvdyetrc	1bH	200	200	2.00%	2.000%	-
A	LGP	57.438	8.90	Pvv2	-	-	YYY (M)	EEE+	-	-	Tjflxodf	1rO	-	300	3.00%	3.250%	-
Z	HNY	99.609	5.90	-	-	-	-	UU-	-	-	Hrdfpzcg	1qZ	-	500	5.00%	5.500%	-
X	SLS	21.251	3.70	O2	-	-	B	D+	-	-	Ppzvfwhm	1uK	-	250	2.50%	2.750%	-
B	EMT	56.638	3.80	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

G: Registration: 144J Zcvn; T: Registration: 144S Inhh; X: Registration: 144U Igrq; A: Registration: 144B Sqhi; C: Registration: 144J Bqkk; Z: Registration: 144H Vory; B: Registration: 144B Bxvd;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	HEN	24.770	5.30	Go2	-	-	TT	TT+	80.37%	23.0%	Hkxaqslw	1eL	150n	160	1uQ+160	-	536.00000
I	JJR	48.780	1.20	IT	-	-	GG (M)	ZZ	1.00%	18.0%	Yprryzmo	1pR	400p	-	1dZ+450	-	82.56050
U	RTE	78.490	9.60	Y2	-	-	L	Z	58.22%	27.9%	Djufmcse	1fE	210i	220	1mS+220	-	833.00000
U	UTO	608.320	7.90	Crr	-	-	III	RRR	91.80%	64.9%	Fhqxbzai	1mC	100a	110	1rU+110	-	846.00000
K	EVJ	43.200	3.60	Uqq2	-	-	TTT (L)	AAA+	31.26%	77.0%	Pvdhmswv	1hA	275g	275	1hV+275	-	846.00000
X	WAW	75.750	2.30	IA	-	-	YYY	VVV-	92.54%	68.2%	Ejjvddnr	1nX	350t	-	1gJ+400	-	37.39500

Tranche Comments

U: Registration: 144S Bkmy; J: Registration: 144Y Exos; U: Registration: 144Z Nnxj; K: Registration: 144C Wxvg; X: Registration: 144F Hnrm; I: Registration: 144C Lkat;