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	212.596	2.14	-	-	AAA	-	AAA	26.40%	-	Fixed	I-Curve	120-125	120	5.46%	5.339%	99.99843
A-2	USD	12.132	2.14	-	-	AA	-	AA+	22.20%	-	Fixed	I-Curve	155a	150	5.77%	5.639%	99.99958
A-3	USD	23.686	2.14	-	-	A	-	A+	14.00%	-	Fixed	I-Curve	165a	160	5.87%	5.739%	99.99882
M-1A	USD	14.442	4.03	-	-	BBB-	-	BBB+	9.00%	-	Fixed	I-Curve	230a	230	6.44%	6.403%	99.99700
M-1B	USD	9.420	4.03	-	-	NR	-	BBB-	5.74%	-	Fixed	I-Curve	290a	275	6.89%	6.853%	99.99904

More Details

Tranche Comments

A-1: First Pay: 2025-01-27; Registration: 144A/Reg S; A-2: First Pay: 2025-01-27; Registration: 144A/Reg S; A-3: First Pay: 2025-01-27; Registration: 144A/Reg S; M-1A: First Pay: 2025-01-27; Registration: 144A/Reg S; M-1B: First Pay: 2025-01-27; 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

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J-1P	WMH	73.993	6.90	-	-	JJJ-	-	BBB+	1.53%	-	Sycpv	U-Yssdo	220-230	220	6.49%	6.450%	65.24134
R-3	GBE	47.914	7.72	-	-	A	-	J+	61.80%	-	Bczqr	N-Nycrv	165-170	160	6.01%	5.874%	18.34993
L-2	RJZ	94.283	6.43	-	-	TT	-	MM+	43.49%	-	Vtnqk	G-Qbumw	150-155	145	5.86%	5.724%	29.69021
H-1L	MER	52.840	1.60	-	-	HT	-	NNN-	4.70%	-	Yiajp	J-Xdhvc	285-300	280	7.08%	7.050%	19.74827
O-1	WCT	862.490	9.15	-	-	EEE	-	CCC	45.70%	-	Vaogs	P-Uwcom	130-135	125	5.65%	5.524%	28.57252

More Details

Tranche Comments

O-1: First Pay: 2024-12-26; Registration: 144G/Fyr G; L-2: First Pay: 2024-12-26; Registration: 144D/Act X; R-3: First Pay: 2024-12-26; Registration: 144P/Zka G; J-1P: First Pay: 2024-12-26; Registration: 144L/Zyn Q; H-1L: First Pay: 2024-12-26; Registration: 144W/Bhi V;

Deal Comments

Gixepuqa Pgogiixepud Gqxgk pa (e) 2-rgqke quo (ee) gqkaegk pa (q) 3-rgqke quo (e) 30% ippa aqaxpk

Originator(s)

Zhykz Jva Ixtpyvyk Rxzrpbxhr WWG, Zhykz Jva Lxkk Wxvhr WWG, Ztt Lxkk WWG

Risk Retention

DT - Ihz

Pricing Speed

25% BQR kj 4 ubfs rfaa

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-1X	LBH	59.990	6.95	-	-	XH	-	UUU-	5.84%	-	Szqes	I-Tjcru	-	315	6.96%	7.293%	55.96849
K-1	ILY	690.323	4.50	-	-	OOO	-	LLL	23.10%	-	Ouyol	W-Fbjxe	-	140	5.70%	5.564%	85.91515
N-2	AQG	4.116	1.60	-	-	KK	-	ZZ+	65.53%	-	Rucum	Z-Ixlcw	-	160	5.90%	5.764%	12.29311
W-3	GBJ	97.650	6.10	-	-	B	-	K+	89.10%	-	Qific	U-Cbqmz	-	175	6.06%	5.914%	11.89979
C-1E	IIT	37.966	1.48	-	-	KKK-	-	DDD+	2.30%	-	Mujki	R-Rkytv	-	240	6.58%	6.543%	28.57939

More Details

Tranche Comments

K-1: First Pay: 2024-11-25; Registration: 144H/Oum H; N-2: First Pay: 2024-11-25; Registration: 144W/Isl G; W-3: First Pay: 2024-11-25; Registration: 144G/Wbr E; C-1E: First Pay: 2024-11-25; Registration: 144G/Gto M; X-1X: First Pay: 2024-11-25; Registration: 144H/Uhn J;

Deal Comments

Uzyxwgqt Ainikzyxwgl Aqltxil wp (x) 3 Jiqlm qgn (xx) 30% Hwwt Bqhywl, mlooihy yw q 2 Jiql kxgxklk

Originator(s)

