Ready Capital Mortgage Trust

Deals

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	KNO	33.147	9.58	-	Gb3	-	-	-	MM-	27.89%	-	Vriiu	EKQB	-	285	4.24%	5.358%	19.56305
D	AVS	764.567	3.10	-	Hvv	-	-	-	FFF	60.00%	-	Dqfvr	ETWQ	-	215	4.24%	4.717%	20.13200

Filings

EX-102

Tranche Comments

D: Registration: 144L/Xqb I; Z: Registration: 144Z/Ojt S;

Risk Retention

ZS - Pgs, XZ - Ny

# of Loans

# of Properties

WA Cut-Off LTV

62.9%

WA Maturity LTV

55.6%

WA Rem. Amrt Term (Months)

364

WA Seasoning (Months)

WA Term to Maturity (Months)

WA U/W NOI Debt Yield

10.2%

Reset

Yes

Waterfall Asset Management LLC

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	VNQ	996.570	2.14	-	Xtt	-	-	UUU	-	-	-	Vwkfg	Lwoya	-	115	2.83%	2.850%	61.15331
K	VKL	82.734	5.46	-	A3	-	-	QQ (B)	-	-	-	Fnwuo	Lftmv	-	235	4.13%	4.162%	10.70430
K	PJY	67.130	7.49	-	EJ	-	-	B (H)	-	-	-	Kmijh	Zxezu	-	350	4.93%	5.335%	88.12053
R	UOA	27.560	6.33	-	Zi3	-	-	QQQ	-	-	-	Xpspn	Qzbbb	-	150	3.23%	3.253%	79.76329
S	IPT	42.363	2.92	-	IT	-	-	FFF (J)	-	-	-	Wufjk	Agcus	-	425	4.93%	6.088%	55.37189

Filings

EX-102

Tranche Comments

D: Registration: 144W/Vwr M; R: Registration: 144C/Oli O; K: Registration: 144W/Qlp X; K: Registration: 144M/Iyz A; S: Registration: 144O/Koz S;

Risk Retention

GI - Klvf WG - Uy

Cut-Off Balance ($mm)

724.18874

Pricing Speed

10% XRC

# of Loans

# of Properties

428

Top 10 Loans %

43.0%

WA Cut-Off LTV

64.1%

WA Maturity LTV

55.0%

WA Seasoning (Months)

WA U/W NOI Debt Yield

8.9%

Waterfall Asset Management LLC

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	JNQ	98.760	8.89	-	Zs3	-	-	-	LLL	-	-	Mzbpd	Ocgpg	-	155	4.25%	4.292%	66.63073
H	OFP	13.457	1.65	-	LL	-	-	-	BBB-	-	-	Jbbpr	Kjdtj	-	600	5.67%	8.766%	85.42487
N	AVP	701.193	8.22	-	Moo	-	-	-	KKK	4.00%	-	Yossj	Pbjgm	-	113	3.78%	3.807%	49.42098
R	VJR	31.291	6.73	-	I3	-	-	-	HH-	-	-	Ezoyv	Gkmho	-	235	5.05%	5.108%	83.46918
G	YZJ	39.238	9.10	-	ZB	-	-	-	G-	-	-	Vbutm	Fwyjy	-	413	5.67%	6.892%	40.44725

Filings

ABS-EE

Tranche Comments

N: Registration: 144V Wpsc; W: Registration: 144K Odga; R: Registration: 144L Tizb; G: Registration: 144A Sqbt; H: Registration: 144J Tcih;

Waterfall Asset Management LLC

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	BFB	940.921	4.23	-	Ijj	-	-	MMM	-	86.61%	-	Gplzi	Redcq	-	70	3.39%	3.424%	46.57459
Z	UCS	3.000	8.31	-	ZH	-	-	OOO (M)	-	6.42%	-	Atosa	Ncmiq	-	475	5.37%	7.657%	78.51780
K	ONA	35.713	6.46	-	VM	-	-	A (M)	-	40.00%	-	Omqre	Gcrmb	-	335	5.37%	6.251%	78.43970
Y	XAX	9.477	7.85	-	M3	-	-	WW (P)	-	91.60%	-	Dguws	Vftjb	-	170	4.55%	4.598%	73.59519
K	ISQ	68.890	1.50	-	Gg3	-	-	OOO	-	20.54%	-	Kpufb	Ruujm	-	125	4.10%	4.145%	69.32515

Filings

ABS-15G/A

Waterfall Asset Management LLC

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	JPC	831.500	7.31	-	Crr	-	-	-	-	29.00%	-	Nbraqecw	1hS	-	85	-	-	-
J	VNS	15.100	5.78	-	-	-	-	-	-	86.20%	-	Kprqtyvc	1uF	-	165	-	-	-
J	BAJ	9.400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
O	LAN	11.500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
L	ROX	50.300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
O	WUK	68.600	1.10	-	-	-	-	-	-	27.40%	-	Jhudkecz	1vV	-	225	-	-	-
Z	CHS	65.000	3.59	-	-	-	-	-	-	91.40%	-	Sdkxbjid	1yU	-	385	-	-	-

Waterfall Asset Management LLC

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	IIR	8.700	4.97	-	-	-	-	-	-	93.90%	-	Pauql	Ofjuq	-	500	-	-	-
D	TNG	70.800	3.90	-	Gy3	-	-	-	-	26.40%	-	Vqhms	Tqdrh	-	200	-	-	-
B	VHX	15.700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
C	CEN	14.300	2.70	-	Ett	-	-	-	-	60.41%	-	Nanbd	Zlgnl	-	165	-	-	-
W	WBC	9.300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
M	UQG	9.800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
N	AKI	3.400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
N	HIG	7.800	3.53	-	S3	-	-	-	-	56.50%	-	Lzvbt	Qkavo	-	300	-	-	-

Filings

ABS-EE

Waterfall Asset Management LLC

Class	CCY	SZE(M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	CKX	51.600	-	-	Wi3	-	-	-	-	-	-	-	-	-	-	-	-	-
J	FTX	40.700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
T	IQY	14.100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
A	ZHL	1.400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
I	QUZ	199.500	-	-	Bxx	-	-	-	-	-	-	-	-	-	228	-	-	-
O	BLA	3.700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Q	XMP	11.900	-	-	V3	-	-	-	-	-	-	-	-	-	-	-	-	-
X	NOO	3.600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-