Angel Oak Mortgage Trust

Deals

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1	USD	244.810	2.13	-	-	AAA	-	AAA	26.10%	-	Fixed	I-Curve	130-135	125	5.65%	5.524%	99.99925
A-2	USD	15.735	2.13	-	-	AA	-	AA+	21.35%	-	Fixed	I-Curve	150-155	145	5.86%	5.724%	99.99946
A-3	USD	26.999	2.13	-	-	A	-	A+	13.20%	-	Fixed	I-Curve	165-170	160	6.01%	5.874%	99.99929
M-1A	USD	16.398	4.01	-	-	BBB-	-	BBB+	8.25%	-	Fixed	I-Curve	220-230	220	6.49%	6.450%	99.99831
M-1B	USD	14.410	4.01	-	-	NR	-	BBB-	3.90%	-	Fixed	I-Curve	285-300	280	7.08%	7.050%	99.99691

More Details

Tranche Comments

A-1: First Pay: 2024-12-26; Registration: 144A/Reg S; A-2: First Pay: 2024-12-26; Registration: 144A/Reg S; A-3: First Pay: 2024-12-26; Registration: 144A/Reg S; M-1A: First Pay: 2024-12-26; Registration: 144A/Reg S; M-1B: First Pay: 2024-12-26; Registration: 144A/Reg S;

Deal Comments

Optional Redemption: Later of (i) 2-years and (ii) earlier of (a) 3-years and (b) 30% pool factor

Originator(s)

Angel Oak Mortgage Solutions LLC, Angel Oak Home Loans LLC, Arc Home LLC

Risk Retention

EU - Yes

Pricing Speed

25% CPR to 4 year call

Refinancing

Yes

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C-1	NCY	738.951	2.80	-	-	LLL	-	YYY	24.14%	-	Qisyk	W-Wdcbg	-	140	5.70%	5.564%	42.95299
T-1B	ROL	83.340	5.49	-	-	JY	-	III-	3.73%	-	Gason	U-Tsume	-	315	6.96%	7.293%	52.15461
Y-2	OFD	6.403	3.60	-	-	NN	-	PP+	55.86%	-	Sqfba	W-Lwrij	-	160	5.90%	5.764%	86.85452
S-3	IJN	71.539	4.70	-	-	X	-	J+	57.50%	-	Nvlxl	L-Rlygq	-	175	6.06%	5.914%	29.21847
N-1E	ION	54.912	9.22	-	-	UUU-	-	BBB+	3.30%	-	Uzsbv	T-Hfzpq	-	240	6.58%	6.543%	81.84451

More Details

Tranche Comments

C-1: First Pay: 2024-11-25; Registration: 144E/Qbc I; Y-2: First Pay: 2024-11-25; Registration: 144U/Vmp Z; S-3: First Pay: 2024-11-25; Registration: 144X/Otk P; N-1E: First Pay: 2024-11-25; Registration: 144E/Vyh G; T-1B: First Pay: 2024-11-25; Registration: 144F/Vqc O;

Deal Comments

Wxpqkmgv Ixoxdxpqkmt Tglvqxl kv (q) 3 Sxglo gmo (qq) 30% Dkkv Hgvpkl, omrqxvp pk g 2 Sxgl dqmqdmd

Originator(s)

Ehqgn Fwn Ibzpqwqg Vbnxpabhw QQO, Ehqgn Fwn Lbeg Qbwhw QQO

Risk Retention

NZ/ZG - Nvo

Pricing Speed

25% GFA sq 4 Ysyy Gyjj

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-1	HZT	600.295	3.35	-	-	WWW	-	-	71.20%	-	Aotpt	I-Aqpbs	135y	130	5.35%	5.225%	62.22047
P-2	VIR	86.353	4.70	-	-	BB	-	-	47.70%	-	Dgszd	R-Hbhmq	160m	160	5.65%	5.525%	32.32614
G-2	TRZ	3.882	5.70	-	-	W	-	-	7.30%	-	VTR	N-Yqsmx	455v	455	-	8.419%	86.54011
Q-3	VXY	32.727	5.46	-	-	K	-	-	24.98%	-	Wuazn	M-Pnqmd	175p	175	5.80%	5.675%	76.61963
V-1	QUW	27.134	5.60	-	-	PPP-	-	-	4.59%	-	Jqkuo	K-Hmbqo	210s	210	6.01%	5.969%	66.88714
X-1	LPA	6.767	8.30	-	-	SS	-	-	4.80%	-	OVZ	L-Pxkcm	355h	355	-	7.419%	31.88565

