UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM ABS-15G/A

 

ASSET-BACKED SECURITIZER

REPORT PURSUANT TO SECTION 15G

OF THE SECURITIES EXCHANGE ACT OF 1934

 

Check the appropriate box to indicate the filing obligation to which this form is intended to satisfy:

[_]Rule 15Ga-1 under the Exchange Act (17 CFR 240.15Ga-1) for the reporting period _________ to __________.

Date of Report (Date of earliest event reported): ___________

Commission File Number of securitizer: ___________

Central Index Key Number of securitizer: ___________

 
(Name and telephone number, including area code,
of the person to contact in connection with this filing)

Indicate by check mark whether the securitizer has no activity to report for the initial period pursuant to Rule 15Ga-1(c)(1): [_]

Indicate by check mark whether the securitizer has no activity to report for the quarterly period pursuant to Rule 15Ga-1(c)(2)(i): [_]

Indicate by check mark whether the securitizer has no activity to report for the annual period pursuant to Rule 15Ga-1(c)(2)(ii): [_]

[X]Rule 15Ga-2 under the Exchange Act (17 CFR 240.15Ga-2).

Central Index Key Number of depositor: 0001625909

Progress Residential 2019-SFR2 Trust
(Exact name of issuing entity as specified in its charter)

Central Index Key Number of issuing entity (if applicable): ___________

Central Index Key Number of underwriter (if applicable): ___________

Ariel Amir- (469) 857-8588
(Name and telephone number, including area code,
of the person to contact in connection with this filing)

 

 

INFORMATION TO BE INCLUDED IN THE REPORT

PART I: REPRESENTATION AND WARRANTY INFORMATION

N/A

PART II: FINDINGS AND CONCLUSIONS OF THIRD-PARTY DUE DILIGENCE REPORTS

Item 2.01 Findings and Conclusions of a Third Party Due Diligence Report Obtained by the Issuer

The disclosures required by Rule 15Ga-2 (17 CFR 240.15Ga-2) are attached hereto as Exhibits to this Form ABS-15G. Please see the Exhibit Index for the related information.

EXPLANATORY NOTE

This is Amendment No. 1 to the Form ABS-15G. This form is being filed for the sole purpose of filing an amended Exhibit 99.1 to the Form ABS-15G. No other changes have been made to the form.

 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the reporting entity has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date:  April 4, 2019

Progress Residential Depositor, LLC

  (Depositor)
   
   
  By: /s/ Ariel Amir                    
  Name: Ariel Amir
  Title: General Counsel

 

 

 

 

EXHIBIT INDEX

99.1 Green River Capital, LLC Certification of Services Performed
99.2 OS National, LLC HOA Discrepancy Review
99.3 SingleSource Property Solutions, LLC Report of Valuation Review
99.4 Independent Accountants’ Report on Applying Agreed-Upon Procedures

 

 

 

Exhibit 99.1

 

CERTIFICATION OF SERVICES PERFORMED

 

April 4, 2019

 

Reference is made to that certain Loan Agreement (the “Loan Agreement”) to be entered into by and between Progress Residential Borrower 7, LLC (“Borrower”) and German American Capital Corporation (“Client”). Capitalized terms used herein without definition have the respective meanings ascribed thereto in the Loan Agreement.

I do hereby certify to Borrower and Client, to the best of my knowledge and belief, that Green River Capital, LLC (“GRC”) has completed certain due diligence services ordered by Client under the Evaluation Services Agreement dated April 4, 2019, between GRC and Client, in connection with the borrowing of the Loan for certain residential rental properties (the “Properties” and each, a “Property”) contained in the data tape entitled “Progress 2019-SFR2 Data Tape_1.31.19_v05_Password.xlsx” dated as of January 31, 2019 (the “Data Tape”). Furthermore;

1.       GRC has reviewed the Lease for each Property provided by Client and has determined that (a) each such Lease has been executed by the applicable tenant, (b) the monthly rental payment under each such Lease and the Lease commencement and expiration dates match the information included in the Data Tape and (c) all Section 8 Leases are correctly reported as such on the Data Tape.

2.       GRC has reviewed the Data Tape and, based on a review of the Broker Price Opinion for each Property, GRC has verified that the values presented on the Data Tape are correct.

3.       GRC has reviewed the Data Tape, which indicates which Properties have or do not have an active homeowners’, condominium, or other common-interest community association (“HOA”) and has confirmed, based on, among other things, including title review and that certain letter provided by OS National, LLC dated on or about the date hereof (the “OS National Report”), that the data provided by Borrower on the Data Tape is correctly reported except as otherwise set forth in the OS National Report.

4.       GRC has reviewed the purchase documentation provided by the Borrower for each Property in order to compare the purchase price provided in the purchase documents against the purchase price field included in the Data Tape. GRC has verified the correct values on the Data Tape.

5.       GRC has reviewed the total investment basis for each Property on the general ledger for the Borrower and verified that the amount corresponds to the amount reflected on the Data Tape.

 

 

[Signature Page Follows]

 

 

 

 

IN WITNESS WHEREOF, the undersigned has caused this certificate to be executed as of the date set forth above.

 

    GREEN RIVER CAPITAL, LLC
       
       
    /s/ Richard Lundbeck  
    Name: Richard Lundbeck  
    Title: Senior Vice President  
       
       
       
       

 

 

 

Exhibit 99.2

   

3097 Satellite Blvd., Bldg. 700, Ste. 400, Duluth, GA 30096

770.497.9100

 

4 April 2019

Progress Residential Master Trust
40 West 57th Street, 15th Floor
New York, NY 10019

RE: Progress Residential Depositor, LLC (the “Issuing Entity”) HOA Discrepancy Review

Ladies and Gentlemen:

In connection with the offering (the “Offering”) of the securities of the Issuing Entity referenced above, we have conducted the HOA Discrepancy Review further described below. The review was conducted in accordance with what we believe to be customary residential title practice and was intended to assist in resolving certain discrepancies regarding whether specified properties may be subject to an active homeowners’, condominium, or other common-interest community association (each an “HOA”) as of the date hereof. A more detailed description of services performed and of our findings and conclusions is set forth below. The description below is intended to satisfy the disclosure requirements of Items 4 and 5 of FORM ABS DUE DILIGENCE-15E, which form has been provided to you concurrently herewith.

I. Manner and Scope of Review Performed (Item 4 of Form ABS Due Diligence-15E)

a. Background.

We have been informed that:

1. The securities are to be secured by, among other things, a mortgage loan (the “Mortgage Loan”) primarily secured by certain residential rental properties (the “Properties”).

2. Some of the Properties were previously designated by Progress Residential Master Trust (the “Loan Sponsor”) as not being subject to an HOA (“Non-HOA Properties”).

3. Based upon a review of the Properties conducted by a third party, certain discrepancies may have been identified suggesting that certain of the Non-HOA Properties may in fact be subject to an HOA; and/or an HOA Discrepancy Review for certain properties was deemed appropriate by the Loan Sponsor.

b. Properties Subject to Review. [(1) through (3) of Item 4.]

