| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | AE | AF | AG | AH | AI | AJ | AK | AL | AM | AN | AO | AP | AQ | AR | AS | AT | AU | AV | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Property | Owner % | Entity | # Units | Purch Yr | Original loan amount | Current Mort Balance (Statement) | FMV (Current) | Appraised Value | ORIGINAL Equity | Current Equity | Gross Rent | Total Mortgage Pmt (Statement - Split) | Escrow Monthly Pmt (Statement) | Escrow included in payment? | Tax/YR | Ins/Yr | Tax/ins (mo) | Cashflow (Post PITI) | Maint/Vacancy/Cap | Net Cashflow | Lienholder | Loan # (For Joint) | Total Loan Statement Payment (Put Bulk if Bulk) | Loan Statement Escrow Payment (Put Bulk if Bulk) | Total Bulk Loan Appraised Amount (If Applicable) | % Of Loan Attributed (for bulk loans) | Original Bulk Loan Amount | Current Bulk Loan Amount (Statement) | Loan Start Date | Loan Rate % | Term (Months) | PI Payment (Static) | PITI Projected Payment (PI Static + tax/ins) | Variance: expected vs current monthly payment | Calculated Mortgage Balance | Total Cost Basis | "Own Cash" in at refi | Second Loan Total Amount | Prepayment Penalty Structure | Lienholder | ||||||||
2 | 3610-3612 Grove City Rd, Grove City, OH 43123 | 100.00% | COGS | 2 | 2025 | $380,000.00 | $378,085.80 | $500,000.00 | $475,000.00 | $ 95,000.00 | $ 121,914.20 | $4,600.00 | $3,267.43 | Y | $ 3,823.18 | $1,581.00 | $450.35 | $1,332.57 | $690.00 | $642.57 | Shellpoint (Newrez) | $3,267.43 | $475,000.00 | 100.00% | $380,000.00 | $378,085.80 | 7/18/2025 | 7.75 | 360.00 | $2,722.37 | $3,172.71 | -$94.72 | $374,479.10 | 3-Year (1%) Flat Prepayment | Shellpoint (Newrez) | ||||||||||||||
3 | 1298 S Champion Columbus, OH 43206 | 100.00% | LHG | 1 | 2019 | $209,250.00 | $209,250.00 | $280,000.00 | $280,000.00 | $ 70,750.00 | $ 70,750.00 | $1,050.00 | $1,890.32 | Y | $ 3,662.42 | $568.00 | $352.54 | -$840.32 | $157.50 | -$997.82 | Renovo | 4th/Champion Pack | $3,780.64 | $560,000.00 | 50.00% | $418,500.00 | $418,500.00 | 6/12/2025 | 7.50 | 360.00 | $1,463.11 | $1,815.64 | -$74.68 | $206,985.32 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
4 | 618-618.5 E 4th Ave. Columbus, OH 43201 | 100.00% | LHG | 2 | 2020 | $209,250.00 | $209,250.00 | $280,000.00 | $280,000.00 | $ 70,750.00 | $ 70,750.00 | $2,400.00 | $1,890.32 | Y | $ 3,695.98 | $926.00 | $385.17 | $509.68 | $360.00 | $149.68 | Renovo | 4th/Champion Pack | $3,780.64 | $560,000.00 | 50.00% | $418,500.00 | $418,500.00 | 6/12/2025 | 7.50 | 360.00 | $1,463.11 | $1,848.27 | -$42.05 | $206,985.32 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
5 | 103 S 18th St., Columbus, OH 43205 | 100.00% | LHI | 1 | 2025 | $294,000.00 | $293,251.11 | $400,000.00 | $400,000.00 | $ 106,000.00 | $ 106,748.89 | $2,250.00 | $2,381.24 | Y | $ 4,260.50 | $1,210.00 | $455.88 | -$131.24 | $337.50 | -$468.74 | Renovo | $2,381.24 | $400,000.00 | 100.00% | $294,000.00 | $293,251.11 | 11/21/2025 | 6.85 | 360.00 | $1,926.46 | $2,382.34 | $1.10 | $290,971.33 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||||
6 | 1119 E Fulton Ave Columbus, OH 43205 | 100.00% | LHI | 1 | 2021 | $192,750.00 | $181,901.66 | $260,000.00 | $227,000.00 | $ 34,250.00 | $ 78,098.34 | $1,700.00 | $1,525.00 | Y | $ 3,071.70 | $2,063.00 | $427.89 | $175.00 | $255.00 | -$80.00 | CF Bank | $1,599.47 | $227,000.00 | 100.00% | $192,750.00 | $181,901.66 | 3/24/2022 | 5.50 | 360.00 | $1,094.41 | $1,522.30 | -$2.70 | $169,987.92 | $223,751.69 | None | CF Bank | |||||||||||||
7 | 1202 E 20th Columbus, OH 43211 | 100.00% | LHI | 1 | 2022 | $94,587.36 | $92,635.49 | $180,000.00 | $130,000.00 | $ 35,412.64 | $ 87,364.51 | $1,300.00 | $891.36 | Y | $1,921.54 | $571.00 | $207.71 | $408.64 | $195.00 | $213.64 | Fay Servicing | 20th/5th/Schultz Pack | $2,776.93 | $405,000.00 | 32.10% | $294,676.00 | $288,595.19 | 8/28/2023 | 8.38 | 360.00 | $719.38 | $927.09 | $35.73 | $90,291.27 | 5-Year Step Down | Fay Servicing | |||||||||||||
8 | 1272-1274 Kent St. Columbus, OH 43205 | 100.00% | LHI | 2 | 2022 | $301,500.00 | $292,325.71 | $450,000.00 | $390,000.00 | $ 88,500.00 | $ 157,674.29 | $1,980.00 | $2,655.62 | Y | $ 4,831.90 | $716.00 | $462.33 | -$675.62 | $297.00 | -$972.62 | Fay Servicing | $2,379.93 | $390,000.00 | 100.00% | $301,500.00 | $292,325.71 | 12/15/2022 | 7.73 | 360.00 | $2,154.78 | $2,617.10 | -$38.52 | $281,817.22 | $20,570.48 | 5 Year Step-Down | Fay Servicing | |||||||||||||
9 | 1290-1292 E 25th Ave, Columbus, OH 43211 | 100.00% | LHI | 2 | 2023 | $180,000.00 | $170,255.59 | $250,000.00 | $240,000.00 | $ 60,000.00 | $ 79,744.41 | $2,400.00 | $1,651.91 | Y | $ 1,969.82 | $1,303.00 | $272.74 | $748.09 | $360.00 | $388.09 | Selene | $1,651.91 | $250,000.00 | 96.00% | $180,000.00 | $177,349.57 | 4/8/2024 | 8.38 | 360.00 | $1,368.13 | $1,640.87 | -$11.04 | $166,995.71 | $60,000.00 | 5-Year (1%) Flat Prepayment | Selene | |||||||||||||
