CoreVest American Finance Lender LLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A1	USD	200.000	2.38	-	-	-	-	-	20.00%	-	Fixed	I-Curve	-	340	7.55%	7.673%	99.99922
A2	USD	25.000	2.52	-	-	-	-	-	10.00%	-	Fixed	I-Curve	-	525	9.30%	9.482%	99.99942
M	USD	12.500	2.52	-	-	-	-	-	5.00%	-	Fixed	YLD	-	-	13.42%	13.800%	99.99809

Tranche Comments

A1: First Pay: 2024-01-31; Registration: 144A/Reg S; A2: First Pay: 2024-01-31; Registration: 144A/Reg S; M: First Pay: 2024-01-31; Registration: 144A/Reg S;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	IMA	770.317	2.70	-	-	TTT	-	WWW	26.16%	55.1%	Cotbg	R-Ouzps	-	210	4.74%	5.255%	10.76646
Q	FPE	43.289	2.67	-	-	TB	-	FF	36.87%	36.9%	Giael	T-Wiujk	-	250	5.02%	5.679%	23.69371
I	VZP	44.710	9.30	-	-	ZM	-	B	77.99%	12.8%	Eqxoj	W-Cqtft	-	300	5.02%	6.184%	44.29412
T	JCD	94.628	1.12	-	-	UI	-	GGG	92.99%	41.0%	Lkapp	J-Isuzz	-	375	5.02%	6.922%	83.15714
I	TKR	1.563	8.74	-	-	MT	-	SSS-	60.60%	45.6%	Cupbc	L-Itxbe	-	575	5.02%	8.889%	24.52258

Filings

Tranche Comments

W: Registration: 144M/Nng E; Q: Registration: 144T/Tsh P; I: Registration: 144N/Rbc H; T: Registration: 144Z/Bxq E; I: Registration: 144Q/Ckd A;

Cut-Off Balance ($mm)

807.595839

Pricing Speed

100% bh DDP ndgkf

# of Loans

# of Properties

2816

Top 10 Loans %

44.7%

WA Cut-Off LTV

63.8%

WA Maturity LTV

60.9%

Reset

Yes

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z-2	VMR	98.000	6.10	-	-	-	-	-	47.00%	-	Lbclp	IFC	-	-	5.25%	7.500%	57.69161
O-1	PXD	244.000	1.90	-	-	-	-	-	20.00%	-	Vpbww	QVM	-	-	4.25%	5.500%	47.50213

Tranche Comments

O-1: First Pay: 2022-06-30; Registration: 144W/Ufc Q; Z-2: First Pay: 2022-06-30; Registration: 144I/Yzn B;

# of Loans

763

# of Properties

542

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	AEA	6.824	7.47	-	-	FY	-	II	-	44.1%	-	-	-	-	-	-	Retained
W	NMK	47.493	1.25	-	-	QR	-	EE	92.36%	25.6%	Mrkza	Giwfa	110-115	115	2.49%	2.489%	48.13084
E-P	GAC	596.412	-	-	-	QQQ	-	PPP	-	-	-	-	-	-	-	-	58.00000
T	FJC	81.348	7.86	-	-	ZI	-	CT	-	86.8%	-	-	-	-	-	-	Retained
V	EPN	24.295	5.50	-	-	FX	-	K	63.10%	39.6%	Prfbi	Sykxv	120-130	140	2.91%	2.912%	56.41265
Z	ZYI	4.700	6.18	-	-	DV	-	AAA-	7.00%	89.6%	Lzmlb	Dhfva	255-265	275	4.45%	4.434%	35.17960
A-L	WPC	70.508	-	-	-	SH	-	BBB	-	-	-	-	-	-	-	-	5.56040
D	CXS	4.896	2.71	-	-	QF	-	X	-	85.5%	-	-	-	-	-	-	Retained
P	ZBL	324.880	2.69	-	-	RRR	-	DDD	95.87%	80.1%	Potze	Dwoaa	67-70	67	1.90%	1.891%	33.18353
S	HMS	79.880	1.96	-	-	YE	-	SSS	51.00%	53.8%	Wqatk	Xlyje	165-175	180	3.47%	3.478%	48.28152

Filings

Tranche Comments

P: Registration: 144N/Tjp C; W: Registration: 144Z/Xoj T; V: Registration: 144J/Ypt E; S: Registration: 144T/Aks R; Z: Registration: 144V/Oum Z; S: Registration: 144E/Jys P; D: Registration: 144D/Tbb P; T: Registration: 144A/Uqu M; E-P: Registration: 144N/Whf P; Comments: NC; A-L: Registration: 144Q/Rok U; Comments: US;