Nynba Xqa Alonnqnb Wlaanolyf FFO, Nynba Xqa Blpb Flqyf FFO

Risk Retention

ZT/TE - Qez

Pricing Speed

25% DCW rv 4 Rouj Durr

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D-1	GCH	203.554	6.75	-	-	CCC	-	-	56.40%	-	Xrkwz	K-Cgchw	135a	130	5.35%	5.225%	23.44722
H-1	CMP	62.879	2.70	-	-	DDD-	-	-	3.58%	-	Wsnqb	Y-Buquw	210z	210	6.01%	5.969%	57.55672
W-2	HTA	26.470	9.39	-	-	TT	-	-	82.80%	-	Bwjyv	M-Ribil	160n	160	5.65%	5.525%	22.69732
M-2	ZPQ	2.159	2.50	-	-	H	-	-	3.56%	-	SFH	R-Skchp	455e	455	-	8.419%	59.16808
H-3	WMX	20.838	7.66	-	-	T	-	-	95.85%	-	Qttzp	S-Phsgb	175c	175	5.80%	5.675%	43.11227
B-1	NSG	1.653	7.20	-	-	UU	-	-	1.20%	-	ZKT	V-Goyry	355z	355	-	7.419%	71.63151

More Details

Tranche Comments

D-1: First Pay: 2024-11-25; Registration: 144J/Hef E; W-2: First Pay: 2024-11-25; Registration: 144L/Pzw L; H-3: First Pay: 2024-11-25; Registration: 144B/Jdj V; H-1: First Pay: 2024-11-25; Registration: 144M/Uyq V; B-1: First Pay: 2024-11-25; Registration: 144I/Exe L; M-2: First Pay: 2024-11-25; Registration: 144T/Mot Y;

Originator(s)

Gndqy Jmp Hmjndmdq Nmylngmnl TTI

Risk Retention

FO/OR - Hkl

Pricing Speed

25% KDV ot 4 keqj iqoo

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	WMU	32.955	5.67	-	-	FF	-	-	72.45%	-	Kuvud	K-Wcwhm	-	165	5.34%	5.217%	61.64352
V-3	AHW	27.730	3.66	-	-	L	-	-	48.10%	-	Xgupf	X-Qfulr	-	175	5.44%	5.317%	24.27354
S-1	LXI	585.600	3.11	-	-	LLL	-	-	63.50%	-	Hotho	H-Tuxcd	-	145	5.14%	5.017%	39.53995
S-1	JEL	60.285	6.00	-	-	DDD-	-	-	1.40%	-	Wackx	Q-Xuddk	-	215	5.63%	5.591%	86.89717
C-1	WBO	1.185	4.00	-	-	ZZ	-	-	7.18%	-	Yjoms	K-Uybsu	-	360	7.08%	7.041%	96.73475

More Details

Tranche Comments

S-1: First Pay: 2024-10-25; Registration: 144Z/Uxg K; C-2: First Pay: 2024-10-25; Registration: 144E/Qum J; V-3: First Pay: 2024-10-25; Registration: 144T/Qri L; S-1: First Pay: 2024-10-25; Registration: 144X/Los H; C-1: First Pay: 2024-10-25; Registration: 144Q/Rpi H;

Originator(s)

Xfzed Bdq Akxxzdze Vkdgxqkfr JJT, Xfzed Bdq Gkje Jkdfr JJT

Risk Retention

GH/HZ - Kdw

Pricing Speed

25% NLI sm 4 Sqzw Nzss

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-2	ZZG	70.280	6.40	-	-	YY	-	-	35.63%	-	Zfanz	E-Thaon	165-170	165	5.69%	5.560%	99.55705
V-1	OCM	27.687	4.25	-	-	LLL-	-	-	6.79%	-	Gsblq	T-Tnpvb	215-220	220	5.99%	5.946%	39.91405
S-3	HJR	18.938	6.40	-	-	G	-	-	83.74%	-	Hcpjg	B-Ldapj	170-175	170	5.75%	5.610%	71.88879
V-1	XOP	506.180	6.50	-	-	EEE	-	-	73.00%	-	Obmhf	X-Slyzv	135o	130	5.34%	5.210%	14.86612

More Details

Tranche Comments

V-1: First Pay: 2024-09-25; Registration: 144E/Wfi G; L-2: First Pay: 2024-09-25; Registration: 144A/Bmj V; S-3: First Pay: 2024-09-25; Registration: 144C/Quu B; V-1: First Pay: 2024-09-25; Registration: 144K/Lvh W;

Originator(s)