10 | 1447 E Fulton St., Columbus, OH 43205 | 100.00% | LHI | 8 | 2025 | $560,000.00 | $558,201.55 | $800,000.00 | $800,000.00 | $ 240,000.00 | $ 241,798.45 | $4,595.00 | $4,739.39 | Y | $ 8,786.32 | $2,520.00 | $942.19 | -$144.39 | $689.25 | -$833.64 | Renovo | $4,739.39 | $800,000.00 | 100.00% | $560,000.00 | $558,201.55 | 10/3/2025 | 7.15 | 360.00 | $3,782.28 | $4,724.47 | -$14.92 | $553,167.37 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||||
11 | 1450 E Fulton St. Columbus, OH 43205 | 100.00% | LHI | 8 | 2021 | $570,000.00 | $635,000.00 | $850,000.00 | $645,000.00 | $ 75,000.00 | $ 215,000.00 | $6,900.00 | $5,356.19 | Y | $ 9,631.34 | $1,901.00 | $961.03 | $1,543.81 | $1,035.00 | $508.81 | S&T Bank | $4,573.00 | $645,000.00 | 100.00% | $570,000.00 | $5,356.19 | 1/20/2023 | 5.65 | 240.00 | $3,969.40 | $4,930.43 | -$425.76 | $566,912.20 | $100,000.00 | 5-Year Step Down | S&T Bank | |||||||||||||
12 | 1500 E 25th Ave Columbus, OH 43201 | 100.00% | LHI | 2 | 2022 | $159,250.00 | $153,582.41 | $210,000.00 | $220,000.00 | $ 60,750.00 | $ 56,417.59 | $2,000.00 | $1,393.07 | Y | $ 1,818.12 | $689.00 | $208.93 | $606.93 | $300.00 | $306.93 | Selene | $1,396.79 | $220,000.00 | 100.00% | $159,250.00 | $153,582.41 | 11/14/2022 | 8.05 | 360.00 | $1,174.08 | $1,383.00 | -$10.07 | $148,244.54 | $169,388.27 | 5 Year Step-Down | Selene | |||||||||||||
13 | 171-177.5 S 17th Street, Columbus, OH 43205 | 100.00% | LHI | 8 | 2024 | $502,500.00 | $496,483.33 | $700,000.00 | $670,000.00 | $ 167,500.00 | $ 203,516.67 | $7,250.00 | $5,129.69 | Y | $ 11,285.44 | $2,414.00 | $1,141.62 | $2,120.31 | $1,087.50 | $1,032.81 | Fay Servicing | $5,129.69 | $670,000.00 | 100.00% | $502,500.00 | $496,483.33 | 7/29/2024 | 8.63 | 360.00 | $3,908.39 | $5,050.01 | -$79.68 | $488,486.98 | $155,000.00 | 5 Year Step-Down | Fay Servicing | |||||||||||||
14 | 180 E Morrill Ave., Columbus, OH 43207 | 100.00% | LHI | 1 | 2024 | $261,000.00 | $259,795.90 | $348,000.00 | $348,000.00 | $ 87,000.00 | $ 88,204.10 | $2,200.00 | $2,223.28 | Y | $ 5,102.20 | $1,337.00 | $536.60 | -$23.28 | $330.00 | -$353.28 | Renovo | $2,223.28 | $348,000.00 | 100.00% | $261,000.00 | $259,795.90 | 9/30/2025 | 6.45 | 360.00 | $1,641.12 | $2,177.72 | -$45.56 | $257,115.99 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||||
15 | 184-186 E Morrill Ave., Columbus, OH 43207 | 100.00% | LHI | 2 | 2024 | $408,000.00 | $405,206.81 | $515,000.00 | $510,000.00 | $ 102,000.00 | $ 109,793.19 | $3,650.00 | $3,007.99 | Y | $ 5,288.84 | $1,282.00 | $547.57 | $642.01 | $547.50 | $94.51 | Renovo | $3,651.51 | $510,000.00 | 100.00% | $408,000.00 | $405,206.81 | 4/17/2025 | 8.05 | 360.00 | $3,007.99 | $3,555.56 | $547.57 | $400,677.02 | $20,000.00 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
16 | 1850 S 5th St., Columbus, OH 43207 | 100.00% | LHI | 1 | 2025 | $125,976.26 | $125,277.09 | $325,000.00 | $274,900.00 | $ 148,923.74 | $ 199,722.91 | $2,800.00 | $1,606.04 | Y | $ 659.66 | $1,298.00 | $163.14 | $1,193.96 | $420.00 | $773.96 | Renovo | $1,767.88 | $479,900.00 | 57.28% | $219,920.00 | $218,699.43 | 6/26/2025 | 7.95 | 360.00 | $919.98 | $1,083.12 | -$522.92 | $124,035.70 | $70,000.00 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
17 | 1930 Aberdeen Ave., Columbus, OH 43211 | 100.00% | LHI | 1 | 2024 | $155,117.28 | $153,078.23 | $202,000.00 | $195,000.00 | $ 39,882.72 | $ 48,921.77 | $1,400.00 | $1,410.14 | Y | $ 2,767.84 | $849.00 | $301.40 | -$10.14 | $210.00 | -$220.14 | Selene | Floyds/Helen/Carpenter/Aberdeen Pack | $8,786.25 | $1,215,000.00 | 16.05% | $966,500.00 | $953,795.12 | 9/27/2024 | 7.25 | 360.00 | $1,058.17 | $1,359.58 | -$50.56 | $150,141.18 | 5-Year (1%) Flat Prepayment | Selene | |||||||||||||
18 | 1979 Radnor Ave., Columbus, OH 43224 | 100.00% | LHI | 1 | 2024 | $163,421.05 | $162,032.43 | $210,000.00 | $210,000.00 | $ 46,578.95 | $ 47,967.57 | $1,600.00 | $1,364.25 | Y | $ 3,391.52 | $832.00 | $351.96 | $235.75 | $240.00 | -$4.25 | Renovo | Columbus/Radnor/Helen Pack | $4,320.14 | $665,000.00 | 31.58% | $517,500.00 | $513,102.69 | 4/17/2025 | 6.95 | 360.00 | $1,081.76 | $1,433.72 | $69.47 | $159,790.52 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
19 | 210 W Columbus St., Pickerington, OH 43147 | 100.00% | LHI | 1 | 2025 | $270,400.00 | $269,919.22 | $338,000.00 | $338,000.00 | $ 67,600.00 | $ 68,080.78 | $2,200.00 | $2,088.99 | Y | $ 2,596.32 | $1,201.00 | $316.44 | $111.01 | $330.00 | -$218.99 | Renovo | $2,088.99 | 338000 | 100.00% | $270,400.00 | $269,919.22 | 12/19/2025 | 6.60 | 360.00 | $1,726.93 | $2,043.38 | -$45.61 | $267,967.50 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||||
20 | 2202 Hamilton Ave., Columbus, OH 43211 | 100.00% | LHI | 1 | 2023 | $107,725.59 | $107,725.59 | $170,000.00 | $144,000.00 | $ 36,274.41 | $ 62,274.41 | $1,200.00 | $854.41 | Y | $ 1,115.22 | $978.00 | $174.44 | $345.59 | $180.00 | $165.59 | Selene | $854.41 | $144,000.00 | 100.00% | $107,725.59 | $107,725.59 | 3/15/2024 | 5.00 | 360.00 | $578.29 | $752.73 | -$101.68 | $103,744.49 | None | Selene | ||||||||||||||