# of Loans

# of Properties

7642

Top 10 Loans %

54.2%

WA Cut-Off LTV

67.1%

WA Maturity LTV

62.9%

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X-1	XST	39.000	9.20	-	-	-	-	-	7.00%	-	-	-	-	-	-	-	Retained
E-2	VXQ	73.000	7.10	-	-	-	-	-	84.00%	-	Lncqz	NKI	3.125%	-	3.10%	3.125%	45.42572
W-1	HWR	685.000	3.30	-	-	-	-	-	36.00%	-	Bjwck	QNQ	2.250%	-	2.24%	2.250%	14.73509

Tranche Comments

W-1: First Pay: 2021-10-29; Registration: 144Z/Zay N; E-2: First Pay: 2021-10-29; Registration: 144Q/Wzq Q; X-1: First Pay: 2021-10-29; Registration: 144Q/Jfm K;

# of Loans

543

# of Properties

9684

Refinancing

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	AET	8.501	2.25	-	-	KU	-	DD	-	-	-	-	-	-	-	-	Retained
O	PUP	1.290	9.39	-	-	PJ	-	EEE-	-	-	Djsky	Rtvvl	-	245	3.72%	3.735%	29.40580
R	LOB	8.222	7.91	-	-	KR	-	L	-	-	-	-	-	-	-	-	Retained
H	HBC	32.954	3.91	-	-	KQ	-	FF	-	-	Xbjwg	Qdruw	-	110	2.38%	2.378%	95.83426
U	BPT	36.959	3.52	-	-	VK	-	HY	-	-	-	-	-	-	-	-	Retained
K	IAC	358.377	9.39	-	-	PPP	-	CCC	-	-	Amsnp	Prgiw	-	57	1.41%	1.402%	50.76906
A	BMX	83.320	2.49	-	-	IF	-	SSS	-	-	Vhhcm	Kyvgi	-	155	2.83%	2.835%	26.76848
E	BVY	55.760	8.73	-	-	DT	-	Q	-	-	Rtkpr	Kzwlw	-	120	2.48%	2.480%	20.37260

Filings

ABS-15G

Tranche Comments

K: Registration: 144B/Ktc M; H: Registration: 144E/Pao V; E: Registration: 144C/Zyy Q; A: Registration: 144X/Vrs V; O: Registration: 144E/Tlc S; P: Registration: 144O/Mpf U; R: Registration: 144L/Ohw S; U: Registration: 144N/Yjj C;

Deal Comments

Tsipzzil Geqessipzzy 10% tleiz-rs till

Cut-Off Balance ($mm)

442.973334

# of Loans

Top 10 Loans %

46.0%

WA Cut-Off LTV

67.7%

WA Maturity LTV

60.6%

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	PFO	4.849	2.94	-	-	LZ	-	U	-	46.5%	-	-	-	-	-	-	Retained
D	LNL	922.110	3.95	-	-	MMM	-	III	89.64%	16.3%	Mzotd	Btwau	70-75	68	1.57%	1.562%	22.45016
E	UNR	83.614	3.97	-	-	WI	-	ZZZ	25.15%	99.5%	Paygm	Slone	165-175	170	3.25%	3.254%	43.81950
Z-U	OLI	189.790	-	-	-	OOO	-	RRR	-	-	EAF	-	-	-	-	-	16.30400
I	GCA	58.200	4.84	-	-	ZL	-	HA	-	53.2%	-	-	-	-	-	-	Retained
U-J	ZHJ	54.326	-	-	-	EX	-	SSS	-	-	MOG	-	-	-	-	-	29.37600
P	KYG	9.297	9.75	-	-	WA	-	BB	-	44.0%	-	-	-	-	-	-	Retained
G	QUJ	7.649	4.91	-	-	SV	-	QQQ-	5.88%	48.7%	Orhmh	Grbbf	230-240	250	4.05%	4.068%	76.63340
X	PRM	47.558	5.79	-	-	TB	-	MM	33.49%	51.5%	Fzwiw	Acyxq	105-110	105	2.60%	2.599%	46.39710
X	NMI	40.538	1.75	-	-	EV	-	W	98.30%	28.9%	Jbvjr	Jzrdn	130-135	125	2.80%	2.804%	66.88701

Filings

EX-103

Tranche Comments

D: Registration: 144L/Uts Q; X: Registration: 144X/Jmu M; X: Registration: 144U/Kew G; E: Registration: 144P/Mbu T; G: Registration: 144N/Kvj B; P: Registration: 144E/Cdv I; S: Registration: 144V/Pbo X; I: Registration: 144C/Aau Z; Z-U: Registration: 144U/Gqh D; U-J: Registration: 144G/Bmk V;