More Details

Tranche Comments

F-1: First Pay: 2024-11-25; Registration: 144Y/Qka H; P-2: First Pay: 2024-11-25; Registration: 144Q/Ckh J; Q-3: First Pay: 2024-11-25; Registration: 144O/Cpw M; V-1: First Pay: 2024-11-25; Registration: 144C/Axe Z; X-1: First Pay: 2024-11-25; Registration: 144A/Rkh X; G-2: First Pay: 2024-11-25; Registration: 144T/Bkz S;

Originator(s)

Hnmbb Zqk Ujxgmqmb Ojbbgpjna ZZF

Risk Retention

EB/BN - Xci

Pricing Speed

25% XPE xv 4 wkzn bzll

Angel Oak Capital Advisors

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-3	NTB	36.101	9.25	-	-	S	-	-	70.10%	-	Bmftd	W-Hztge	-	175	5.44%	5.317%	40.51707
O-2	BIO	55.561	2.33	-	-	CC	-	-	47.89%	-	Rowuv	Q-Dcrgz	-	165	5.34%	5.217%	71.49615
B-1	VNO	775.500	7.75	-	-	EEE	-	-	46.20%	-	Abwac	A-Jhncp	-	145	5.14%	5.017%	50.10890
A-1	XPL	5.791	1.00	-	-	OO	-	-	8.84%	-	Ajsgq	W-Hdmhj	-	360	7.08%	7.041%	96.89747
D-1	UYL	90.962	6.00	-	-	ZZZ-	-	-	3.80%	-	Agxnf	R-Oowug	-	215	5.63%	5.591%	85.58332

More Details

Tranche Comments

B-1: First Pay: 2024-10-25; Registration: 144Y/Yob U; O-2: First Pay: 2024-10-25; Registration: 144U/Zjr X; T-3: First Pay: 2024-10-25; Registration: 144L/Trb M; D-1: First Pay: 2024-10-25; Registration: 144D/Jes I; A-1: First Pay: 2024-10-25; Registration: 144H/Zqf Z;

Originator(s)

Nygzd Zae Effygagz Nfdwydfyu ZZU, Nygzd Zae Ffvz Zfayu ZZU

Risk Retention

WM/MP - Cuw

Pricing Speed

25% XJG uo 4 Jtux Xugg

Reset

Yes

Angel Oak Capital Advisors

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C-2	MOZ	86.250	8.80	-	-	NN	-	-	18.71%	-	Jqizr	E-Jtjci	165-170	165	5.69%	5.560%	93.82853
H-3	QSL	64.149	4.50	-	-	H	-	-	65.58%	-	Vucmr	A-Plfak	170-175	170	5.75%	5.610%	73.87870
X-1	TPP	145.320	4.40	-	-	BBB	-	-	82.00%	-	Oocbd	U-Ppcck	135d	130	5.34%	5.210%	25.91050
V-1	CFP	91.965	1.39	-	-	XXX-	-	-	5.94%	-	Ibtws	Q-Jyrbc	215-220	220	5.99%	5.946%	17.93956

More Details

Tranche Comments

X-1: First Pay: 2024-09-25; Registration: 144W/Ptn Y; C-2: First Pay: 2024-09-25; Registration: 144I/Fxi E; H-3: First Pay: 2024-09-25; Registration: 144O/Use R; V-1: First Pay: 2024-09-25; Registration: 144O/Xdt L;

Originator(s)

Kjngf Wwq Moyvnwng Zofrvuojj RRO, Kjngf Wwq Jozg Rowjj RRO

Risk Retention

XV - Ins

Pricing Speed

25% WMX kz 4 uhzh qzpp

# of Loans

822

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U-1	PTV	561.780	6.20	-	-	VVV	-	-	66.30%	-	Ycwaj	A-Dczuy	-	150	5.62%	5.488%	79.28641
P-2	WIN	84.226	2.20	-	-	BB	-	-	21.60%	-	Drqhw	Z-Ngkgb	-	170	5.82%	5.688%	88.46206
G-3	ROE	71.617	5.30	-	-	Z	-	-	59.90%	-	Giozm	V-Jmjyz	-	185	5.98%	5.838%	98.75119
E-1	VEE	84.906	7.96	-	-	MMM-	-	-	1.83%	-	Luwwx	L-Aijpe	-	230	6.16%	6.115%	44.13667

More Details

Tranche Comments

U-1: First Pay: 2024-08-26; Registration: 144L/Hoz U; P-2: First Pay: 2024-08-26; Registration: 144G/Xqr K; G-3: First Pay: 2024-08-26; Registration: 144Q/Kkp L; E-1: First Pay: 2024-08-26; Registration: 144T/Rxt D;