Page | 1

 

The Loan Sponsor and/or Loan Sponsor’s agent provided us with a list of properties with respect to which we were requested to perform our HOA Discrepancy Review (each, a “Subject Property”; collectively, the “Subject Properties”). The list of Subject Properties is attached hereto as Schedule I. Our HOA Discrepancy Review did not include “sampling” the pool.  The Subject Properties were not chosen using randomization, probability sampling, or any other statistical methodology.  Rather, the Subject Properties were identified by you.  Accordingly, they may not be representative of the entire pool, as to which we make no representation.

c. How the Review Was Conducted. [(4) of Item 4]

We applied what we believe to be customary residential title practice to locate evidence that a Subject Property may be subject to an active HOA. We and/or our third-party vendor(s) employ a variety of customary searching methods, the most salient of which are described below, that are reasonably designed to reveal evidence regarding the existence of an active HOA (the “HOA Discrepancy Review”). Every property is unique, and not every search method is employed with respect to each of the Subject Properties. These methods are intended to allow us to reach a reasonable judgment regarding the likely existence of an active HOA. However, for a variety of reasons, including the reasons described below under “Limitations of Searching Methods,” it is not possible to determine with absolute certainty that no active HOA exists with respect to the Subject Properties.

Customary Searching Methods. Set forth below are certain customary inquiries which we and our third-party vendor(s) employ to locate evidence that an active HOA may exist. As noted, not all of these methods are used for every Subject Property.

1. Review of DCCR. In some instances, inquiry is made regarding whether the property is subject to any Declaration of Covenants, Conditions and Restriction (“DCCR”) or similar documentation. Where a DCCR does exist, it may be examined to ascertain whether the creation of an HOA was contemplated.

2. Review of state registrations. A search of appropriate state records is sometimes conducted to ascertain whether an HOA has been registered as may be required by applicable law.

3. Internet searches. Standard search engines may be used to search the internet for evidence of an active HOA.

4. Review of prior mortgages. Certain mortgages to which the Subject Properties were previously subject may be reviewed, in order to ascertain whether a rider had been attached which would indicate that a Subject Property is part of a Planned Unit Development. This type of rider is intended to give the lender the right to pay any dues that may be owed, and therefore is commonly used where an active HOA is present.

5. Contacting listing agents. Inquiry is sometimes made of one or two listing agents who appear to list other properties in the same neighborhood as the Subject Property.

Page | 2

 

6. Contacting homeowners or residents. Inquiry is sometimes made of one or two persons owning or residing at properties in the same development as the Subject Property.

 

Limitations of Searching Methods.

As noted, it is not possible for any inquiry to prove with absolute certainty that no HOA exists with respect to the Subject Properties, and customary searching methods are subject to certain inherent limitations. Those limitations include, but are not limited to, the following:

It is possible for an HOA to exist even though the DCCR reviewed does not contain an explicit reference to an HOA, or there appears to be no DCCR. This may happen for a number of reasons. For example, there may have been a drafting error in the DCCR, or an important amendment to the DCCR or the DCCR itself could have been misfiled or incorrectly referenced. Old or vague descriptions can also prevent this review from being definitive. It is also possible for a DCCR to contemplate an HOA, yet nonetheless one may not be active.

It is possible for an HOA to exist and yet not be registered with relevant state agencies. In some instances, an HOA may not be legally required to be registered. Furthermore, even when such a requirement applies, there may nonetheless be an HOA that is simply not in compliance with applicable registration requirements.

Many HOAs do not establish web sites or other presence on the world-wide net. Further, internet searches are, by their nature, imprecise. Thus, the lack of applicable search “hits” from general internet searching cannot prove that an HOA is not applicable to a Subject Property.

It is possible that a Subject Property has never been subject to a prior mortgage. Even where a prior mortgage does exist, it is possible for the lender to have failed to include a PUD rider in the mortgage, even if the property had been subject to an HOA.

Even when listing agents are contacted, there is no way of ensuring that any particular agent is in fact especially knowledgeable regarding any Subject Property or the neighborhood where the property is located.

Although neighborhood residents or homeowners are sometimes contacted for information, locating contact information for such persons is a random selection process. Persons contacted may not be able or willing to answer our questions, or they may even provide inaccurate information.

d. Additional Information Regarding Scope of Review. [(5) through (8) of Item 4]

We have not undertaken any data integrity or other review beyond what is described herein, nor was our review undertaken for the purpose of:

Page | 3

 

1. Satisfying any criteria for due diligence published by a nationally recognized statistical rating organization, or

2. Making any findings with respect to:

i.       Whether the origination of the Mortgage Loan conformed to, or deviated from, stated underwriting or credit extension guidelines, standards, criteria, or other requirements,

ii.       The value of the Properties or any other collateral securing the Mortgage Loan,

iii.       Whether the originators of the Mortgage Loan complied with federal, state and local laws and regulations, or

iv.       Any other factor or characteristic of the Mortgage Loan that would be material to the likelihood that the issuer of the certificates that are secured by the Mortgage Loan will pay interest and principal in accordance with applicable terms and conditions.

Our HOA Discrepancy Review is limited to the procedures set forth in (c) above. Although we believe these procedures to be customary residential title practice to locate evidence that a property may be subject to an active HOA, we make no representation regarding the sufficiency of the procedures described in (c) above, either for the purpose for which this report has been requested or for any other purpose.

II. Summary of Findings and Conclusions from Our Review (Item 5 of Form ABS Due Diligence-15E)

Based upon the HOA Diligence Review conducted in accordance with the procedures outlined in Part I above, and assuming the accuracy of the information contained in the documents described therein, we concluded, as set forth in more detail in Schedule I attached hereto and subject to the limitations set forth herein, that:

To our knowledge, after inquiry as described above, 4 of 270 of the Subject Properties set forth on Schedule I are subject to an active and mandatory HOA.

Our conclusions are limited to the matters expressly stated herein, and no opinion is implied or may be inferred beyond the matters expressly stated herein.  The conclusions expressed herein are given only as of the dates when the research was conducted, and we undertake no responsibility to update or supplement this report after the dates thereof for any reason.

Page | 4

 

 

This report was prepared solely for the benefit of the addressee set forth above. It should not be relied on in any manner or for any purpose by any other person or entity, including prospective investors or ratings agencies in connection with the offering referenced above (collectively, “Third Parties”), except for placement agents involved directly with the placement of this securitization transaction. Accordingly, this report was not intended to create, and shall not be deemed to create any benefits, rights, duties, or obligations in or to, any such Third Parties.

Except as required by law, this report may not be quoted in whole or in part, including in any prospectus or offering memorandum, without our prior written consent.  In addition, this report is not assignable to any person or entity without our prior written approval.

OS National LLC
 
 
By: /s/ Jim Duggan  
Name: Jim Duggan
Title: Director of Institutional Transactions

Page | 5

 