21 | 228 E Gates St., Columbus, OH 43206 | 100.00% | LHI | 1 | 2024 | $329,270.87 | $324,044.29 | $435,000.00 | $426,000.00 | $ 96,729.13 | $ 110,955.71 | $3,000.00 | $2,891.45 | Y | $ 4,232.00 | $967.00 | $433.25 | $108.55 | $450.00 | -$341.45 | Selene | $2,900.03 | $426,000.00 | 100.00% | $329,270.87 | $324,044.29 | 4/26/2024 | 7.99 | 360.00 | $2,413.78 | $2,847.03 | -$44.42 | $317,362.62 | 5-Year (1%) Flat Prepayment | Selene | ||||||||||||||
22 | 2718 Carol Ave Columbus, Ohio 43204 | 100.00% | LHI | 1 | 2024 | $184,000.00 | $181,119.40 | $240,000.00 | $230,000.00 | $ 46,000.00 | $ 58,880.60 | $1,800.00 | $1,255.20 | Y | $ 2,300.80 | $1,260.00 | $296.73 | $544.80 | $270.00 | $274.80 | Fay Servicing | $1,629.49 | $230,000.00 | 100.00% | $184,000.00 | $181,119.40 | 7/29/2024 | 7.25 | 360.00 | $1,255.20 | $1,551.94 | $296.74 | $177,318.78 | 5 Year Stepdown | Fay Servicing | ||||||||||||||
23 | 2759 Columbus Ave., Columbus, OH 43209 | 100.00% | LHI | 1 | 2024 | $245,131.58 | $243,048.64 | $315,000.00 | $315,000.00 | $ 69,868.42 | $ 71,951.36 | $1,900.00 | $2,046.38 | Y | $ 4,381.96 | $793.00 | $431.25 | -$146.38 | $285.00 | -$431.38 | Renovo | Columbus/Radnor/Helen Pack | $4,320.14 | $665,000.00 | 47.37% | $517,500.00 | $513,102.69 | 4/17/2025 | 6.95 | 360.00 | $1,622.64 | $2,053.89 | $7.51 | $239,685.78 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
24 | 297-299 Reinhard Ave., Columbus, OH 43206 | 100.00% | LHI | 3 | 2023 | $585,000.00 | $570,766.70 | $850,000.00 | $780,000.00 | $ 195,000.00 | $ 279,233.30 | $5,275.00 | $5,232.08 | Y | $ 6,431.20 | $2,897.00 | $777.35 | $42.92 | $791.25 | -$748.33 | Fay Servicing | $5,359.41 | $780,000.00 | 100.00% | $585,000.00 | $570,766.70 | 4/24/2023 | 8.25 | 360.00 | $4,394.91 | $5,172.26 | -$59.82 | $554,075.30 | 5-Year Step Down | Fay Servicing | ||||||||||||||
25 | 3185 Deshler Ave. Columbus, OH 43227 | 100.00% | LHI | 1 | 2021 | $127,500.00 | $118,688.19 | $220,000.00 | $150,000.00 | $ 22,500.00 | $ 101,311.81 | $1,400.00 | $877.43 | Y | $ 2,077.38 | $825.00 | $241.87 | $522.57 | $210.00 | $312.57 | CF Bank | $908.04 | $150,000.00 | 100.00% | $127,500.00 | $118,688.19 | 2/28/2022 | 4.50 | 360.00 | $646.02 | $887.89 | $10.46 | $109,352.32 | $110,195.50 | None | CF Bank | |||||||||||||
26 | 3425 Wicklow Rd., Columbus, OH 43204 | 100.00% | LHI | 1 | 2024 | $195,443.01 | $192,508.90 | $254,000.00 | $254,000.00 | $ 58,556.99 | $ 61,491.10 | $1,650.00 | $2,038.58 | Y | $ 3,108.48 | $1,074.00 | $348.54 | -$388.58 | $247.50 | -$636.08 | Fay Servicing | Erickson/Wicklow Pack | $3,571.52 | $445,000.00 | 57.08% | $342,410.00 | $337,269.53 | 1/16/2024 | 8.98 | 360.00 | $1,570.01 | $1,918.55 | -$120.03 | $188,841.29 | 5-Year Step Down | Fay Servicing | |||||||||||||
27 | 3930 Armuth Ave. Columbus, OH 43219 | 100.00% | LHI | 1 | 2021 | $192,000.00 | $177,625.89 | $275,000.00 | $240,000.00 | $ 48,000.00 | $ 97,374.11 | $2,000.00 | $1,319.42 | Y | $ 3,488.70 | $1,604.00 | $424.39 | $680.58 | $300.00 | $380.58 | CF Bank | $1,349.91 | $240,000.00 | 100.00% | $192,000.00 | $177,625.89 | 2/28/2022 | 4.00 | 360.00 | $916.64 | $1,341.03 | $21.61 | $162,511.43 | $191,984.99 | None | CF Bank | |||||||||||||
28 | 4033 Etna St., Columubs, OH 43213 | 100.00% | LHI | 1 | 2025 | $183,000.00 | $181,210.97 | $240,000.00 | $240,000.00 | $ 57,000.00 | $ 58,789.03 | $1,700.00 | $1,638.10 | Y | $ 3,220.78 | $974.00 | $349.57 | $61.90 | $255.00 | -$193.10 | Selene | $1,638.11 | $240,000.00 | 100.00% | $183,000.00 | $181,210.97 | 1/22/2025 | 7.63 | 360.00 | $1,295.26 | $1,644.83 | $6.73 | $178,571.25 | 5-Year (1%) Flat Prepayment | Selene | ||||||||||||||
29 | 415 Hanford St., Columbus, OH 43206 | 100.00% | LHI | 1 | 2025 | $432,468.05 | $430,548.40 | $575,000.00 | $434,350.00 | $ 1,881.95 | $ 144,451.60 | $2,500.00 | $3,433.53 | Y | $ 5,118.30 | $1,342.00 | $538.36 | -$933.53 | $375.00 | -$1,308.53 | Renovo | Gerlings/Hanford 3-Pack | $5,418.63 | $685,470.00 | 63.37% | $682,500.00 | $679,470.50 | 9/5/2025 | 6.65 | 360.00 | $2,776.29 | $3,314.65 | -$118.88 | $426,273.10 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
30 | 4440 Helen Dr., Columbus, OH 43232 | 100.00% | LHI | 1 | 2024 | $139,207.82 | $137,377.90 | $230,000.00 | $175,000.00 | $ 35,792.18 | $ 92,622.10 | $1,300.00 | $1,265.51 | Y | $ 1,507.20 | $790.00 | $191.43 | $34.49 | $195.00 | -$160.51 | Selene | Floyds/Helen/Carpenter/Aberdeen Pack | $8,786.25 | $1,215,000.00 | 14.40% | $966,500.00 | $953,795.12 | 9/27/2024 | 7.25 | 360.00 | $949.64 | $1,141.08 | -$124.43 | $134,742.08 | 5-Year (1%) Flat Prepayment | Selene | |||||||||||||
31 | 4441 Gerling Blvd., Columbus, OH 43232 | 100.00% | LHI | 1 | 2025 | $125,015.97 | $124,461.05 | $166,000.00 | $125,560.00 | $ 544.03 | $ 41,538.95 | $1,400.00 | $992.55 | Y | $ 2,031.32 | $804.00 | $236.28 | $407.45 | $210.00 | $197.45 | Renovo | Gerlings/Hanford 3-Pack | $5,418.63 | $685,470.00 | 18.32% | $682,500.00 | $679,470.50 | 9/5/2025 | 6.65 | 360.00 | $802.56 | $1,038.84 | $46.29 | $123,225.16 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
32 | 4442 Helen Road, Columbus, OH 43232 | 100.00% | LHI | 1 | 2024 | $101,165.41 | $100,305.79 | $175,000.00 | $130,000.00 | $ 28,834.59 | $ 74,694.21 | $990.00 | $844.54 | Y | $ 1,272.50 | $779.00 | $170.96 | $145.46 | $148.50 | -$3.04 | Renovo | Columbus/Radnor/Helen Pack | $4,320.14 | $665,000.00 | 19.55% | $517,500.00 | $513,102.69 | 4/17/2025 | 6.95 | 360.00 | $669.66 | $840.62 | -$3.92 | $98,917.94 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
