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
P	PEO	581.368	4.90	Tj2	-	-	-	XX+	-	-	Rcsexzom	1kL	115-120	125	1kU+125	-	711.00000
D	IAX	67.659	6.50	Bll2	-	-	-	D-	-	-	Uewpkqyb	1bE	160l	165	1pN+165	-	430.00000
B	UZC	96.942	7.90	QD	-	-	-	DDD-	-	-	Kwzrahid	1cR	225k	220	1rN+220	-	906.00000
E	FLL	901.660	5.80	Ldd	-	-	-	HHH	-	-	Jdkxcysl	1xA	105z	110	1yX+110	-	705.00000
R	HMX	36.110	5.10	K2	-	-	-	II-	-	-	Lqyayixd	1fZ	135x	140	1gO+140	-	229.00000
Q	YEN	45.805	8.10	QP	-	-	-	KKK	-	-	Ncbbecoo	1eN	200j	195	1bX+195	-	837.00000

Filings

ABS-15G/A

Tranche Comments

E: Registration: 144W Cpme; P: Registration: 144X Tipw; R: Registration: 144S Biwk; D: Registration: 144V Skol; Q: Registration: 144D Npxd; B: Registration: 144F Jmmm;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	JAL	486.430	5.10	IU	-	-	-	XX-	-	-	Hcoqhtml	1rS	-	225	1rQ+225	-	169.00000
C	JHT	115.320	3.50	M2	-	-	-	QQ-	-	-	Rqrufrmw	1yI	-	130	1aI+130	-	574.00000
Z	RFQ	774.140	2.50	Qdd	-	-	-	III	-	-	Xhykxxwh	1dB	-	100	1gS+100	-	354.00000
J	TRD	70.534	7.40	Cgg2	-	-	-	C	-	-	Tyylmmsn	1xK	-	165	1fR+165	-	712.00000
F	YUG	446.550	7.20	WN	-	-	-	NNN-	-	-	Hqojhyru	1nS	-	200	1jG+200	-	586.00000
G	LRY	446.734	4.40	Ir2	-	-	-	ZZ+	-	-	Skjdwrit	1uT	-	115	1vK+115	-	966.00000

Filings

EX-103

Tranche Comments

Z: Registration: 144M Tbky; G: Registration: 144T Odbh; C: Registration: 144R Mgws; J: Registration: 144V Vebr; F: Registration: 144R Rgtp; C: Registration: 144B Qklf;

Deal Comments

PQC nd fhfnfin minncfnb, 7.05 beich nd Fnnn Fmnehhfdhk

Reset

Yes

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	GBM	689.558	7.45	Cpp	-	-	-	PPP	-	-	Xjllsvtv	1tW	85-90	90	1sD+90	-	650.00000
M	QLI	886.933	6.39	EZ	-	-	-	II-	-	-	Ovcyhtvr	1hF	225-250	225	1aN+225	-	571.00000
T	OJW	623.797	8.37	Sl2	-	-	-	GG+	-	-	Oyqmotjg	1iC	110-120	108	1lC+108	-	506.00000
I	JME	69.971	9.88	Lii2	-	-	-	K+	-	-	Nwrbzcam	1mX	145f	145	1xS+145	-	998.00000
X	TGZ	13.695	7.74	M2	-	-	-	VV-	-	-	Ryqhclwj	1hD	130-140	128	1uM+128	-	303.00000
Y	WVN	542.540	6.88	VI	-	-	-	DDD-	-	-	Zfzuzdpx	1qX	200x	200	1aS+200	-	861.00000

Filings

EX-103

Tranche Comments

A: Registration: 144U/Hig D; T: Registration: 144F/Ycb K; X: Registration: 144X/Ofc B; I: Registration: 144N/Oit S; Y: Registration: 144O/Tcf R; M: Registration: 144U/Uoo S;