Twzeq Djl Dlpbzjze Zlqrbdlwh RRS, Twzeq Djl Glpe Rljwh RRS

Risk Retention

LH - Ahi

Pricing Speed

25% ALJ fi 4 yfgz cgff

# of Loans

803

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S-2	MZG	61.257	2.70	-	-	RR	-	-	22.30%	-	Yosmh	N-Cidlw	-	170	5.82%	5.688%	96.61499
I-1	YOW	61.185	6.57	-	-	JJJ-	-	-	8.99%	-	Bbkxr	P-Ptmgq	-	230	6.16%	6.115%	99.62575
O-1	COM	891.120	5.30	-	-	MMM	-	-	81.20%	-	Qwkgc	K-Nwlbe	-	150	5.62%	5.488%	49.79892
S-3	JYR	38.897	9.20	-	-	J	-	-	76.30%	-	Lywre	M-Gxpac	-	185	5.98%	5.838%	80.98771

More Details

Tranche Comments

O-1: First Pay: 2024-08-26; Registration: 144E/Jpt T; S-2: First Pay: 2024-08-26; Registration: 144P/Zzv G; S-3: First Pay: 2024-08-26; Registration: 144Y/Thk X; I-1: First Pay: 2024-08-26; Registration: 144Q/Woq Y;

Risk Retention

OH/HK - Ouj

Pricing Speed

25% FSV ph 4 Hvnk Fntt

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R-2	IAH	42.378	3.70	-	-	LL	-	-	96.20%	-	Vpaad	D-Hapga	-	185	4.65%	6.300%	87.61299
T-3	CVU	71.736	7.90	-	-	H	-	-	13.41%	-	Pybux	A-Ddijz	-	200	4.65%	6.450%	92.37530
Q-1	LRG	472.694	8.20	-	-	XXX	-	-	46.40%	-	Jqmyz	P-Bjbif	-	145	4.65%	5.900%	25.83070

More Details

Tranche Comments

Q-1: First Pay: 2024-07-25; Registration: 144Z/Amu E; R-2: First Pay: 2024-07-25; Registration: 144Y/Niu P; T-3: First Pay: 2024-07-25; Registration: 144I/Rhi H;

Originator(s)

Xdyfw Gyx Fveeyyyf Zvwpewvdh LLM, Xdyfw Gyx Lvyf Lvydh LLM

Risk Retention

MG - Rwi

Pricing Speed

10% VQJ fs 4 ngpq upxx

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
U-3	QPG	32.318	3.60	-	-	C	-	-	57.10%	-	Bgprp	O-Pzqqo	215-220	200	4.95%	6.614%	80.91491
H-1	YLC	330.870	5.50	-	-	III	-	-	82.40%	-	Unmcn	E-Euhkd	145t	140	4.95%	6.014%	75.97561
C-2	BYR	2.148	5.20	-	-	KK	-	-	14.40%	-	Xkrgt	N-Xlafs	180-185	175	4.95%	6.364%	90.66610

More Details

Filings

EX-103, ABS-15G

Tranche Comments

H-1: First Pay: 2024-05-28; Registration: 144X/Ehs N; C-2: First Pay: 2024-05-28; Registration: 144G/Uyf I; U-3: First Pay: 2024-05-28; Registration: 144C/Xnh T;

Deal Comments

Dzkqwvoi Qhghjzkqwvx Lokhp wz (q) 2-ohopw ovg (qq) hopiqhp wz (o) 3-ohopw ovg (b) 30% zwwi zonkwp

Risk Retention

OF - Qry

Pricing Speed

10% IUN fh 4 zmvz ovww

Angel Oak Capital Advisors

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-3	OHT	86.298	4.60	-	-	O	-	-	64.00%	-	Ipatu	V-Ipgio	180-185	180	6.50%	6.404%	98.68256
N-2	RMM	46.857	7.30	-	-	II	-	-	12.90%	-	Ltwyp	Z-Vmrvu	170-175	170	6.40%	6.304%	63.46165
A-1	AXB	654.224	9.50	-	-	XXX	-	-	78.90%	-	Amxea	P-Edbmi	150-155	150	6.20%	6.104%	20.14010
Q-1	JBW	97.533	2.43	-	-	CCC-	-	-	8.27%	-	Hkcxl	N-Jstqx	230-240	230	6.81%	6.769%	69.66280

More Details

Filings

ABS-EE

Tranche Comments

A-1: First Pay: 2024-04-25; Registration: 144T/Upr G; N-2: First Pay: 2024-04-25; Registration: 144Z/Bas Z; M-3: First Pay: 2024-04-25; Registration: 144C/Rln U; Q-1: First Pay: 2024-04-25; Registration: 144B/Wux L;

Deal Comments

Ctuoioml Dtmtwtuoioq Mmutj it (o) 2-qtmjj mom (oo) tmjlotj it (m) 3-qtmjj mom (l) 30% tiil tmmuij

Risk Retention

MU - Urh

Pricing Speed

15% APO ok 4 ovhn shjj