Schedule I

Client Code Address HOA Status
163723 13017 Brians Creek Dr APPARENT HOA PROPERTY
55046 7334 Parks Trl APPARENT HOA PROPERTY
71414 133 Mitchell Dr APPARENT HOA PROPERTY
106669 66 S Wynnoak Cir APPARENT HOA PROPERTY
105002 8608 Wellington Loop APPARENT NON-HOA PROPERTY
105048 30243 Glenham Ct APPARENT NON-HOA PROPERTY
108879 1522 Firewheel Dr APPARENT NON-HOA PROPERTY
109010 4020 Windell Pl APPARENT NON-HOA PROPERTY
122792 219 Lookout Dr APPARENT NON-HOA PROPERTY
124611 7141 Java Dr APPARENT NON-HOA PROPERTY
125240 1641 Firewheel Dr APPARENT NON-HOA PROPERTY
126774 1571 Oak Hill Trl APPARENT NON-HOA PROPERTY
126941 29805 Morningmist Dr APPARENT NON-HOA PROPERTY
155999 1983 Apopka Dr APPARENT NON-HOA PROPERTY
157126 2607 Shilo Ct APPARENT NON-HOA PROPERTY
158363 28807 Raindance Ave APPARENT NON-HOA PROPERTY
160489 11215 NW 21st Pl APPARENT NON-HOA PROPERTY
160967 1713 Les Ct APPARENT NON-HOA PROPERTY
161246 8853 Parliament Ct APPARENT NON-HOA PROPERTY
162742 7623 17th Ave W APPARENT NON-HOA PROPERTY
163407 1536 Oak Hill Trl APPARENT NON-HOA PROPERTY
163684 8010 Swamp Flower Dr APPARENT NON-HOA PROPERTY
163767 1417 Lund Ave APPARENT NON-HOA PROPERTY
163918 555 Edward Rutledge St APPARENT NON-HOA PROPERTY
164716 542 Lewis Morris St APPARENT NON-HOA PROPERTY
164940 123 Hidalgo Ave APPARENT NON-HOA PROPERTY
165426 2698 Arron Ct APPARENT NON-HOA PROPERTY
166671 6079 Colchester Ave APPARENT NON-HOA PROPERTY
90000135 5238 Woodridge Ln APPARENT NON-HOA PROPERTY
90000520 12051 Topaz St APPARENT NON-HOA PROPERTY
90000684 133 Lookout Dr APPARENT NON-HOA PROPERTY
96069 28546 Tall Grass Dr APPARENT NON-HOA PROPERTY
48499 317 California Ct APPARENT NON-HOA PROPERTY
162045 140 Peggy Ct APPARENT NON-HOA PROPERTY
101108 4446 Wild Honey Ct APPARENT NON-HOA PROPERTY
101928 1837 Monte Alban Dr APPARENT NON-HOA PROPERTY

Page | 6

 

 

102852 904 Seabury Hill Ct APPARENT NON-HOA PROPERTY
103154 7409 Mountain Thicket St APPARENT NON-HOA PROPERTY
103479 1612 Rio Bravo Dr APPARENT NON-HOA PROPERTY
103770 509 Casa del Norte Dr APPARENT NON-HOA PROPERTY
105500 1932 Monte Alban Dr APPARENT NON-HOA PROPERTY
106355 4530 Calico Cliff Ct APPARENT NON-HOA PROPERTY
106699 4643 Cliff Breeze Dr APPARENT NON-HOA PROPERTY
106876 1811 Panther Pl APPARENT NON-HOA PROPERTY
109047 3737 Saint Phillip Ct APPARENT NON-HOA PROPERTY
121327 6717 White Lakes Ave APPARENT NON-HOA PROPERTY
124957 5223 Variety Ave APPARENT NON-HOA PROPERTY
125609 5004 Camino del Santo Pkwy APPARENT NON-HOA PROPERTY
13059 115 Trout Creek Ct APPARENT NON-HOA PROPERTY
36893 6309 Allspice Ct APPARENT NON-HOA PROPERTY
47616 6558 Candy Apple Cir APPARENT NON-HOA PROPERTY
53633 7125 Tropical Island Cir APPARENT NON-HOA PROPERTY
54093 7855 Blue Brook Dr APPARENT NON-HOA PROPERTY
74601 2205 Farmouth Cir APPARENT NON-HOA PROPERTY
88102 4642 Woodview St APPARENT NON-HOA PROPERTY
90001743 2511 Cactus Hill Dr APPARENT NON-HOA PROPERTY
96147 5421 Sea Water Way APPARENT NON-HOA PROPERTY
99455 5239 Nest Ct APPARENT NON-HOA PROPERTY
166601 3027 Candlelite Dr APPARENT NON-HOA PROPERTY
106982 3720 Hollow Wood Dr APPARENT NON-HOA PROPERTY
127491 2729 Briarpatch Dr APPARENT NON-HOA PROPERTY
158931 12818 Illinois Woods Ln APPARENT NON-HOA PROPERTY
159260 228 Ball Park Ave APPARENT NON-HOA PROPERTY
160083 12695 Westport Cir APPARENT NON-HOA PROPERTY
160143 4123 1st Ave E APPARENT NON-HOA PROPERTY
160483 116 Brook Woode Ave APPARENT NON-HOA PROPERTY
160509 524 McArthur Ave APPARENT NON-HOA PROPERTY
160660 2321 Lyncrest Ct APPARENT NON-HOA PROPERTY
160762 12834 Illinois Woods Ln APPARENT NON-HOA PROPERTY
160970 717 Isleton Dr APPARENT NON-HOA PROPERTY
161007 6914 Oldgate Cir APPARENT NON-HOA PROPERTY
161637 1124 Blufield Ave APPARENT NON-HOA PROPERTY
161651 12740 Westport Cir APPARENT NON-HOA PROPERTY
162458 2027 Helm Ln APPARENT NON-HOA PROPERTY

Page | 7

 

 

162521 1466 Denlow Ln APPARENT NON-HOA PROPERTY
162626 19408 NW 83rd Ave APPARENT NON-HOA PROPERTY
162677 4149 Riverwood Dr APPARENT NON-HOA PROPERTY
162945 12710 Hampton Park Blvd APPARENT NON-HOA PROPERTY
162957 175 Martin Cir APPARENT NON-HOA PROPERTY
162987 14936 Glasgow Ct APPARENT NON-HOA PROPERTY
163083 265 Las Palmas St APPARENT NON-HOA PROPERTY
163263 14638 Autumn Ave APPARENT NON-HOA PROPERTY
164086 4088 Everett Ave APPARENT NON-HOA PROPERTY
164197 826 Oliver Ellsworth St APPARENT NON-HOA PROPERTY
164202 1327 Maximilian Dr APPARENT NON-HOA PROPERTY
164384 147 Viscaya Ave APPARENT NON-HOA PROPERTY
166564 4814 Weasel Dr APPARENT NON-HOA PROPERTY
167315 101 Malaga St APPARENT NON-HOA PROPERTY
167318 1045 Julia Heights Dr APPARENT NON-HOA PROPERTY
167341 13806 Callington Dr APPARENT NON-HOA PROPERTY
167421 911 NW 7th St APPARENT NON-HOA PROPERTY
167537 2735 Talladega Dr APPARENT NON-HOA PROPERTY
167556 4131 Quail Briar Dr APPARENT NON-HOA PROPERTY
36017 30035 Morningmist Dr APPARENT NON-HOA PROPERTY
36540 30439 Wrencrest Dr APPARENT NON-HOA PROPERTY
56382 1430 Maximilian Dr APPARENT NON-HOA PROPERTY
72890 28434 Meadowrush Way APPARENT NON-HOA PROPERTY
88560 28147 Brokenmead Path APPARENT NON-HOA PROPERTY
90000192 206 Twisting Trl APPARENT NON-HOA PROPERTY
90000548 2661 20th St APPARENT NON-HOA PROPERTY
90000626 973 Grassy Island Ln APPARENT NON-HOA PROPERTY
90000828 10261 Heathcliff St APPARENT NON-HOA PROPERTY
90001347 14145 Kingmont St APPARENT NON-HOA PROPERTY
90001353 12252 Ronald St APPARENT NON-HOA PROPERTY
90001441 4539 Cypress St APPARENT NON-HOA PROPERTY
90001460 8604 Cavendish Dr APPARENT NON-HOA PROPERTY
105429 4167 Arapaho Dr APPARENT NON-HOA PROPERTY
107370 5270 Gable Ridge Way APPARENT NON-HOA PROPERTY
108037 2880 Emerald Springs Dr APPARENT NON-HOA PROPERTY
124912 1304 Violet Ln APPARENT NON-HOA PROPERTY
125601 22 McClure Ct APPARENT NON-HOA PROPERTY
127203 3000 Wellcrest Dr NW APPARENT NON-HOA PROPERTY

Page | 8

 

 

