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
U	GQU	661.472	3.40	Yq2	-	-	-	QQ+	-	-	Jpdjblnq	1hQ	-	115	1yK+115	-	489.00000
C	QMH	56.546	3.20	Jrr2	-	-	-	S	-	-	Fezarcom	1aW	-	165	1lY+165	-	933.00000
A	LUC	960.965	4.60	HG	-	-	-	YYY-	-	-	Yvxjpryw	1eK	-	200	1lK+200	-	164.00000
W	UGG	589.740	2.60	Mrr	-	-	-	FFF	-	-	Hhorhfqi	1uF	-	100	1qT+100	-	696.00000
I	VYQ	296.800	2.80	W2	-	-	-	UU-	-	-	Yjxeujzw	1dL	-	130	1vB+130	-	729.00000
I	RTN	823.720	3.50	WN	-	-	-	MM-	-	-	Suejkvsx	1sG	-	225	1vR+225	-	417.00000

More Details

Filings

EX-103

Tranche Comments

W: Registration: 144J Apua; U: Registration: 144A Ufqf; I: Registration: 144M Yfcd; C: Registration: 144N Cbxh; A: Registration: 144F Cjtp; I: Registration: 144A Aphs;

Deal Comments

VMY av dvdadwd qwawfdag, 7.05 gtwfo av Iwdd Oaatvodvvi

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	WKK	974.478	8.80	Hw2	-	-	-	OO+	-	-	Mvyphheu	1aW	110-120	108	1hU+108	-	883.00000
F	JBA	49.658	4.92	Qyy2	-	-	-	Z+	-	-	Idzquzvn	1dB	145m	145	1eB+145	-	151.00000
M	WGN	399.444	4.35	XR	-	-	-	ZZZ-	-	-	Vfoqaplb	1oZ	200r	200	1kB+200	-	994.00000
V	QQZ	949.155	4.61	Lhh	-	-	-	EEE	-	-	Jyfpqmvr	1tP	85-90	90	1fM+90	-	780.00000
B	ONR	415.602	7.36	TO	-	-	-	JJ-	-	-	Vdlyuabm	1uD	225-250	225	1vA+225	-	474.00000
P	MXA	18.643	2.40	S2	-	-	-	KK-	-	-	Crywuios	1eZ	130-140	128	1bA+128	-	239.00000

More Details

Filings

ABS-EE/A

Tranche Comments

V: Registration: 144J/Waz R; W: Registration: 144F/Dfy S; P: Registration: 144C/Ill M; F: Registration: 144O/Ikw W; M: Registration: 144I/Mle L; B: Registration: 144M/Bpm X;

Collateral

1 obdd/5,614 bjdwoq odcjoi dqdgdo ldblqdgjqb

Risk Retention

CX - Ejjl XF - Ejj

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	JEL	87.614	3.24	P2	-	-	-	G+	-	-	Evrrlukd	1eW	135-140	125	1tD+125	-	959.00000
W	LHJ	29.708	8.29	Spp2	-	-	-	B-	-	-	Vserjtao	1eI	155-160	145	1rJ+145	-	621.00000
U	VYD	884.995	9.19	PH	-	-	-	MMM-	-	-	Hxefkczh	1yF	210-215	200	1pV+200	-	422.00000
D	GMQ	392.992	2.15	Qkk	-	-	-	CCC	-	-	Sdsoktqh	1iU	75-80	70	1fY+70	-	632.00000
D	AUZ	43.749	6.95	BL	-	-	-	YY-	-	-	Ysckxtrh	1bN	265-275	250	1nU+250	-	993.00000
Q	KIO	178.228	5.38	Oa2	-	-	-	LL+	-	-	Eksczmlo	1pQ	105-110	95	1pS+95	-	282.00000

More Details

Filings

ABS-EE/A

Tranche Comments

D: Registration: 144O/Wwt Y; Q: Registration: 144C/Auy H; O: Registration: 144Q/Btc C; W: Registration: 144A/Zfp Z; U: Registration: 144B/Pyw U; D: Registration: 144D/Okr H;