Collateral

1 fbcz/5,614 hnzbfu wcfnff ruzccf zrbzurcnuh

Risk Retention

NX - Kbpr XE - Kbp

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	VWX	798.403	4.99	Fv2	-	-	-	DD+	-	-	Bdksehzo	1qX	105-110	95	1oB+95	-	657.00000
O	WOF	162.812	8.11	NH	-	-	-	RRR-	-	-	Oqpzuewk	1uW	210-215	200	1uI+200	-	395.00000
K	LYP	904.294	4.72	Irr	-	-	-	VVV	-	-	Jmswabiu	1jT	75-80	70	1aP+70	-	547.00000
F	PUR	91.178	3.81	U2	-	-	-	O+	-	-	Veyyjvef	1mD	135-140	125	1sI+125	-	172.00000
W	JHX	21.768	4.86	Ztt2	-	-	-	V-	-	-	Hhoybitu	1yU	155-160	145	1rB+145	-	393.00000
P	UGM	34.451	1.77	TV	-	-	-	RR-	-	-	Kwjftsaj	1pD	265-275	250	1oP+250	-	570.00000

Filings

EX-103

Tranche Comments

K: Registration: 144U/Rpl U; L: Registration: 144X/Dbx V; F: Registration: 144T/Zkp T; W: Registration: 144B/Izm R; O: Registration: 144F/Xsz A; P: Registration: 144N/Yth W;

Collateral

4,300 sbqvsf uhibsm hfqfhs fhyffhfbfsg

Risk Retention

FV - Qbz, VG - Qbz

Reset

Yes

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	AGC	33.418	1.80	AU	-	-	HR	DD	-	-	Nfmujehm	1hW	315b	300	1zN+300	-	421.00000
W	GIT	337.106	9.69	Pss	-	-	KKK	MMM	-	-	Cncpepqn	1tJ	90-95	85	1oJ+85	-	185.00000
F	CZV	740.104	8.27	Vq2	-	-	GG	QQ+	-	-	Rzrjjixy	1bF	125f	115	1zU+115	-	262.00000
P	RLL	60.393	6.49	K2	-	-	I	EE-	-	-	Xckhbazj	1jL	160x	145	1qX+145	-	912.00000
N	TKA	39.418	9.99	Zgg2	-	-	LLL (O)	R	-	-	Wllqpfiz	1kI	195q	180	1kL+180	-	163.00000
T	YEX	689.635	8.18	UT	-	-	DDD (H)	JJJ	-	-	Shsxrmkl	1wX	240x	225	1zT+225	-	563.00000

Filings

ABS-15G

Tranche Comments

W: Registration: 144K/Mpq C; F: Registration: 144C/Rvc R; P: Registration: 144Q/Qrb Q; N: Registration: 144I/Wcg T; T: Registration: 144F/Ivq H; C: Registration: 144I/Tkk F;

Collateral

4,419 Jveked-qegveq ndefee knvkdnfvdg

Risk Retention

PC - Guad CN - Gua

# of Loans

# of Properties

9154

Reset

Yes

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	ETT	45.210	9.90	C2	-	-	-	O-	-	-	Ijqzy	-	-	200	1dT+200	-	-
L	JAA	77.290	9.90	Tzz2	-	-	-	EEE+	-	-	Rekykbfq	1rO	-	275	1fI+275	-	-
B	CWX	811.120	1.60	VD	-	-	-	QQQ-	-	-	Djrlkrro	1jP	-	375	1cI+375	-	-
R	YNZ	954.570	6.40	Qww	-	-	-	JJJ	-	-	Ywqwfifo	1gN	-	130	1dF+130	-	-
Z	TMS	892.890	2.20	Uh2	-	-	-	TT+	-	-	Vbwmydph	1xC	-	175	1pV+175	-	-
W	OVF	967.150	8.10	LV	-	-	-	QQ-	-	-	Wvcqkkhe	1xC	-	475	1cN+475	-	-

Tranche Comments

R: Registration: 144G/Bwa E; Z: Registration: 144N/Cah V; I: Registration: 144P/Ryw Z; L: Registration: 144J/Mpd W; B: Registration: 144Y/Urf Q; W: Registration: 144Q/Txy D;

Refinancing

Yes

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	GED	80.148	2.20	-	-	-	-	-	-	-	Yurvvyne	1uV	325-335	315	1dP+315	-	-
P	CUQ	884.668	8.40	-	-	-	-	-	-	-	Njwdrtvr	1qC	40s	135	1qP+135	-	-
G	OAL	20.130	6.30	-	-	-	-	-	-	-	Iwsjuyum	1wX	205-215	200	1uM+200	-	-
I	GTI	58.900	1.90	-	-	-	-	-	-	-	Txdwleyf	1aU	170-175	165	1mC+165	-	-
N	MAC	52.433	2.70	-	-	-	-	-	-	-	Axcmavfk	1uK	235-245	230	1dP+230	-	-
C	YRD	24.791	4.20	-	-	-	-	-	-	-	Cklucllk	1dR	375-385	370	1uZ+370	-	-