33 | 4447 Floyd Dr., Columbus, OH 43232 | 100.00% | LHI | 1 | 2024 | $171,026.75 | $168,778.56 | $225,000.00 | $215,000.00 | $ 43,973.25 | $ 56,221.44 | $1,600.00 | $1,554.77 | Y | $ 2,466.44 | $956.00 | $285.20 | $45.23 | $240.00 | -$194.77 | Selene | Floyds/Helen/Carpenter/Aberdeen Pack | $8,786.25 | $1,215,000.00 | 17.70% | $966,500.00 | $953,795.12 | 9/27/2024 | 7.25 | 360.00 | $1,166.70 | $1,451.91 | -$102.86 | $165,540.27 | 5-Year (1%) Flat Prepayment | Selene | |||||||||||||
34 | 4461 Floyd Dr., Columbus, OH 43232 | 100.00% | LHI | 1 | 2024 | $171,026.75 | $168,778.56 | $225,000.00 | $215,000.00 | $ 43,973.25 | $ 56,221.44 | $1,650.00 | $1,554.77 | Y | $ 2,074.58 | $939.00 | $251.13 | $95.23 | $247.50 | -$152.27 | Selene | Floyds/Helen/Carpenter/Aberdeen Pack | $8,786.25 | $1,215,000.00 | 17.70% | $966,500.00 | $953,795.12 | 9/27/2024 | 7.25 | 360.00 | $1,166.70 | $1,417.84 | -$136.93 | $165,540.27 | 5-Year (1%) Flat Prepayment | Selene | |||||||||||||
35 | 4473 Floyd Dr., Columbus, OH 43232 | 100.00% | LHI | 1 | 2024 | $171,026.75 | $168,778.56 | $213,000.00 | $215,000.00 | $ 43,973.25 | $ 44,221.44 | $1,500.00 | $1,554.77 | Y | $ 1,789.16 | $776.00 | $213.76 | -$54.77 | $225.00 | -$279.77 | Selene | Floyds/Helen/Carpenter/Aberdeen Pack | $8,786.25 | $1,215,000.00 | 17.70% | $966,500.00 | $953,795.12 | 9/27/2024 | 7.25 | 360.00 | $1,166.70 | $1,380.47 | -$174.30 | $165,540.27 | 5-Year (1%) Flat Prepayment | Selene | |||||||||||||
36 | 4503 Gerling Blvd., Columbus, OH 43232 | 100.00% | LHI | 1 | 2025 | $125,015.97 | $124,461.05 | $166,000.00 | $125,560.00 | $ 544.03 | $ 41,538.95 | $1,400.00 | $992.55 | Y | $ 1,151.10 | $831.00 | $165.18 | $407.45 | $210.00 | $197.45 | Renovo | Gerlings/Hanford 3-Pack | $5,418.63 | $685,470.00 | 18.32% | $682,500.00 | $679,470.50 | 9/5/2025 | 6.65 | 360.00 | $802.56 | $967.73 | -$24.82 | $123,225.16 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
37 | 465 Elsmere St, Columbus, OH 43206 | 100.00% | LHI | 1 | 2024 | $520,000.00 | $518,649.30 | $600,000.00 | $600,000.00 | $ 80,000.00 | $ 81,350.70 | $3,400.00 | $3,905.16 | Y | $ 4,820.88 | $1,548.06 | $530.75 | -$505.16 | $510.00 | -$1,015.16 | Renovo | $3,905.16 | $600,000.00 | 100.00% | $520,000.00 | $518,649.30 | 11/21/2025 | 6.75 | 360.00 | $3,372.71 | $3,903.46 | -$1.70 | $514,538.75 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||||
38 | 566 Locust St, Lancaster, OH 43130, USA | 100.00% | LHI | 1 | 2024 | $118,400.00 | $117,200.90 | $150,000.00 | $148,000.00 | $ 29,600.00 | $ 32,799.10 | $1,200.00 | $1,198.03 | Y | $ 704.07 | $799.00 | $125.26 | $1.97 | $180.00 | -$178.03 | Selene | $1,183.43 | $148,000.00 | 100.00% | $118,400.00 | $117,200.90 | 5/21/2024 | 9.99 | 360.00 | $1,038.17 | $1,163.43 | -$34.60 | $115,635.12 | 5-Year (1%) Flat Prepayment | Selene | ||||||||||||||
39 | 60 N Schultz Ave Columbus, OH 43223 | 100.00% | LHI | 1 | 2022 | $105,501.28 | $103,324.20 | $180,000.00 | $145,000.00 | $ 39,498.72 | $ 76,675.80 | $1,400.00 | $994.21 | Y | $1,065.12 | $629.00 | $141.18 | $405.79 | $210.00 | $195.79 | Fay Servicing | 20th/5th/Schultz Pack | $2,776.93 | $405,000.00 | 35.80% | $294,676.00 | $288,595.19 | 8/28/2023 | 8.38 | 360.00 | $802.38 | $943.56 | -$50.65 | $100,709.50 | 5-Year Step Down | Fay Servicing | |||||||||||||
40 | 622 E Isabell Court, Lancaster, OH 43130 | 100.00% | LHI | 1 | 2023 | $30,000.00 | $88,613.58 | $60,000.00 | $30,000.00 | $ - | $ (28,613.58) | $700.00 | $962.73 | Y | $ 1,171.85 | $565.00 | $144.74 | -$262.73 | $105.00 | -$367.73 | Fay Servicing | Isabell/Mulberry Pack | $962.73 | $30,000.00 | 100.00% | $30,000.00 | $88,613.58 | 2/22/2024 | 8.63 | 360.00 | $233.34 | $378.07 | -$584.66 | $86,868.96 | $71,971.81 | 5-Year Step Down | Fay Servicing | ||||||||||||
41 | 623 E Mulberry, Lancaster, OH 43130 | 100.00% | LHI | 1 | 2023 | $90,000.00 | $88,613.58 | $130,000.00 | $90,000.00 | $ - | $ 41,386.42 | $1,000.00 | $962.73 | Y | $ - | $565.00 | $47.08 | $37.27 | $150.00 | -$112.73 | Fay Servicing | Isabell/Mulberry Pack | $962.73 | $90,000.00 | 100.00% | $90,000.00 | $88,613.58 | 2/22/2024 | 8.63 | 360.00 | $700.01 | $747.09 | -$215.64 | $86,868.96 | 5-Year Step Down | Fay Servicing | |||||||||||||
42 | 634 Joyful Columbus, OH 43204 | 100.00% | LHI | 1 | 2021 | $144,500.00 | $136,225.71 | $190,000.00 | $170,000.00 | $ 25,500.00 | $ 53,774.29 | $1,400.00 | $1,072.07 | Y | $ 2,592.24 | $737.00 | $277.44 | $327.93 | $210.00 | $117.93 | CF Bank | $1,189.67 | $170,000.00 | 100.00% | $144,500.00 | $136,225.71 | 3/18/2022 | 5.50 | 360.00 | $820.46 | $1,097.89 | $25.82 | $127,303.54 | $149,432.72 | None | CF Bank | |||||||||||||
43 | 639 S Ohio Ave., Columbus, OH 43205 | 100.00% | LHI | 1 | 2024 | $360,000.00 | $359,037.21 | $410,000.00 | $410,000.00 | $ 50,000.00 | $ 50,962.79 | $2,375.00 | $2,724.42 | Y | $ 3,354.88 | $1,273.00 | $385.66 | -$349.42 | $356.25 | -$705.67 | Renovo | $2,724.42 | $410,000.00 | 100.00% | $360,000.00 | $359,037.21 | 11/21/2025 | 6.60 | 360.00 | $2,299.17 | $2,684.83 | -$39.59 | $356,108.50 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||||