161132 500 Saddle Shoals Dr APPARENT NON-HOA PROPERTY
165900 275 Vaness Dr APPARENT NON-HOA PROPERTY
36542 820 Brandon Dr APPARENT NON-HOA PROPERTY
54134 260 Hunt Club Cir APPARENT NON-HOA PROPERTY
59267 350 Anna Ave APPARENT NON-HOA PROPERTY
59629 5340 Tomahawk Ter APPARENT NON-HOA PROPERTY
90000296 1878 S Carisbrook Pl APPARENT NON-HOA PROPERTY
90000313 841 Revena Dr APPARENT NON-HOA PROPERTY
90000330 2070 Cherokee Ridge Trl NW APPARENT NON-HOA PROPERTY
90000994 1095 Kentucky Dr APPARENT NON-HOA PROPERTY
90001012 6013 Valley Green Rd APPARENT NON-HOA PROPERTY
90001045 120 Ann Pl APPARENT NON-HOA PROPERTY
90001047 124 Bethany Manor Dr APPARENT NON-HOA PROPERTY
90001091 1406 Oak Knoll Dr NE APPARENT NON-HOA PROPERTY
90001093 1936 Pueblo Dr APPARENT NON-HOA PROPERTY
90001610 907 Nature Trl APPARENT NON-HOA PROPERTY
90001619 692 Jockey Ln APPARENT NON-HOA PROPERTY
90001621 2830 Emerald Springs Dr APPARENT NON-HOA PROPERTY
96109 460 Kyles Cir APPARENT NON-HOA PROPERTY
165334 4022 Magnolia Dr APPARENT NON-HOA PROPERTY
101297 2708 Baird Dr APPARENT NON-HOA PROPERTY
102036 2670 Pinnacle Dr APPARENT NON-HOA PROPERTY
126665 165 Susan Dr APPARENT NON-HOA PROPERTY
159761 2110 Hedgelawn Dr APPARENT NON-HOA PROPERTY
106904 75 Misty Hill Cv APPARENT NON-HOA PROPERTY
121296 6341 Fairway Heights Cv APPARENT NON-HOA PROPERTY
123476 1605 S Frence Creek Cv APPARENT NON-HOA PROPERTY
124620 2717 Twisted Oak Cv N APPARENT NON-HOA PROPERTY
127565 1030 Jessica Lauren Dr APPARENT NON-HOA PROPERTY
100389 774 Poplar Ct APPARENT NON-HOA PROPERTY
103401 3309 Bentgate Ct APPARENT NON-HOA PROPERTY
105551 1218 Redding Dr APPARENT NON-HOA PROPERTY
105581 1400 Lay St APPARENT NON-HOA PROPERTY
105788 1931 Tulia St APPARENT NON-HOA PROPERTY
129023 1145 Essex Dr APPARENT NON-HOA PROPERTY
160324 1134 Rimcrest Dr APPARENT NON-HOA PROPERTY
162967 1753 Venus Dr W APPARENT NON-HOA PROPERTY
164787 1008 Bumble Bee Dr APPARENT NON-HOA PROPERTY

Page | 9

 

 

98124 863 Sonora Ln APPARENT NON-HOA PROPERTY
53161 13245 N 56th Ave APPARENT NON-HOA PROPERTY
71860 446 W Manor St APPARENT NON-HOA PROPERTY
89227 7014 W Jenan Dr APPARENT NON-HOA PROPERTY
93609 9310 W Sanna St APPARENT NON-HOA PROPERTY
93729 8539 W Diana Ave APPARENT NON-HOA PROPERTY
160122 1018 Corallita Ct APPARENT NON-HOA PROPERTY
163600 2937 Dakota Dr APPARENT NON-HOA PROPERTY
167329 128 Granada St APPARENT NON-HOA PROPERTY
54589 10946 Lauren Oak Ln S APPARENT NON-HOA PROPERTY
97357 1068 Larch Way APPARENT NON-HOA PROPERTY
105053 147 Old Hickory Way APPARENT NON-HOA PROPERTY
163757 327 Prescott Ct APPARENT NON-HOA PROPERTY
167730 1610 Landing Ct APPARENT NON-HOA PROPERTY
53514 1011 Bowman Way APPARENT NON-HOA PROPERTY
54729 41 Darby Ct APPARENT NON-HOA PROPERTY
90001008 3600 Biltmore Oaks Dr APPARENT NON-HOA PROPERTY
164272 148 Meadow Glen Dr APPARENT NON-HOA PROPERTY
164538 4234 Ansar Ln APPARENT NON-HOA PROPERTY
165354 7416 Iron Rock Rd APPARENT NON-HOA PROPERTY
100909 5918 Tommy Joe Dr APPARENT NON-HOA PROPERTY
106505 1922 Cresent Ln APPARENT NON-HOA PROPERTY
107090 2799 Russum Dr APPARENT NON-HOA PROPERTY
107242 8140 Park Pike Dr APPARENT NON-HOA PROPERTY
107424 2605 Olivia Ln APPARENT NON-HOA PROPERTY
107600 8341 Grayce Dr # 2 APPARENT NON-HOA PROPERTY
108467 7292 Crystal Dr APPARENT NON-HOA PROPERTY
110554 7351 Crystal Dr APPARENT NON-HOA PROPERTY
121061 2686 Pinnacle Dr APPARENT NON-HOA PROPERTY
121633 7504 Essayons Dr APPARENT NON-HOA PROPERTY
121824 7892 Jane Ayre Dr APPARENT NON-HOA PROPERTY
122029 5650 Carter Dr APPARENT NON-HOA PROPERTY
142698 5711 Carter Dr APPARENT NON-HOA PROPERTY
161456 4064 Sidlehill Dr APPARENT NON-HOA PROPERTY
163284 7916 Ridgedale Dr APPARENT NON-HOA PROPERTY
164028 10824 Ridgefield Dr APPARENT NON-HOA PROPERTY
165129 7832 Sarah Ann Dr S APPARENT NON-HOA PROPERTY
165819 8124 Loden Cv APPARENT NON-HOA PROPERTY

Page | 10

 

 

167127 2851 Pinnacle Dr APPARENT NON-HOA PROPERTY
167654 7576 De Fleury Bnd E APPARENT NON-HOA PROPERTY
105137 9216 Aloysia Ln APPARENT NON-HOA PROPERTY
106965 6022 Patric Alan Ct APPARENT NON-HOA PROPERTY
108850 280 Patrick Ave SW APPARENT NON-HOA PROPERTY
108891 3063 Champion Ln SW APPARENT NON-HOA PROPERTY
110071 1554 Kindred Cir NW APPARENT NON-HOA PROPERTY
122190 6133 Goldenfield Dr APPARENT NON-HOA PROPERTY
122266 6332 Goldenfield Dr APPARENT NON-HOA PROPERTY
128163 519 Clearwater Dr NW APPARENT NON-HOA PROPERTY
164250 11818 Harris Ridge Dr APPARENT NON-HOA PROPERTY
165988 6918 Lowen Rd APPARENT NON-HOA PROPERTY
166394 2557 Paddle Pl NW APPARENT NON-HOA PROPERTY
128415 4729 Cliff Breeze Dr APPARENT NON-HOA PROPERTY
102705 7908 Jills Creek Dr APPARENT NON-HOA PROPERTY
102708 9336 Starcross Ave APPARENT NON-HOA PROPERTY
104414 325 Garden Springs Dr APPARENT NON-HOA PROPERTY
104421 55 Misty Meadows Cv APPARENT NON-HOA PROPERTY
104427 450 Garden Springs Dr APPARENT NON-HOA PROPERTY
104668 1461 Far Dr APPARENT NON-HOA PROPERTY
104740 9317 Barrow Dr APPARENT NON-HOA PROPERTY
104780 1512 Far Dr APPARENT NON-HOA PROPERTY
105327 10237 N Green Moss Dr APPARENT NON-HOA PROPERTY
106290 9875 Averbury Dr APPARENT NON-HOA PROPERTY
106926 10121 Lynham Dr APPARENT NON-HOA PROPERTY
106937 1723 Brentford Cv APPARENT NON-HOA PROPERTY
107668 1550 Far Dr APPARENT NON-HOA PROPERTY
107673 10198 Woodland Hills Dr APPARENT NON-HOA PROPERTY
107811 9708 Swingbridge Cv W APPARENT NON-HOA PROPERTY
108011 1719 Brentford Cv APPARENT NON-HOA PROPERTY
108640 10229 Sterling Ridge Dr APPARENT NON-HOA PROPERTY
109852 1463 Far Dr APPARENT NON-HOA PROPERTY
121421 835 N Ericson Rd APPARENT NON-HOA PROPERTY
122731 1026 Coolidge Cv APPARENT NON-HOA PROPERTY
122924 1441 Siskin Dr APPARENT NON-HOA PROPERTY
123417 4570 Wood Fox Cv APPARENT NON-HOA PROPERTY
125016 1153 Hunters Green Cir S APPARENT NON-HOA PROPERTY
125847 6662 Dawnhill Rd APPARENT NON-HOA PROPERTY