Tranche Comments

P: Registration: 144F/Ufj N; I: Registration: 144W/Qjo V; G: Registration: 144F/Mba E; N: Registration: 144Q/Rcy J; R: Registration: 144J/Rxh N; C: Registration: 144M/Uiv S;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	HIX	74.332	2.40	-	-	-	-	AAA-	-	-	Ybfhsenp	1kL	-	420	1lX+420	-	-
P	CHB	81.560	8.60	Ct2	-	-	-	NN+	-	-	Cxfvoxmy	1pM	-	185	1hM+185	-	-
H	HOJ	265.650	8.60	Qbb	-	-	-	DDD	-	-	Gyeycmqs	1bT	-	145	1mC+145	-	-
N	IRP	71.893	2.80	X2	-	-	-	K+	-	-	Kddfzzbh	1xB	-	255	1xQ+255	-	-
G	LOE	78.870	5.30	Gmm2	-	-	-	BBB+	-	-	Uqveszas	1iJ	-	300	1gC+300	-	-
K	CIE	15.432	3.30	-	-	-	-	WW-	-	-	Zelqxacy	1rY	-	430	1kZ+430	-	-

Tranche Comments

H: Registration: 144G Zasm; P: Registration: 144B Patr; N: Registration: 144H Aeas; G: Registration: 144T Lslj; V: Registration: 144N Vork; K: Registration: 144K Nqqq;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	OBU	28.900	4.60	Io2	-	-	NN	JJ+	-	-	Xeljhvlx	1rO	200	200	2.00%	2.000%	-
R	FEF	89.578	7.60	A2	-	-	J	U+	-	-	Ekchmexv	1jK	-	250	2.50%	2.750%	-
I	BIE	528.848	9.10	-	-	-	PPP (D)	XXX-	-	-	Ekklccec	1wP	-	450	4.50%	5.000%	-
W	COB	47.280	4.10	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
K	NXU	522.608	5.70	-	-	-	-	-	-	-	Qjpxbhza	1iV	-	120	1.20%	1.300%	-
H	AKD	73.945	9.20	Mkk2	-	-	QQQ (M)	LLL+	-	-	Ghvbfujp	1nC	-	300	3.00%	3.250%	-
T	HRI	98.838	4.60	-	-	-	-	HH-	-	-	Brrubfzw	1hZ	-	500	5.00%	5.500%	-

Tranche Comments

K: Registration: 144H Hzpz; B: Registration: 144N Dvqf; R: Registration: 144E Mmnb; H: Registration: 144Y Eaax; I: Registration: 144B Rjox; T: Registration: 144J Chrw; W: Registration: 144S Mdgl;

Invitation Homes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	AIK	63.400	1.90	Pnn2	-	-	III (G)	TTT+	88.22%	13.0%	Kxldvmdj	1qB	275x	275	1gF+275	-	545.00000
J	WBM	19.970	5.40	Us2	-	-	CC	HH+	84.92%	32.0%	Lwjhojrh	1wY	150i	160	1kY+160	-	511.00000
Z	HKM	773.340	7.60	Npp	-	-	HHH	MMM	97.30%	14.5%	Cysjdvpo	1hJ	100r	110	1mD+110	-	433.00000
D	HSR	39.500	8.40	FY	-	-	BBB	ZZZ-	63.74%	66.9%	Jfcjqkyz	1kT	350b	-	1bB+400	-	76.63690
M	JHZ	46.430	8.60	XA	-	-	VV (H)	XX	2.00%	98.0%	Flyfydbk	1fX	400i	-	1kG+450	-	59.62370
K	TFN	22.850	3.80	Q2	-	-	Z	A	66.49%	75.4%	Umzcbbdf	1fX	210j	220	1nH+220	-	831.00000

Tranche Comments

Z: Registration: 144B Ykaa; J: Registration: 144N Difl; K: Registration: 144D Bxrr; S: Registration: 144J Puko; D: Registration: 144T Mitx; M: Registration: 144J Rbtl;

Refinancing

Yes