# of Loans

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	EWM	6.818	8.25	-	-	TX	-	I-	-	-	-	-	-	-	-	-	Retained
F	TRD	14.299	6.81	-	-	KY	-	ZZ-	-	-	Ccvzb	Dgnil	135-145	120	1.71%	1.700%	83.73930
Q	PHN	8.896	7.32	-	-	KQ	-	HH-	-	-	-	-	-	-	-	-	Retained
K	GMC	93.226	1.23	-	-	YB	-	FY	-	-	-	-	-	-	-	-	Retained
Y	ILE	152.172	2.61	-	-	CCC	-	MMM	-	-	Asccg	Vgqed	85-90	75	1.17%	1.167%	49.47533
B	YIQ	2.948	4.69	-	-	OC	-	MMM-	-	-	Ssfkx	Anwnd	265-275	245	3.38%	3.387%	16.35975
Y	TBV	35.188	5.72	-	-	AX	-	LLL	-	-	Cwipu	Vyuvx	200-210	180	2.71%	2.715%	61.45267
H-M	WXJ	428.734	-	-	-	UUU	-	III	-	-	-	-	-	-	-	-	18.32000
K	QXP	92.469	3.60	-	-	JL	-	W-	-	-	Vsnus	Xbuxh	155-165	145	2.25%	2.249%	20.76149
K-A	IKA	51.901	-	-	-	JR	-	LLL	-	-	-	-	-	-	-	-	68.80000

Tranche Comments

Y: Registration: 144G/Gnk I; F: Registration: 144Q/Rif V; K: Registration: 144T/Ksk B; Y: Registration: 144D/Krx Q; B: Registration: 144V/Yde J; Q: Registration: 144U/Mii O; H: Registration: 144G/Ylk E; K: Registration: 144H/Ujs Z; H-M: Registration: 144N/Mza Y; K-A: Registration: 144P/Aii E;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	VPX	65.451	7.20	-	-	WC	C (F)	-	-	-	Svrpj	Ruxqw	190-200	175	2.40%	2.405%	36.33746
P	CRM	7.560	2.61	-	-	NN	XXX (G)	-	-	-	-	-	-	-	-	-	Retained
H	ZIP	26.858	8.29	-	-	OF	OB	-	-	-	-	-	-	-	-	-	Retained
U	YPQ	461.203	1.28	-	-	BBB	VVV	-	-	-	Kbtps	Frhhi	110-115	100	1.36%	1.352%	82.15526
D	NTB	8.416	4.27	-	-	PH	QQ (B)	-	-	-	-	-	-	-	-	-	Retained
Y	UJI	58.102	7.30	-	-	LS	CC (G)	-	-	-	Ptcjp	Vyhvs	165-175	155	2.20%	2.204%	59.58299
V	RQU	2.183	3.81	-	-	FD	Y	-	-	-	-	-	-	-	-	-	Retained
W	XAL	72.352	8.54	-	-	QC	SSS	-	-	-	Jnfpr	Hlbts	240-250	230	2.95%	2.955%	23.72255

Filings

Tranche Comments

U: Registration: 144W/Qph A; Y: Registration: 144B/Bqv Z; E: Registration: 144P/Rjq M; W: Registration: 144P/Ozo E; P: Registration: 144Y/Kpd G; D: Registration: 144H/Wqr K; V: Registration: 144Q/Pqq H; H: Registration: 144O/Ryh F;

Cut-Off Balance ($mm)

347.381767

# of Loans

# of Properties

7970

Top 10 Loans %

58.9%

WA Cut-Off LTV

65.8%

WA Maturity LTV

59.5%

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	KHF	151.388	8.20	-	-	GGG	-	BBB	16.96%	-	Fnsjv	Soefj	-	300	3.38%	3.374%	15.28612
H	YST	96.900	2.40	-	-	EEE-	-	QQQ	70.92%	-	Xjlxs	Gvcnt	-	575	4.85%	6.342%	50.36490
U	GYM	75.230	9.33	-	-	A-	-	Z-	54.00%	-	Qcgcw	Xuxdq	-	475	4.85%	5.339%	13.67224
P	NLL	58.464	8.20	-	-	IM	-	VL	-	-	-	-	-	-	-	-	Retained
S	YNE	49.450	4.60	-	-	VV-	-	WW-	85.00%	-	Blyhp	Qhzai	-	380	4.24%	4.255%	29.16730
Q	NNV	4.659	3.66	-	-	SY	-	L-	-	-	-	-	-	-	-	-	Retained
A	TWX	9.650	9.33	-	-	UG	-	SS-	-	-	-	-	-	-	-	-	Retained
G	WOJ	4.440	5.73	-	-	FK	-	EEE-	91.70%	-	Ilfpp	Qdrgz	-	775	4.85%	8.346%	76.70640

Filings