Page | 11

 

 

126495 7720 Hunters Green Cir N APPARENT NON-HOA PROPERTY
128526 360 Lida Ln APPARENT NON-HOA PROPERTY
153669 6744 Whitten View Ln APPARENT NON-HOA PROPERTY
157340 3013 Mesquite Dr APPARENT NON-HOA PROPERTY
160283 817 Carmen Way APPARENT NON-HOA PROPERTY
160426 2025 Zion Ln APPARENT NON-HOA PROPERTY
160427 1901 O Leary Ct APPARENT NON-HOA PROPERTY
160892 5059 Nina Marie Ave APPARENT NON-HOA PROPERTY
161272 1838 Bridget Dr APPARENT NON-HOA PROPERTY
161428 6029 Marley St APPARENT NON-HOA PROPERTY
161447 565 County Farm Rd APPARENT NON-HOA PROPERTY
161450 2769 Misty Bay Dr APPARENT NON-HOA PROPERTY
161706 2729 Breezy Ridge Trl APPARENT NON-HOA PROPERTY
161789 844 Pin Oak Dr APPARENT NON-HOA PROPERTY
161881 6020 Marley St APPARENT NON-HOA PROPERTY
161913 1482 Lawson Dr APPARENT NON-HOA PROPERTY
161991 2811 Misty Bay Dr APPARENT NON-HOA PROPERTY
162098 3942 Tamara Dr APPARENT NON-HOA PROPERTY
162115 11828 Douglass St APPARENT NON-HOA PROPERTY
162701 505 Rosie Mae Ct APPARENT NON-HOA PROPERTY
163060 434 Indian Park Dr APPARENT NON-HOA PROPERTY
163183 5956 Armistead St APPARENT NON-HOA PROPERTY
163569 602 Hounds Run APPARENT NON-HOA PROPERTY
163732 5024 Hectare Ln APPARENT NON-HOA PROPERTY
163834 1020 Milano Cv APPARENT NON-HOA PROPERTY
163860 1064 Tammy Sue Ln APPARENT NON-HOA PROPERTY
163861 1046 Tammy Sue Ln APPARENT NON-HOA PROPERTY
163954 259 Chaney Blvd APPARENT NON-HOA PROPERTY
164738 7099 Show Boat Ln APPARENT NON-HOA PROPERTY
165121 106 Chapel Brook Way APPARENT NON-HOA PROPERTY
165127 3048 Ace Wintermeyer Dr APPARENT NON-HOA PROPERTY
165172 1985 Berry Hollow Dr APPARENT NON-HOA PROPERTY
165492 201 Bill Stewart Blvd APPARENT NON-HOA PROPERTY
165564 6689 Whitten View Ln APPARENT NON-HOA PROPERTY
166093 375 Abbie Rd APPARENT NON-HOA PROPERTY
166946 401 Shadylake Dr APPARENT NON-HOA PROPERTY
167032 121 Howard Woody Dr APPARENT NON-HOA PROPERTY
168115 1135 Cason Ln APPARENT NON-HOA PROPERTY

Page | 12

 

 

96895 1606 Farkleberry Dr APPARENT NON-HOA PROPERTY
109845 1020 Beechwood Dr APPARENT NON-HOA PROPERTY
125506 317 W Glen Meadow Dr APPARENT NON-HOA PROPERTY
129108 1107 Falconcrest Ct APPARENT NON-HOA PROPERTY
162465 3404 Roddy Dr APPARENT NON-HOA PROPERTY
163497 3501 Chapel Pointe Trl APPARENT NON-HOA PROPERTY

 

Page | 13

Exhibit 99.3 

 

 

 

Certification of Services Performed

 

Reference is made to that certain proposed Loan Agreement (the “Loan Agreement”), by and between PROGRESS RESIDENTIAL BORROWER 7, LLC, a Delaware limited liability company (“Borrower”) and GERMAN AMERICAN CAPITAL CORPORATION, a Maryland corporation. SingleSource Property Solutions, LLC (“SingleSource”) has been retained by German American Capital Corporation (“Client”).

 

1.I do hereby certify to Borrower and Client, to the best of my knowledge and belief, that SingleSource has completed the services ordered by Client under the Scope of Work Agreement dated March 22, 2019 between SingleSource and Client, in connection with the borrowing of the loan pursuant to the Loan Agreement for the Properties contained in the electronic file titled, “PROG 2019-SFR2” (the “Properties”). Furthermore:

 

1.SingleSource has reviewed the BPO value for each Property and has provided a value reconciliation and/or value rebuttal based on market value analysis of the subject Property as fee simple basis unencumbered with market value defined as the most probable price the subject property would sell for in an open market excluding undue influence (such process, “Value Reconciliation”). Such Value Reconciliation is contained in Schedule A attached hereto.

 

2.

The Value Reconciliation includes (i) confirmation of subject consistency by comparing photos;

(ii) comparison of the property characteristics between reports; (iii) review of sales across report(s) with regards to proximity, age, design, etc.; (iv) opinion as to the quality of the client supplied Broker Price Opinion; (v) review of data including Sitex, County Public Records, RealQuest, Realtor.com and/or Google Earth; (vi) market trend including foreclosures; (vii) identification of external influences; and (viii) an analysis of the Broker Price Opinion report with a conclusion of value.