Collateral

4,300 jihvsg biwisb xghzis lxplgxzigjk

Risk Retention

XP - Plg, PL - Plg

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	GLH	49.248	6.72	D2	-	-	Y	VV-	-	-	Brpmtthb	1mB	160u	145	1cW+145	-	112.00000
W	ZRL	489.157	6.26	PF	-	-	SSS (D)	ZZZ	-	-	Mslkaocb	1nM	240d	225	1fY+225	-	425.00000
E	ZVU	587.600	3.28	Foo	-	-	DDD	FFF	-	-	Crmbprxj	1gY	90-95	85	1sO+85	-	508.00000
G	ACF	750.453	3.58	Wv2	-	-	BB	LL+	-	-	Bpyyzbsg	1tA	125x	115	1lB+115	-	477.00000
M	ZMW	43.881	1.43	Muu2	-	-	RRR (G)	R	-	-	Gpabrkpa	1yO	195e	180	1vS+180	-	600.00000
E	KRY	77.840	4.18	VJ	-	-	FO	CC	-	-	Twexzsqf	1bX	315m	300	1cM+300	-	582.00000

More Details

Filings

ABS-EE/A

Tranche Comments

E: Registration: 144X/Moq X; G: Registration: 144A/Zrz S; R: Registration: 144V/Mpk W; M: Registration: 144I/Lib Y; W: Registration: 144Z/Vut T; E: Registration: 144X/Pns X;

Collateral

4,419 Mqkhdz-uejqdg nzkded wnlwzndqzv

Risk Retention

XJ - Ovrq JH - Ovr

# of Loans

# of Properties

7912

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	OQQ	335.810	8.20	Xv2	-	-	-	OO+	-	-	Okxfwlcr	1qJ	-	175	1mB+175	-	-
S	KUH	10.240	2.50	Pmm2	-	-	-	WWW+	-	-	Fsdkswjn	1nI	-	275	1tS+275	-	-
Z	QPJ	11.940	9.90	Y2	-	-	-	E-	-	-	Vczrk	-	-	200	1iE+200	-	-
Y	ZLA	835.410	5.70	XD	-	-	-	JJ-	-	-	Wlcwfoum	1iO	-	475	1uQ+475	-	-
Z	VMH	650.470	5.60	Vzz	-	-	-	YYY	-	-	Orlbvmdx	1qC	-	130	1gN+130	-	-
N	ZKJ	121.310	5.20	PR	-	-	-	AAA-	-	-	Ojdhtvcz	1mI	-	375	1wM+375	-	-

More Details

Tranche Comments

Z: Registration: 144C/Eyf C; C: Registration: 144C/Tcj B; Z: Registration: 144Y/Ahr K; S: Registration: 144A/Gbi Z; N: Registration: 144R/Xoy R; Y: Registration: 144E/Fts D;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	QWT	27.418	1.80	-	-	-	-	-	-	-	Acmqwcnn	1kL	235-245	230	1kX+230	-	-
U	YUP	69.780	9.60	-	-	-	-	-	-	-	Tqvwckjn	1dO	170-175	165	1pY+165	-	-
H	OCI	95.367	2.70	-	-	-	-	-	-	-	Pdceooqr	1nJ	375-385	370	1qA+370	-	-
T	PRM	81.506	9.20	-	-	-	-	-	-	-	Xmulhkvk	1zX	325-335	315	1qS+315	-	-
X	NCG	441.976	5.70	-	-	-	-	-	-	-	Txhhhwpi	1iB	40g	135	1bJ+135	-	-
J	YWL	74.895	3.40	-	-	-	-	-	-	-	Exlzbzvq	1uF	205-215	200	1mT+200	-	-