44 | 740 Erickson Ave, Columbus, OH 43213 | 100.00% | LHI | 1 | 2024 | $146,966.99 | $144,760.63 | $200,000.00 | $191,000.00 | $ 44,033.01 | $ 55,239.37 | $1,275.00 | $1,532.94 | Y | $ 1,715.54 | $1,047.00 | $230.21 | -$257.94 | $191.25 | -$449.19 | Fay Servicing | Erickson/Wicklow Pack | $3,571.52 | $445,000.00 | 42.92% | $342,410.00 | $337,269.53 | 1/16/2024 | 8.98 | 360.00 | $1,180.59 | $1,410.81 | -$122.14 | $142,002.70 | 5-Year Step Down | Fay Servicing | |||||||||||||
45 | 7772 Bluefield Street NW, Canal Winchester, OH 43110 | 100.00% | LHI | 1 | 2025 | $383,920.00 | $381,789.24 | $500,000.00 | $500,000.00 | $ 116,080.00 | $ 118,210.76 | $3,800.00 | $3,362.81 | Y | $ 3,226.17 | $2,018.00 | $437.01 | $437.19 | $570.00 | -$132.81 | Renovo | $3,362.81 | $500,000.00 | 100.00% | $383,920.00 | $381,789.24 | 6/26/2025 | 7.95 | 360.00 | $2,803.70 | $3,240.71 | -$122.10 | $378,006.03 | $50,000.00 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
46 | 820 W 5th Ave., Lancaster, OH 43130 | 100.00% | LHI | 1 | 2023 | $94,587.36 | $92,635.49 | $180,000.00 | $130,000.00 | $ 35,412.64 | $ 87,364.51 | $1,000.00 | $891.36 | Y | $690.86 | $444.00 | $94.57 | $108.64 | $150.00 | -$41.36 | Fay Servicing | 20th/5th/Schultz Pack | $2,776.93 | $405,000.00 | 32.10% | $294,676.00 | $288,595.19 | 8/28/2023 | 8.38 | 360.00 | $719.38 | $813.95 | -$77.41 | $90,291.27 | 5-Year Step Down | Fay Servicing | |||||||||||||
47 | 859 Carpenter St., Columbus, OH 43206 | 100.00% | LHI | 1 | 2024 | $159,094.65 | $157,003.31 | $225,000.00 | $200,000.00 | $ 40,905.35 | $ 67,996.69 | $1,300.00 | $1,446.30 | Y | $ 2,859.32 | $825.00 | $307.03 | -$146.30 | $195.00 | -$341.30 | Selene | Floyds/Helen/Carpenter/Aberdeen Pack | $8,786.25 | $1,215,000.00 | 16.46% | $966,500.00 | $953,795.12 | 9/27/2024 | 7.25 | 360.00 | $1,085.31 | $1,392.33 | -$53.96 | $153,990.95 | 5-Year (1%) Flat Prepayment | Selene | |||||||||||||
48 | 1249-1251 Oakwood ave Columbus, OH 43206 | 50.00% | Nosky | 2 | 2019 | $287,000.00 | $287,000.00 | $450,000.00 | $358,750.00 | $ 35,875.00 | $ 163,000.00 | $2,700.00 | $1,739.16 | N | $0.00 | $960.84 | $405.00 | $555.84 | Perpetual (Farmers) | $1,739.16 | $358,750.00 | 100.00% | $287,000.00 | $287,000.00 | 0.00 | 360.00 | $797.22 | $797.22 | -$941.94 | Perpetual (Farmers) | |||||||||||||||||||
49 | 1761 Forest St Clolumbus, OH 43206 | 50.00% | Nosky | 1 | 2019 | $115,000.00 | $115,000.00 | $200,000.00 | $143,750.00 | $ 14,375.00 | $ 85,000.00 | $1,500.00 | $762.43 | N | $0.00 | $737.57 | $225.00 | $512.57 | Capital 360/Fay Servicing | $762.43 | $143,750.00 | 100.00% | $115,000.00 | $115,000.00 | 0.00 | 360.00 | $319.44 | $319.44 | -$442.99 | Capital 360/Fay Servicing | |||||||||||||||||||
50 | 476 S Champion Ave Columbus, OH 43205 | 50.00% | Nosky | 1 | 2020 | $152,000.00 | $152,000.00 | $280,000.00 | $190,000.00 | $ 19,000.00 | $ 128,000.00 | $1,500.00 | $927.15 | N | $0.00 | $572.85 | $225.00 | $347.85 | Perpetual (Farmers) | $927.15 | $190,000.00 | 100.00% | $152,000.00 | $152,000.00 | 0.00 | 360.00 | $422.22 | $422.22 | -$504.93 | Perpetual (Farmers) | |||||||||||||||||||
51 | 661-663 Frebis Ave Columbus, OH 43206 | 50.00% | Nosky | 2 | 2021 | $210,000.00 | $210,000.00 | $350,000.00 | $350,000.00 | $ 70,000.00 | $ 140,000.00 | $2,195.00 | $2,150.00 | Y | $0.00 | $45.00 | $329.25 | -$284.25 | Perpetual (Farmers) | $2,150.00 | $350,000.00 | 100.00% | $210,000.00 | $210,000.00 | 0.00 | 360.00 | $583.33 | $583.33 | -$1,566.67 | Perpetual (Farmers) | |||||||||||||||||||
52 | 726-728 Frebis Ave Columbus, OH 43206 | 50.00% | Nosky | 2 | 2019 | $179,000.00 | $179,000.00 | $290,000.00 | $223,750.00 | $ 22,375.00 | $ 111,000.00 | $2,500.00 | $1,114.27 | N | $0.00 | $1,385.73 | $375.00 | $1,010.73 | Perpetual (Farmers) | $1,114.27 | $223,750.00 | 100.00% | $179,000.00 | $179,000.00 | 0.00 | 360.00 | $497.22 | $497.22 | -$617.05 | Perpetual (Farmers) | |||||||||||||||||||
53 | 755 E Weber Rd. Columbus, OH 43211 | 50.00% | Nosky | 1 | 2020 | $90,000.00 | $90,000.00 | $200,000.00 | $112,500.00 | $ 11,250.00 | $ 110,000.00 | $1,195.00 | $559.62 | N | $0.00 | $635.38 | $179.25 | $456.13 | Perpetual (Farmers) | $559.62 | $112,500.00 | 100.00% | $90,000.00 | $90,000.00 | 0.00 | 360.00 | $250.00 | $250.00 | -$309.62 | Perpetual (Farmers) | |||||||||||||||||||
54 | 948-950 Heyl Ave Columbus, OH 43206 | 50.00% | Nosky | 2 | 2021 | $281,500.00 | $281,500.00 | $400,000.00 | $351,875.00 | $ 35,187.50 | $ 118,500.00 | $2,750.00 | $2,129.00 | Y | $0.00 | $621.00 | $412.50 | $208.50 | Union Savings | $2,129.00 | $351,875.00 | 100.00% | $281,500.00 | $281,500.00 | 0.00 | 360.00 | $781.94 | $781.94 | -$1,347.06 | Union Savings | |||||||||||||||||||