 

[SIGNATURE FOLLOWS ON NEXT PAGE]

   
 

 

 

SingleSource Property Solutions, LLC  
     
By: /s/ Brian Cullen  
  Name: Brian Cullen  
  Title: Chief Executive Officer  

 

 

Date: April 4, 2019

   
 

Schedule A

Value Reconciliation

 

Property ID Valuation 1 Type Valuation 1 Value Valuation 1 Date Reconciled Value Reconciled Value Date
90000394 BPO $290,000 11/26/2018 $290,000 3/29/2019
90000673 BPO $171,000 11/26/2018 $165,000 3/29/2019
90000996 BPO $185,000 11/26/2018 $175,000 3/29/2019
90000992 BPO $235,000 11/26/2018 $226,000 3/28/2019
90001023 BPO $190,000 11/27/2018 $185,000 3/28/2019
90001012 BPO $179,000 11/28/2018 $180,000 3/28/2019
90000537 BPO $204,900 11/23/2018 $185,000 3/28/2019
90000330 BPO $165,000 11/27/2018 $165,000 3/30/2019
90000812 BPO $193,000 11/26/2018 $193,000 3/28/2019
90000693 BPO $208,000 11/26/2018 $195,000 3/28/2019
90000587 BPO $160,000 11/28/2018 $160,000 3/28/2019
90000873 BPO $244,000 11/23/2018 $255,000 3/30/2019
90001626 BPO $140,000 11/26/2018 $140,000 3/28/2019
90001047 BPO $215,000 11/27/2018 $193,000 3/30/2019
90000925 BPO $237,000 11/28/2018 $237,000 3/28/2019
90001430 BPO $200,000 11/28/2018 $200,000 3/30/2019
90001540 BPO $170,000 11/26/2018 $170,000 3/30/2019
34655 BPO $350,000 11/27/2018 $340,000 3/28/2019
53353 BPO $250,000 11/27/2018 $275,000 3/28/2019
55041 BPO $165,000 12/5/2018 $150,000 3/29/2019
54729 BPO $165,000 11/27/2018 $165,000 3/28/2019
35367 BPO $238,000 11/27/2018 $238,000 3/28/2019
53073 BPO $180,000 12/4/2018 $180,000 3/28/2019
36542 BPO $202,900 11/26/2018 $203,000 3/28/2019
53669 BPO $199,000 11/26/2018 $199,000 3/28/2019
53168 BPO $230,000 11/23/2018 $230,000 3/28/2019
53128 BPO $350,000 12/5/2018 $375,000 3/29/2019
2924 BPO $260,000 12/3/2018 $255,000 3/29/2019
54192 BPO $217,000 11/26/2018 $217,000 3/28/2019
54132 BPO $235,000 11/28/2018 $215,000 3/28/2019
56040 BPO $172,900 11/25/2018 $167,000 3/28/2019
56295 BPO $192,000 11/26/2018 $200,000 3/28/2019
55733 BPO $271,900 11/28/2018 $263,000 3/28/2019
55314 BPO $260,000 12/4/2018 $260,000 3/28/2019
55643 BPO $229,000 11/27/2018 $229,000 3/28/2019
36530 BPO $256,000 11/28/2018 $256,000 3/29/2019
72394 BPO $300,000 11/26/2018 $300,000 3/28/2019
72385 BPO $150,000 11/26/2018 $158,000 3/28/2019
72379 BPO $165,000 12/3/2018 $165,000 3/28/2019
72356 BPO $220,000 11/28/2018 $212,000 3/28/2019
59836 BPO $190,000 12/4/2018 $190,000 3/28/2019
10800 BPO $250,000 12/4/2018 $242,000 3/28/2019
55811 BPO $175,900 11/26/2018 $175,000 3/28/2019
72584 BPO $225,000 11/29/2018 $235,000 3/28/2019
   
 

 

72581 BPO $252,000 11/27/2018 $252,000 3/28/2019
35154 BPO $237,900 11/26/2018 $237,900 3/29/2019
57065 BPO $230,000 11/28/2018 $210,000 3/29/2019
7930 BPO $203,900 11/26/2018 $203,900 3/29/2019
35442 BPO $215,000 11/26/2018 $215,000 3/29/2019
71126 BPO $215,000 12/4/2018 $210,000 3/29/2019
49082 BPO $168,000 11/26/2018 $168,000 3/29/2019
10104 BPO $240,000 11/26/2018 $245,000 3/29/2019
59949 BPO $260,000 11/28/2018 $260,000 4/1/2019
71542 BPO $245,000 11/28/2018 $245,000 3/29/2019
71602 BPO $240,000 11/27/2018 $230,000 3/29/2019
86843 BPO $230,000 11/27/2018 $230,000 3/29/2019
71896 BPO $250,000 11/26/2018 $250,000 3/29/2019
35901 BPO $237,000 11/26/2018 $237,000 3/29/2019
86367 BPO $220,000 11/26/2018 $220,000 3/29/2019
74574 BPO $180,000 11/28/2018 $170,000 3/29/2019
87171 BPO $175,900 11/27/2018 $215,000 4/1/2019
86544 BPO $175,000 11/29/2018 $184,000 3/29/2019
85773 BPO $223,000 11/27/2018 $223,000 4/1/2019
93754 BPO $225,000 11/26/2018 $215,000 3/29/2019
90669 BPO $187,000 11/26/2018 $187,000 3/29/2019
13936 BPO $280,000 11/28/2018 $280,000 4/1/2019
87510 BPO $280,000 12/3/2018 $285,000 4/1/2019
93762 BPO $221,900 11/26/2018 $221,900 3/29/2019
87390 BPO $242,000 11/26/2018 $242,000 3/29/2019
86249 BPO $182,900 11/28/2018 $183,000 3/29/2019
90245 BPO $220,000 12/4/2018 $220,000 4/1/2019
93703 BPO $189,900 11/26/2018 $180,000 3/29/2019
93713 BPO $201,000 11/26/2018 $206,000 3/29/2019
89054 BPO $252,000 12/6/2018 $252,000 4/2/2019
92897 BPO $229,000 11/27/2018 $224,000 3/29/2019
86647 BPO $230,000 11/27/2018 $230,000 3/29/2019
87497 BPO $236,000 11/28/2018 $236,000 3/31/2019
74002 BPO $240,000 11/26/2018 $240,000 3/29/2019
59559 BPO $220,000 11/27/2018 $244,000 3/29/2019
90224 BPO $235,000 11/28/2018 $235,000 3/31/2019
6659 BPO $290,000 11/26/2018 $290,000 3/30/2019
90360 BPO $233,000 11/26/2018 $233,000 3/29/2019
94145 BPO $265,000 11/27/2018 $265,000 3/29/2019
93161 BPO $230,000 11/26/2018 $223,000 3/31/2019
93729 BPO $222,000 12/5/2018 $222,000 3/30/2019
92453 BPO $220,000 11/27/2018 $220,000 3/29/2019
86432 BPO $250,000 11/23/2018 $250,000 3/30/2019
94318 BPO $245,000 11/26/2018 $232,000 3/29/2019
92734 BPO $294,000 11/26/2018 $280,000 3/29/2019
86313 BPO $227,000 11/27/2018 $253,000 4/1/2019
96271 BPO $202,900 11/27/2018 $202,900 3/30/2019
73017 BPO $216,000 11/27/2018 $204,000 3/30/2019
98238 BPO $229,000 11/26/2018 $224,000 3/30/2019
96589 BPO $160,000 11/26/2018 $160,000 3/30/2019
97446 BPO $190,000 11/27/2018 $190,000 3/30/2019
96069 BPO $222,900 11/27/2018 $222,900 3/30/2019
99188 BPO $285,000 11/28/2018 $285,000 3/30/2019
72225 BPO $218,900 11/27/2018 $218,900 3/30/2019
   
 

 

