Portfolio Pulse

Year

Month

4,936 total units

Occupancy

Current Occ.

—

Projected Occ.

—

Total Units

—

in portfolio

Physical Occupancy % — By Fund (T-12)

Rent Growth

RG Incl. Reno

—

RG Excl. Reno

—

Organic growth

Net Eff. Rent

—

Rent Growth — Incl. vs Excl. Renovation (%)

Unit Activity

Renewals

—

units

Renewal %

—

of total units

Renewal Conversion

—

of expiring leases

Lease Expiration — Next 6 Quarters (% of total units)

Supporting Leasing Signals

Loss-to-Lease Gap

—

Avg Concession

—

Notice-to-Vacate

—

Avg Lease Term

—

Rental Summary UW Occupancy: not supplied —

Year

Month

Revenue

Total Revenue

—

Net Rental Revenue

—

Revenue Growth YoY

—

Avg Gross Rent

—

Actual vs Budget vs UW ($K/mo)

Actual Budget UW

Expense

Total Expenses

—

Opex Ratio

—

R&M / Unit

—

Contract Svcs / Unit

—

Variance by Category — Actual vs Budget ($K)

NOI / Cash Flow

NOI

—

NOI Margin

—

Net Cash Flow

—

after debt service

NOI At-Risk

—

NOI Margin — Actual vs Budget vs UW (%)

Actual Budget UW

Over-Budget GL Drivers

Data published as —

Loan Analytics

Data as of —

Timeline timing is measured from the latest complete monthly dashboard period. Weighted interest rate is UPB-weighted across loans.

Loan Event Timeline

I/O Expirations

Assets starting amortization

Loan Maturities

UPB due by maturity date

Debt Coverage Screening

Lowest DSCR

Assets closest to coverage threshold

Assets Shown

Highest DSCR

Assets with strongest debt coverage

Assets Shown

Lowest LTV Screening

Lower leverage · potential refi / upsize headroom

Property	Fund	UPB	LTV	DSCR

From Quarter

To Quarter (As-of)

KPI

Quarterly Time-Series Data

Loading upload requirements…

LTV target

0%100%

Revised Rate applied to resized debt

0%8%

LTV target updates UpSize Potential. Revised Rate updates R_DSCR.

Loading loan calculations…

Unit Portfolio

Prop	Fund	State	GREV	Mort	LTV	UpSize Potential	Int Rate	Term	Duration	I/O Exp	Exp	Lender	Broker	DSCR	R_DSCR

CapEx by Fund

CapEx % Completion

Unit Reno % Completion

Unit Reno % Completion (Total Units)

ROI

Rent Growth (W/ Reno) & (W/O Reno)

Rent Growth (W/ Reno)

Rent Growth (W/O Reno)

CapEx by Fund

CapEx by Property