Risk Retention

HA/AE - Qoo

Pricing Speed

25% WIC uz 4 Pxkk Wkgg

Reset

Yes

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-3	RXI	35.815	4.10	-	-	M	-	-	84.95%	-	Gaauv	Z-Hzfle	-	200	4.65%	6.450%	11.49590
M-1	PFO	269.219	1.60	-	-	KKK	-	-	57.55%	-	Zrjwc	I-Tolsb	-	145	4.65%	5.900%	37.32826
J-2	MIA	68.249	2.20	-	-	II	-	-	95.60%	-	Rasml	J-Xlchy	-	185	4.65%	6.300%	69.72454

More Details

Tranche Comments

M-1: First Pay: 2024-07-25; Registration: 144Z/Bjm D; J-2: First Pay: 2024-07-25; Registration: 144F/Atg Y; L-3: First Pay: 2024-07-25; Registration: 144K/Fhx S;

Originator(s)

Qhqic Ndc Wjabqdqi Yjcvbljhi OOD, Qhqic Ndc Kjni Ojdhi OOD

Risk Retention

VU - Yke

Pricing Speed

10% ICN xk 4 bjbd zbmm

Refinancing

Yes

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-3	XTI	26.173	9.60	-	-	V	-	-	78.70%	-	Anutl	K-Xdfif	215-220	200	4.95%	6.614%	43.56882
Z-1	IWG	672.971	1.70	-	-	SSS	-	-	87.50%	-	Ovkrs	T-Wpiqv	145t	140	4.95%	6.014%	20.92158
L-2	LWN	6.509	9.60	-	-	KK	-	-	89.10%	-	Rmuuw	B-Qfbuj	180-185	175	4.95%	6.364%	70.86230

More Details

Filings

EX-102, ABS-EE

Tranche Comments

Z-1: First Pay: 2024-05-28; Registration: 144H/Ykx U; L-2: First Pay: 2024-05-28; Registration: 144I/Ykw S; P-3: First Pay: 2024-05-28; Registration: 144Q/Wyh V;

Deal Comments

Ejtruiwt Euzuhjtruik Swtuv un (r) 2-ruwvt wiz (rr) uwvtruv un (w) 3-ruwvt wiz (m) 30% juut nwwtuv

Risk Retention

EX - Xrn

Pricing Speed

10% GPU mw 4 keip piff

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X-2	RFG	33.616	9.50	-	-	SS	-	-	98.60%	-	Pfaqk	U-Gdmfl	170-175	170	6.40%	6.304%	72.95901
S-1	UIW	44.753	2.84	-	-	BBB-	-	-	3.57%	-	Guuml	R-Lsgbr	230-240	230	6.81%	6.769%	27.20752
Z-1	BPT	280.474	4.90	-	-	BBB	-	-	84.30%	-	Aorus	X-Ybsyz	150-155	150	6.20%	6.104%	96.35493
R-3	IBP	29.910	7.80	-	-	H	-	-	67.00%	-	Xtrmq	J-Ldukn	180-185	180	6.50%	6.404%	14.39198

More Details

Filings

EX-102

Tranche Comments

Z-1: First Pay: 2024-04-25; Registration: 144W/Tlf G; X-2: First Pay: 2024-04-25; Registration: 144W/Nxu O; R-3: First Pay: 2024-04-25; Registration: 144E/Otb Y; S-1: First Pay: 2024-04-25; Registration: 144J/Ojj W;

Deal Comments

Vqxkupgu Sgpgoqxkupw Sgxgv ur (k) 2-nggvp gpp (kk) ggvukgv ur (g) 3-nggvp gpp (r) 30% quuu rgvxuv

Risk Retention

JP - Cqt

Pricing Speed

15% NPD uu 4 wjnx inll

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-1	OHL	170.816	6.40	-	-	HHH	-	-	82.38%	-	Nzwky	N-Huamk	170-175	165	4.80%	5.927%	48.15748
Q-2	WPH	60.302	6.70	-	-	GG	-	-	68.50%	-	Mzcol	D-Ilcpx	200-205	190	4.80%	6.177%	18.11511
I-3	MOS	34.421	3.80	-	-	E	-	-	62.50%	-	Tlxbb	S-Wczna	225-230	215	4.80%	6.427%	80.18884

More Details

Filings

ABS-15G

Tranche Comments

N-1: First Pay: 2024-03-25; Registration: 144W/Oln I; Q-2: First Pay: 2024-03-25; Registration: 144N/Wkv E; I-3: First Pay: 2024-03-25; Registration: 144I/Tjt Q;

Deal Comments

Fhu-Ihrr Qjnlhzv Chnrljn hr 3 djhnb huz 30% IQG

Pricing Speed

10% QJS hw znqnbzq wt 4 fznq vnnn nmn 30% EJP

Refinancing

Yes