99348 BPO $219,000 11/26/2018 $219,000 3/30/2019
96690 BPO $183,000 11/26/2018 $175,000 3/30/2019
96348 BPO $320,000 12/4/2018 $301,000 3/30/2019
99679 BPO $310,000 11/29/2018 $310,000 3/30/2019
99766 BPO $235,000 11/28/2018 $195,000 3/30/2019
99688 BPO $184,000 11/28/2018 $184,000 3/31/2019
97743 BPO $280,000 11/28/2018 $280,000 4/2/2019
98124 BPO $187,900 11/28/2018 $192,000 3/30/2019
91599 BPO $218,900 11/27/2018 $209,000 3/30/2019
100401 BPO $174,000 11/27/2018 $174,000 3/30/2019
97747 BPO $245,000 11/27/2018 $245,000 3/28/2019
98526 BPO $225,000 11/28/2018 $225,000 3/28/2019
99866 BPO $208,000 12/5/2018 $208,000 3/28/2019
101922 BPO $190,000 11/29/2018 $190,000 3/28/2019
99455 BPO $240,000 11/27/2018 $240,000 4/2/2019
99803 BPO $197,000 11/26/2018 $197,000 3/28/2019
85244 BPO $262,000 11/28/2018 $270,000 4/2/2019
101347 BPO $230,900 11/26/2018 $231,000 3/28/2019
100931 BPO $209,000 11/26/2018 $196,000 3/28/2019
101809 BPO $208,000 11/27/2018 $208,000 3/28/2019
100972 BPO $145,000 11/27/2018 $145,000 3/30/2019
105576 BPO $449,000 11/26/2018 $425,000 3/30/2019
105583 BPO $240,000 11/29/2018 $240,000 3/30/2019
105581 BPO $193,000 11/24/2018 $193,000 3/30/2019
101655 BPO $186,900 11/26/2018 $195,000 3/30/2019
88102 BPO $270,000 11/27/2018 $270,000 4/2/2019
105130 BPO $265,000 11/26/2018 $265,000 4/3/2019
96342 BPO $215,000 12/3/2018 $215,000 4/1/2019
101051 BPO $239,000 11/27/2018 $235,000 3/31/2019
106140 BPO $185,000 11/27/2018 $195,000 3/31/2019
106129 BPO $180,000 11/27/2018 $180,000 3/30/2019
103158 BPO $195,000 11/26/2018 $195,000 3/30/2019
104126 BPO $258,000 11/26/2018 $258,000 3/30/2019
103165 BPO $229,900 12/3/2018 $240,000 3/30/2019
102807 BPO $223,000 12/5/2018 $200,000 3/30/2019
104427 BPO $196,900 11/27/2018 $197,000 3/30/2019
104459 BPO $225,000 11/25/2018 $225,000 4/2/2019
103267 BPO $215,000 11/27/2018 $225,000 3/30/2019
102852 BPO $280,000 12/4/2018 $280,000 3/31/2019
100227 BPO $259,000 11/26/2018 $246,000 3/30/2019
104402 BPO $251,000 11/26/2018 $244,000 3/30/2019
104710 BPO $235,000 11/27/2018 $235,000 3/31/2019
104780 BPO $182,500 11/28/2018 $203,000 3/30/2019
104329 BPO $177,000 11/28/2018 $162,000 3/30/2019
105043 BPO $283,000 12/4/2018 $235,000 3/30/2019
105486 BPO $192,000 12/3/2018 $192,000 3/30/2019
105390 BPO $250,000 11/26/2018 $250,000 3/30/2019
105327 BPO $245,000 11/27/2018 $215,000 3/30/2019
105046 BPO $170,000 11/26/2018 $170,000 3/30/2019
101351 BPO $250,000 11/26/2018 $258,000 3/31/2019
104661 BPO $210,000 11/27/2018 $215,000 3/30/2019
105065 BPO $190,000 11/28/2018 $190,000 3/30/2019
104948 BPO $240,000 12/5/2018 $240,000 3/30/2019
101297 BPO $184,900 11/28/2018 $184,900 3/30/2019
   
 

 

105216 BPO $210,000 11/30/2018 $190,000 3/30/2019
104505 BPO $190,000 12/4/2018 $181,000 3/31/2019
108333 BPO $255,000 12/3/2018 $255,000 4/2/2019
102708 BPO $189,900 11/29/2018 $189,000 3/31/2019
106836 BPO $239,900 11/28/2018 $239,000 3/31/2019
106498 BPO $189,000 12/5/2018 $189,000 3/30/2019
106670 BPO $212,000 11/28/2018 $199,000 3/31/2019
106713 BPO $160,000 11/26/2018 $170,000 3/31/2019
107159 BPO $330,000 11/29/2018 $336,000 3/31/2019
106965 BPO $195,000 11/27/2018 $190,000 3/31/2019
101972 BPO $195,000 11/27/2018 $195,000 3/31/2019
107214 BPO $296,000 11/24/2018 $296,000 3/31/2019
103770 BPO $250,000 12/3/2018 $250,000 3/31/2019
106496 BPO $265,000 11/26/2018 $254,000 3/31/2019
105128 BPO $260,000 12/4/2018 $250,000 3/31/2019
107440 BPO $208,000 11/27/2018 $208,000 3/31/2019
107436 BPO $234,000 11/25/2018 $234,000 3/30/2019
107668 BPO $201,000 11/29/2018 $201,000 3/31/2019
110128 BPO $290,000 11/28/2018 $290,000 4/3/2019
106756 BPO $220,000 11/27/2018 $220,000 3/31/2019
105660 BPO $280,000 11/28/2018 $280,000 3/31/2019
105023 BPO $205,900 11/27/2018 $205,900 3/31/2019
109416 BPO $251,900 11/27/2018 $252,000 3/31/2019
97433 BPO $240,000 11/29/2018 $230,000 3/31/2019
108217 BPO $232,900 11/27/2018 $232,900 3/31/2019
108244 BPO $253,000 11/29/2018 $247,000 3/31/2019
108873 BPO $205,000 11/29/2018 $205,000 3/31/2019
120684 BPO $150,000 11/29/2018 $150,000 3/31/2019
98636 BPO $230,000 11/26/2018 $214,000 3/31/2019
109079 BPO $196,000 11/27/2018 $196,000 3/31/2019
109852 BPO $200,000 11/26/2018 $200,000 3/31/2019
121731 BPO $157,000 11/26/2018 $163,000 3/31/2019
121818 BPO $160,000 11/26/2018 $160,000 3/31/2019
109787 BPO $173,000 12/26/2018 $190,000 4/1/2019
122278 BPO $158,000 11/27/2018 $158,000 3/31/2019
104676 BPO $250,000 11/27/2018 $250,000 3/31/2019
110071 BPO $182,000 11/26/2018 $180,000 3/31/2019
110063 BPO $195,000 11/28/2018 $195,000 3/31/2019
121037 BPO $255,000 11/28/2018 $270,000 4/1/2019
110297 BPO $235,000 11/27/2018 $240,000 3/31/2019
121421 BPO $180,000 12/4/2018 $180,000 3/31/2019
110441 BPO $190,000 11/26/2018 $190,000 3/31/2019
108581 BPO $230,000 11/27/2018 $230,000 4/2/2019
109971 BPO $190,000 11/28/2018 $190,000 3/31/2019
109418 BPO $165,000 11/28/2018 $154,000 4/1/2019
108037 BPO $218,000 11/28/2018 $218,000 4/1/2019
120657 BPO $158,000 11/28/2018 $158,000 4/1/2019
109059 BPO $267,900 11/26/2018 $263,000 4/1/2019
120890 BPO $231,000 11/26/2018 $231,000 4/1/2019
121438 BPO $218,000 11/23/2018 $225,000 4/1/2019
121225 BPO $232,900 11/26/2018 $232,900 4/1/2019
121983 BPO $253,000 12/3/2018 $253,000 4/1/2019
124408 BPO $200,000 11/27/2018 $206,000 4/1/2019
124382 BPO $169,000 11/26/2018 $169,000 4/1/2019
   
 

 