55 | 1590-1592 S 3rd St. Columbus, OH 43207 | 100.00% | Thomas Harr | 2 | 2019 | $187,000.00 | $168,185.33 | $375,000.00 | $225,000.00 | $ 38,000.00 | $ 206,814.67 | $1,900.00 | $1,614.48 | Y | $ 7,297.42 | $608.12 | $285.52 | $285.00 | $0.52 | Wells Fargo | $1,614.48 | $225,000.00 | 100.00% | $187,000.00 | $168,185.33 | 0.00 | 360.00 | $519.44 | $1,127.56 | -$486.92 | Wells Fargo | ||||||||||||||||||
56 | 175 E Markison Ave | 100.00% | Thomas Harr | 1 | 2021 | $342,000.00 | $342,000.00 | $395,000.00 | $395,000.00 | $ 53,000.00 | $ 53,000.00 | $2,200.00 | $3,007.99 | Y | -$807.99 | -$807.99 | CF Bank | $3,007.99 | $395,000.00 | 100.00% | $342,000.00 | $342,000.00 | 0.00 | 360.00 | $950.00 | $950.00 | -$2,057.99 | CF Bank | |||||||||||||||||||||
57 | 50-52 E Markison Columbus, OH 43207 | 100.00% | Thomas Harr | 2 | 2021 | $309,294.00 | $277,089.94 | $450,000.00 | $400,000.00 | $ 90,706.00 | $ 172,910.06 | $2,700.00 | $2,494.87 | Y | $ 3,447.88 | $772.45 | $351.69 | $205.13 | $405.00 | -$199.87 | Lakeview | $2,494.87 | $400,000.00 | 100.00% | $309,294.00 | $277,089.94 | 0.00 | 360.00 | $859.15 | $1,210.84 | -$1,284.03 | Lakeview | |||||||||||||||||
58 | 560 Southwood Ave., Columbus, OH 43207 | 100.00% | Thomas Harr | 1 | 2019 | $143,353.09 | $134,739.06 | $240,000.00 | $190,000.00 | $ 46,646.91 | $ 105,260.94 | $1,400.00 | $1,034.04 | Y | $ 3,169.48 | $800.00 | $330.79 | $365.96 | $210.00 | $155.96 | Mr Cooper | $1,034.04 | $190,000.00 | 100.00% | $143,353.09 | $134,739.06 | 0.00 | 360.00 | $398.20 | $728.99 | -$305.05 | Mr Cooper | |||||||||||||||||
59 | 934 Vanderburg Columbus, OH 43204 | 100.00% | LHI | 1 | 2021 | $213,862.65 | $207,914.77 | $278,000.00 | $278,000.00 | $ 64,137.35 | $ 70,085.23 | $1,300.00 | $1,603.66 | Y | $ 2,654.76 | $958.00 | $301.06 | -$303.66 | $195.00 | -$498.66 | Renovo | Vanderburg/Mecca/Linwood/Ellsworth/Duncan/Grace/Barnett/Sale Pack | $14,952.11 | $2,592,000.00 | 10.73% | $1,994,000.00 | $1,938,543.45 | 11/21/2025 | 6.35 | 360.00 | $1,330.73 | $1,631.79 | $28.13 | $206,135.91 | $177,479.90 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
60 | 2280 Mecca Road, Columbus, OH, 43224 | 100.00% | LHI | 1 | 2022 | $211,554.78 | $205,671.08 | $275,000.00 | $275,000.00 | $ 63,445.22 | $ 69,328.92 | $1,800.00 | $1,586.35 | Y | $4,116.00 | $999.00 | $426.25 | $213.65 | $270.00 | -$56.35 | Renovo | Vanderburg/Mecca/Linwood/Ellsworth/Duncan/Grace/Barnett/Sale Pack | $14,952.11 | $2,592,000.00 | 10.61% | $1,994,000.00 | $1,938,543.45 | 11/21/2025 | 6.35 | 360.00 | $1,316.37 | $1,742.62 | $156.27 | $203,911.42 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
61 | 1304 Linwood Ave Columbus, OH 43206 | 100.00% | LHI | 1 | 2021 | $269,251.54 | $261,763.20 | $350,000.00 | $350,000.00 | $ 80,748.46 | $ 88,236.80 | $1,600.00 | $2,019.00 | Y | $ 3,393.50 | $1,086.00 | $373.29 | -$419.00 | $240.00 | -$659.00 | Renovo | Vanderburg/Mecca/Linwood/Ellsworth/Duncan/Grace/Barnett/Sale Pack | $14,952.11 | $2,592,000.00 | 13.50% | $1,994,000.00 | $1,938,543.45 | 11/21/2025 | 6.35 | 360.00 | $1,675.38 | $2,048.67 | $29.67 | $259,523.63 | $240,745.96 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
62 | 956 Ellsworth Ave. Columbus, OH 43206 | 100.00% | LHI | 2 | 2022 | $288,483.80 | $280,460.57 | $375,000.00 | $375,000.00 | $ 86,516.20 | $ 94,539.43 | $2,000.00 | $2,163.21 | Y | $ 2,830.36 | $1,359.00 | $349.11 | -$163.21 | $300.00 | -$463.21 | Renovo | Vanderburg/Mecca/Linwood/Ellsworth/Duncan/Grace/Barnett/Sale Pack | $14,952.11 | $2,592,000.00 | 14.47% | $1,994,000.00 | $1,938,543.45 | 11/21/2025 | 6.35 | 360.00 | $1,795.05 | $2,144.16 | -$19.05 | $278,061.03 | $293,013.46 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
63 | 49-51 Duncan St. Columbus, OH 43202 | 100.00% | LHI | 2 | 2022 | $423,109.57 | $411,342.17 | $550,000.00 | $550,000.00 | $ 126,890.43 | $ 138,657.83 | $3,200.00 | $3,172.71 | Y | $ 5,452.94 | $1,795.00 | $604.00 | $27.29 | $480.00 | -$452.71 | Renovo | Vanderburg/Mecca/Linwood/Ellsworth/Duncan/Grace/Barnett/Sale Pack | $14,952.11 | $2,592,000.00 | 21.22% | $1,994,000.00 | $1,938,543.45 | 11/21/2025 | 6.35 | 360.00 | $2,632.74 | $3,236.73 | $64.03 | $407,822.84 | $423,721.97 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
64 | 3085 Grace St. Columbus, OH 43204 | 100.00% | LHI | 2 | 2021 | $176,936.73 | $172,015.82 | $230,000.00 | $230,000.00 | $ 53,063.27 | $ 57,984.18 | $1,600.00 | $1,326.77 | Y | $ 1,776.28 | $1,064.00 | $236.69 | $273.23 | $240.00 | $33.23 | Renovo | Vanderburg/Mecca/Linwood/Ellsworth/Duncan/Grace/Barnett/Sale Pack | $14,952.11 | $2,592,000.00 | 8.87% | $1,994,000.00 | $1,938,543.45 | 11/21/2025 | 6.35 | 360.00 | $1,100.96 | $1,337.65 | $10.88 | $170,544.10 | $165,644.79 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
65 | 1810 Barnett Road Columbus OH 43227 | 100.00% | LHI | 1 | 2022 | $201,554.01 | $195,948.45 | $262,000.00 | $262,000.00 | $ 60,445.99 | $ 66,051.55 | $1,600.00 | $1,511.36 | Y | $ 2,016.24 | $1,021.00 | $253.10 | $88.64 | $240.00 | -$151.36 | Renovo | Vanderburg/Mecca/Linwood/Ellsworth/Duncan/Grace/Barnett/Sale Pack | $14,952.11 | $2,592,000.00 | 10.11% | $1,994,000.00 | $1,938,543.45 | 11/21/2025 | 6.35 | 360.00 | $1,254.14 | $1,507.24 | -$4.12 | $194,271.97 | $149,928.84 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