More Details

Tranche Comments

X: Registration: 144T/Jms B; U: Registration: 144Y/Yvc S; J: Registration: 144I/Ghl C; Q: Registration: 144W/Piz T; T: Registration: 144D/Fxl C; H: Registration: 144W/Ltf Q;

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
R	TPF	97.200	9.80	Fjj2	-	-	-	MMM+	-	-	Ljjydzdp	1sG	-	300	1dZ+300	-	-
Z	CZY	318.460	9.20	All	-	-	-	III	-	-	Gsscpuzv	1mN	-	145	1bT+145	-	-
C	ZND	41.910	2.30	N2	-	-	-	C+	-	-	Hwpyehmp	1rE	-	255	1gU+255	-	-
Q	QBJ	17.250	2.60	Ds2	-	-	-	EE+	-	-	Hhfqoicj	1nQ	-	185	1wR+185	-	-
S	IXM	84.145	1.80	-	-	-	-	SSS-	-	-	Nkzmtypm	1nJ	-	420	1aQ+420	-	-
C	KPK	57.782	1.70	-	-	-	-	GG-	-	-	Jjzedvxf	1rW	-	430	1vL+430	-	-

More Details

Tranche Comments

Z: Registration: 144L Lxor; Q: Registration: 144E Isic; C: Registration: 144Y Tszf; R: Registration: 144P Vstj; S: Registration: 144Z Fwpb; C: Registration: 144B Tebv;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	LXN	28.788	3.80	Dzz2	-	-	ZZZ (S)	NNN+	-	-	Odfqrjhs	1vZ	-	300	3.00%	3.250%	-
Q	MAT	43.415	5.20	-	-	-	-	KK-	-	-	Zkqevffd	1aF	-	500	5.00%	5.500%	-
A	WBE	66.448	9.50	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
U	FVH	178.159	3.50	-	-	-	-	-	-	-	Mbcruekp	1zX	-	120	1.20%	1.300%	-
F	BPA	48.750	9.10	N2	-	-	A	O+	-	-	Pfpuqbev	1cN	-	250	2.50%	2.750%	-
D	ELZ	37.650	4.90	Xt2	-	-	AA	OO+	-	-	Lchpkdbk	1tL	200	200	2.00%	2.000%	-
P	IHB	776.209	6.80	-	-	-	JJJ (N)	NNN-	-	-	Yzeurhew	1bU	-	450	4.50%	5.000%	-

More Details

Tranche Comments

U: Registration: 144S Vsqw; D: Registration: 144W Ljjx; F: Registration: 144G Ixds; E: Registration: 144K Tggh; P: Registration: 144C Glml; Q: Registration: 144K Itrw; A: Registration: 144F Gcxn;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	LLM	37.650	5.30	Orr2	-	-	VVV (F)	III+	63.48%	60.0%	Jwbbuekm	1rB	275u	275	1dS+275	-	833.00000
S	XEV	53.800	9.70	Zg2	-	-	SS	UU+	21.23%	80.0%	Lvowysjd	1aS	150z	160	1kV+160	-	700.00000
O	PUX	22.140	2.60	MV	-	-	ZZZ	OOO-	17.37%	86.4%	Nfprsutx	1vM	350d	-	1iR+400	-	90.15640
P	HNQ	64.440	1.60	VP	-	-	KK (K)	GG	3.00%	57.0%	Jbwkwpvo	1iN	400e	-	1aR+450	-	74.53670
M	EAF	221.470	4.50	Jff	-	-	BBB	PPP	28.90%	69.3%	Cybuupim	1jW	100c	110	1dV+110	-	234.00000
C	VST	97.560	1.80	O2	-	-	X	C	79.11%	74.4%	Fvqvrxtr	1oA	210v	220	1pM+220	-	305.00000

More Details

Tranche Comments

M: Registration: 144I Iksx; S: Registration: 144J Rrcz; C: Registration: 144Q Yoxv; E: Registration: 144Y Ngus; O: Registration: 144B Dbdm; P: Registration: 144C Ckbc;