66 | 1932 Sale Rd. Columbus, OH 43224 | 100.00% | LHI | 1 | 2022 | $209,246.91 | $203,427.40 | $272,000.00 | $272,000.00 | $ 62,753.09 | $ 68,572.60 | $1,300.00 | $1,569.05 | Y | $ 3,005.42 | $1,073.00 | $339.87 | -$269.05 | $195.00 | -$464.05 | Renovo | Vanderburg/Mecca/Linwood/Ellsworth/Duncan/Grace/Barnett/Sale Pack | $14,952.11 | $2,592,000.00 | 10.49% | $1,994,000.00 | $1,938,543.45 | 11/21/2025 | 6.35 | 360.00 | $1,302.01 | $1,641.88 | $72.83 | $201,686.93 | $153,347.53 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
67 | 1094-1096 Parsons Columbus, OH 43206 | 100.00% | LHI | 3 | 2022 | $344,000.00 | $342,232.36 | $475,000.00 | $475,000.00 | $ 131,000.00 | $ 132,767.64 | $2,875.00 | $1,565.31 | Y | $ 1,648.02 | $2,018.00 | $305.50 | $1,309.69 | $431.25 | $878.44 | Renovo | $2,752.66 | $475,000.00 | 100.00% | $344,000.00 | $342,232.36 | 7/10/2025 | 7.65 | 360.00 | $2,440.73 | $2,746.23 | $1,180.92 | $338,902.97 | $130,000.00 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
68 | 1044 S Harris Columbus, OH 43204 | 100.00% | LHI | 1 | 2021 | $171,750.00 | $171,429.46 | $229,000.00 | $229,000.00 | $ 57,250.00 | $ 57,570.54 | $1,600.00 | $1,342.66 | Y | $ 2,151.38 | $785.00 | $244.70 | $257.34 | $240.00 | $17.34 | Renovo | Harris/Westwood/Northglen/Fairwood/Fullerton/College/Racine Pack | $10,559.49 | $1,801,000.00 | 12.72% | $1,350,750.00 | $1,348,229.09 | 12/30/2025 | 6.35 | 360.00 | $1,068.69 | $1,313.39 | -$29.27 | $170,129.19 | $136,348.40 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
69 | 2374-2376 Westwood Columbus, OH 43204 | 100.00% | LHI | 2 | 2021 | $201,000.00 | $200,624.87 | $268,000.00 | $268,000.00 | $ 67,000.00 | $ 67,375.13 | $1,950.00 | $1,571.32 | Y | $ 2,009.80 | $1,493.00 | $291.90 | $378.68 | $292.50 | $86.18 | Renovo | Harris/Westwood/Northglen/Fairwood/Fullerton/College/Racine Pack | $10,559.49 | $1,801,000.00 | 14.88% | $1,350,750.00 | $1,348,229.09 | 12/30/2025 | 6.35 | 360.00 | $1,250.69 | $1,542.59 | -$28.72 | $199,103.16 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
70 | 2866 Northglen Columbus, OH 43224 | 100.00% | LHI | 1 | 2021 | $139,500.00 | $139,239.65 | $186,000.00 | $186,000.00 | $ 46,500.00 | $ 46,760.35 | $1,150.00 | $1,090.54 | Y | $ 2,597.68 | $809.00 | $283.89 | $59.46 | $172.50 | -$113.04 | Renovo | Harris/Westwood/Northglen/Fairwood/Fullerton/College/Racine Pack | $10,559.49 | $1,801,000.00 | 10.33% | $1,350,750.00 | $1,348,229.09 | 12/30/2025 | 6.35 | 360.00 | $868.02 | $1,151.91 | $61.37 | $138,183.53 | $108,821.39 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
71 | 2972 Fairwood Ave Columbus, OH 43207 | 100.00% | LHI | 1 | 2022 | $161,250.00 | $160,949.06 | $215,000.00 | $215,000.00 | $ 53,750.00 | $ 54,050.94 | $1,300.00 | $1,260.57 | Y | $ 1,552.86 | $809.00 | $196.82 | $39.43 | $195.00 | -$155.57 | Renovo | Harris/Westwood/Northglen/Fairwood/Fullerton/College/Racine Pack | $10,559.49 | $1,801,000.00 | 11.94% | $1,350,750.00 | $1,348,229.09 | 12/30/2025 | 6.35 | 360.00 | $1,003.36 | $1,200.18 | -$60.40 | $159,728.28 | 158.241.30 | $25,000.00 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||
72 | 5270 Fullerton Columbus, OH 43232 | 100.00% | LHI | 1 | 2021 | $161,250.00 | $160,949.06 | $215,000.00 | $215,000.00 | $ 53,750.00 | $ 54,050.94 | $1,400.00 | $1,260.57 | Y | $ 2,614.60 | $945.00 | $296.63 | $139.43 | $210.00 | -$70.57 | Renovo | Harris/Westwood/Northglen/Fairwood/Fullerton/College/Racine Pack | $10,559.49 | $1,801,000.00 | 11.94% | $1,350,750.00 | $1,348,229.09 | 12/30/2025 | 6.35 | 360.00 | $1,003.36 | $1,299.99 | $39.42 | $159,728.28 | 5/4/3/2/1 Stepdown | Renovo | |||||||||||||
73 | 64 E College Ave. Westerville OH 43081 | 100.00% | LHI | 1 | 2021 | $307,500.00 | $306,926.11 | $410,000.00 | $410,000.00 | $ 102,500.00 | $ 103,073.89 | $2,200.00 | $2,403.88 | Y | $ 4,463.80 | $1,055.32 | $459.93 | -$203.88 | $330.00 | -$533.88 | Renovo | Harris/Westwood/Northglen/Fairwood/Fullerton/College/Racine Pack | $10,559.49 | $1,801,000.00 | 22.77% | $1,350,750.00 | $1,348,229.09 | 12/30/2025 | 6.35 | 360.00 | $1,913.37 | $2,373.30 | -$30.58 | $304,598.11 | $310,922.68 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
74 | 957-959 Racine Columbus, OH 43204 | 100.00% | LHI | 2 | 2021 | $208,500.00 | $208,110.88 | $278,000.00 | $278,000.00 | $ 69,500.00 | $ 69,889.12 | $2,000.00 | $1,629.95 | Y | $ 2,381.24 | $1,293.00 | $306.19 | $370.05 | $300.00 | $70.05 | Renovo | Harris/Westwood/Northglen/Fairwood/Fullerton/College/Racine Pack | $10,559.49 | $1,801,000.00 | 15.44% | $1,350,750.00 | $1,348,229.09 | 12/30/2025 | 6.35 | 360.00 | $1,297.36 | $1,603.55 | -$26.40 | $206,532.38 | $145,634.95 | 5/4/3/2/1 Stepdown | Renovo | ||||||||||||
75 | 175 E Markison Ave | 100.00% | 1 | 2021 | $342,000.00 | #DIV/0! | $400,000.00 | $400,000.00 | $ 58,000.00 | #DIV/0! | $2,200.00 | #DIV/0! | Y | $0.00 | #DIV/0! | $330.00 | #DIV/0! | #DIV/0! | $340,000.00 | 0.00 | #NUM! | #NUM! | #NUM! | ||||||||||||||||||||||||||
76 | 1444 Melrose Ave., Columbus, OH 43224 | 100.00% | LHI | 1 | 2025 | $170,400.00 | $170,400.00 | $220,000.00 | $220,000.00 | $ 49,600.00 | $ 49,600.00 | $1,432.09 | $1,432.09 | Y | $ 2,117.82 | $1,118.00 | $269.65 | -$1,432.09 | $0.00 | -$1,432.09 | IFP Fund I LLC | $1,432.09 | $220,000.00 | 100.00% | $170,400.00 | $170,400.00 | 4/10/2026 | 6.88 | 360.00 | $1,119.41 | $1,389.06 | -$43.03 | $169,822.43 | ||||||||||||||||
77 | 2167 Avalon Place, Columbus, OH 43219 | 100.00% | LHI | 1 | 2025 | $175,000.00 | $175,000.00 | $225,000.00 | $225,000.00 | $ 50,000.00 | $ 50,000.00 | $1,453.86 | $1,453.86 | Y | $ 1,941.66 | $1,000.00 | $245.14 | -$1,453.86 | $0.00 | -$1,453.86 | IFP Fund I LLC | $1,453.86 | $225,000.00 | 100.00% | $175,000.00 | $175,000.00 | 4/10/2026 | 7.25 | 360.00 | $1,193.81 | $1,438.95 | -$14.91 | $174,448.96 | ||||||||||||||||
78 | 1944 E North Broadway St., Columbus, OH 43224 | 100.00% | LHI | 1 | 2025 | $156,500.00 | $156,500.00 | $175,000.00 | $175,000.00 | $ 18,500.00 | $ 18,500.00 | $1,229.57 | $1,229.57 | Y | $ 1,570.78 | $890.00 | $205.07 | -$1,229.57 | $0.00 | -$1,229.57 | IFP Fund I LLC | $1,229.57 | $175,000.00 | 100.00% | $156,500.00 | $156,500.00 | 4/10/2026 | 7.25 | 360.00 | $1,067.61 | $1,272.67 | $43.10 | $156,007.22 | ||||||||||||||||
79 | 236 Lakeview Dr., Pickerington, OH 43147 | 100.00% | LHI | 1 | 2025 | $277,500.00 | $277,500.00 | $350,000.00 | $350,000.00 | $ 72,500.00 | $ 72,500.00 | $2,294.30 | $2,294.30 | Y | $ 3,550.07 | $1,095.00 | $387.09 | -$2,294.30 | $0.00 | -$2,294.30 | IFP Fund I LLC | $2,294.30 | $350,000.00 | 100.00% | $277,500.00 | $277,500.00 | 4/10/2026 | 6.50 | 360.00 | $1,753.99 | $2,141.08 | -$153.22 | $276,488.36 | ||||||||||||||||
80 | 7980 Newark Rd, Mount Vernon, OH 43050 | 100.00% | LHI | 1 | $195,000.00 | ||||||||||||||||||||||||||||||||||||||||||||
81 | 2080-2090 E 5th Ave., Columbus, OH 43219 | 100.00% | COGS | 9 | 2024 | $934,000.00 | $934,000.00 | $1,280,000.00 | $ 346,000.00 | $ (934,000.00) | $7,667.66 | Y | $ 16,270.94 | $5,236.00 | $1,792.25 | -$7,667.66 | $0.00 | -$7,667.66 | Conventus | $7,667.66 | $1,280,000.00 | 100.00% | $934,000.00 | $934,000.00 | 7/9/2026 | 7.75 | 240.00 | $7,667.66 | $9,459.90 | $1,792.24 | $932,364.42 | ||||||||||||||||||
82 | 1524 Genessee Ave., Columbus, OH 43211 | 100.00% | LHI | 4 | 2025 | $332,000.00 | $332,000.00 | $415,000.00 | $ 83,000.00 | $ (332,000.00) | $2,181.00 | Y | $ 4,779.30 | $2,648.00 | $618.94 | -$2,181.00 | $0.00 | -$2,181.00 | IFP Fund I LLC | $2,181.00 | $415,000.00 | 100.00% | $332,000.00 | $332,000.00 | 7/14/2026 | 6.88 | 360.00 | $2,181.00 | $2,799.95 | $618.95 | $331,721.08 | ||||||||||||||||||
83 | 1530 Genessee Ave., Columbus, OH 43211 | 100.00% | LHI | 3 | 2025 | $308,800.00 | $308,800.00 | $386,000.00 | $ 77,200.00 | $ (308,800.00) | $2,028.60 | Y | $ 2,686.94 | $1,952.00 | $386.58 | -$2,028.60 | $0.00 | -$2,028.60 | IFP Fund I LLC | $2,028.60 | $386,000.00 | 100.00% | $308,800.00 | $308,800.00 | 7/14/2026 | 6.88 | 360.00 | $2,028.60 | $2,415.17 | $386.57 | $308,540.57 | ||||||||||||||||||
84 | 417-425 Hanford St, Columbus, OH 43206 | 100.00% | UPCOMING LHI | 5 | 2025 | $ - | $ - | #DIV/0! | $0.00 | #DIV/0! | $0.00 | #DIV/0! | #DIV/0! | #NUM! | #NUM! | #NUM! | |||||||||||||||||||||||||||||||||
85 | 427-439 Hanford St, Columbus, OH 43206 | 100.00% | UPCOMING LHI | 8 | 2025 | $ - | $ - | #DIV/0! | $0.00 | #DIV/0! | $0.00 | #DIV/0! | #DIV/0! | #NUM! | #NUM! | #NUM! | |||||||||||||||||||||||||||||||||
86 | LEAVE BLANK | $ - | 0.00 | $0.00 | $0.00 | ||||||||||||||||||||||||||||||||||||||||||||
87 | TOTAL | 112 | $15,998,006.50 | $7,083,391.27 | $19,605,000.00 | $20,163,995.00 | $4,152,926.00 | $ 12,521,608.73 | $118,580.00 | #DIV/0! | $6,234.75 | #DIV/0! | 0.00 | $0.00 | #DIV/0! | ||||||||||||||||||||||||||||||||||
88 | |||||||||||||||||||||||||||||||||||||||||||||||||
89 | |||||||||||||||||||||||||||||||||||||||||||||||||
90 | |||||||||||||||||||||||||||||||||||||||||||||||||
91 | Key: | Cell | Manual/Calc | Description | |||||||||||||||||||||||||||||||||||||||||||||
92 | Property | A | Manual | Property Address | |||||||||||||||||||||||||||||||||||||||||||||
93 | Owner % | B | Manual | % Owned total between Tom and Andy Combined | |||||||||||||||||||||||||||||||||||||||||||||
94 | Entity | C | Manual | LLC that owns property | |||||||||||||||||||||||||||||||||||||||||||||
95 | Units | D | Manual | # of units (individual leases) on property | |||||||||||||||||||||||||||||||||||||||||||||
96 | Purch Yr | E | Manual | Year Purchased | |||||||||||||||||||||||||||||||||||||||||||||
97 | Original loan amount | F | Calc | Original amount of CURRENT Loan, split up based on appraisal value on | |||||||||||||||||||||||||||||||||||||||||||||
98 | Current Mort Balance (Statement) | G | Calc | Last balance entered in from Mortgage statement. This is split between properties based on Appraisal Value on bulk loans | |||||||||||||||||||||||||||||||||||||||||||||
99 | FMV (Current) | H | Manual | Fair Market Value - Entered and determined manually | |||||||||||||||||||||||||||||||||||||||||||||
100 | Appraised Value | I | Manual | Most recent refinance bank appraisal - matches Loan Start Date |