96350 BPO $215,000 12/4/2018 $215,000 4/1/2019
121054 BPO $215,000 11/26/2018 $225,000 4/2/2019
109924 BPO $185,000 11/28/2018 $185,000 4/1/2019
124253 BPO $171,000 11/29/2018 $171,000 4/1/2019
109491 BPO $165,900 11/28/2018 $161,000 4/1/2019
108981 BPO $175,000 11/27/2018 $175,000 4/1/2019
109232 BPO $310,000 11/26/2018 $310,000 4/1/2019
108840 BPO $225,900 11/26/2018 $219,000 4/1/2019
122066 BPO $190,000 11/30/2018 $190,000 4/1/2019
122095 BPO $160,000 11/28/2018 $160,000 4/1/2019
120886 BPO $219,000 11/29/2018 $219,000 4/2/2019
122960 BPO $160,000 11/28/2018 $160,000 4/1/2019
123289 BPO $245,000 11/28/2018 $245,000 4/1/2019
121055 BPO $180,000 11/23/2018 $180,000 4/2/2019
122891 BPO $190,000 11/26/2018 $190,000 4/2/2019
123376 BPO $179,900 11/27/2018 $170,000 4/2/2019
122482 BPO $230,000 11/26/2018 $235,000 4/2/2019
123667 BPO $250,000 11/29/2018 $250,000 4/1/2019
123687 BPO $135,000 11/27/2018 $135,000 4/1/2019
103701 BPO $275,000 11/28/2018 $275,000 4/1/2019
124656 BPO $169,000 11/27/2018 $169,000 4/1/2019
91267 BPO $249,000 11/27/2018 $249,000 4/1/2019
109871 BPO $184,000 11/29/2018 $190,000 4/1/2019
107180 BPO $185,000 11/26/2018 $179,000 4/1/2019
123802 BPO $235,000 11/29/2018 $235,000 4/1/2019
123799 BPO $153,000 11/25/2018 $153,000 4/1/2019
123858 BPO $174,900 11/26/2018 $174,900 4/1/2019
121568 BPO $203,000 11/27/2018 $203,000 4/1/2019
124564 BPO $224,000 11/29/2018 $218,000 4/1/2019
127186 BPO $217,500 11/26/2018 $217,500 4/1/2019
127972 BPO $192,700 11/26/2018 $200,000 4/1/2019
124471 BPO $230,000 11/28/2018 $210,000 4/1/2019
109323 BPO $250,000 11/28/2018 $225,000 4/2/2019
125609 BPO $250,000 11/28/2018 $255,000 4/2/2019
123990 BPO $300,000 11/28/2018 $265,000 4/1/2019
122364 BPO $240,000 11/29/2018 $240,000 4/2/2019
124800 BPO $200,000 11/28/2018 $190,000 4/2/2019
124681 BPO $175,000 11/27/2018 $175,000 4/2/2019
125692 BPO $241,000 11/28/2018 $241,000 4/2/2019
125932 BPO $185,000 11/26/2018 $185,000 4/2/2019
125881 BPO $290,000 12/6/2018 $290,000 4/3/2019
125506 BPO $172,000 11/26/2018 $175,000 4/3/2019
124618 BPO $221,400 11/28/2018 $221,000 4/3/2019
123996 BPO $195,000 11/28/2018 $195,000 4/2/2019
125434 BPO $315,000 11/29/2018 $315,000 4/2/2019
124443 BPO $258,000 11/26/2018 $258,000 4/1/2019
124623 BPO $191,000 11/26/2018 $191,000 4/2/2019
123604 BPO $194,750 11/26/2018 $194,000 4/2/2019
125200 BPO $185,000 12/4/2018 $185,000 4/2/2019
125878 BPO $265,000 11/27/2018 $265,000 4/2/2019
125847 BPO $165,000 11/29/2018 $155,000 4/2/2019
126774 BPO $220,000 11/28/2018 $220,000 4/2/2019
126206 BPO $343,000 11/29/2018 $343,000 4/3/2019
128974 BPO $245,000 11/26/2018 $245,000 4/2/2019
   
 

 

129108 BPO $150,000 11/27/2018 $165,000 4/2/2019
126569 BPO $236,000 11/26/2018 $236,000 4/2/2019
126391 BPO $169,900 11/28/2018 $169,900 4/2/2019
125000 BPO $230,000 11/24/2018 $230,000 4/3/2019
122966 BPO $250,900 11/26/2018 $243,000 4/2/2019
126892 BPO $281,900 12/4/2018 $287,000 4/2/2019
127714 BPO $200,900 11/26/2018 $200,000 4/2/2019
126289 BPO $190,000 11/28/2018 $200,000 4/2/2019
126941 BPO $214,000 11/23/2018 $214,000 4/2/2019
127012 BPO $245,000 11/27/2018 $234,000 4/2/2019
122233 BPO $242,000 11/26/2018 $242,000 4/2/2019
124488 BPO $140,000 11/28/2018 $140,000 4/2/2019
124781 BPO $285,000 12/5/2018 $258,000 4/2/2019
126671 BPO $160,000 11/26/2018 $160,000 4/2/2019
107200 BPO $197,000 11/26/2018 $197,000 4/2/2019
127491 BPO $270,000 11/28/2018 $270,000 4/2/2019
125601 BPO $220,000 11/28/2018 $220,000 4/2/2019
127518 BPO $266,000 11/28/2018 $270,000 4/3/2019
127948 BPO $160,000 11/27/2018 $160,000 4/2/2019
127967 BPO $175,400 11/27/2018 $170,000 4/3/2019
127997 BPO $228,000 11/27/2018 $228,000 4/3/2019
123784 BPO $225,000 12/4/2018 $235,000 4/3/2019
129196 BPO $165,000 11/29/2018 $165,000 4/3/2019
129549 BPO $215,000 11/26/2018 $215,000 4/2/2019
97471 BPO $288,000 11/26/2018 $281,000 4/3/2019
128206 BPO $170,000 11/28/2018 $170,000 4/3/2019
159331 BPO $208,900 11/28/2018 $195,000 4/3/2019
159678 BPO $240,000 11/27/2018 $260,000 4/3/2019
160365 BPO $194,000 11/28/2018 $194,000 4/3/2019
160143 BPO $242,000 11/26/2018 $242,000 4/3/2019
159872 BPO $250,000 11/26/2018 $250,000 4/3/2019
160945 BPO $210,000 11/29/2018 $210,000 4/3/2019
160509 BPO $250,000 11/30/2018 $250,000 4/3/2019
159563 BPO $208,000 11/26/2018 $220,000 4/3/2019
158528 BPO $225,000 11/26/2018 $225,000 4/3/2019
157701 BPO $230,000 11/26/2018 $230,000 4/3/2019
161926 BPO $202,900 11/28/2018 $203,000 4/3/2019
160562 BPO $185,000 11/27/2018 $185,000 4/3/2019
161408 BPO $410,000 11/26/2018 $410,000 4/3/2019
159970 BPO $219,000 11/26/2018 $225,000 4/3/2019
161229 BPO $210,000 11/28/2018 $210,000 4/3/2019
160553 BPO $255,000 11/27/2018 $255,000 4/3/2019
161479 BPO $185,000 11/29/2018 $160,000 4/3/2019
160540 BPO $274,000 11/27/2018 $274,000 4/3/2019
161790 BPO $225,000 11/27/2018 $195,000 4/3/2019
161874 BPO $170,000 12/3/2018 $170,000 4/3/2019
142821 BPO $197,000 11/28/2018 $197,000 4/3/2019
160576 BPO $290,000 11/27/2018 $290,000 4/3/2019
161967 BPO $184,000 11/27/2018 $184,000 4/3/2019
161357 BPO $232,000 11/26/2018 $232,000 4/3/2019
159843 BPO $220,000 11/27/2018 $220,000 4/3/2019
161120 BPO $353,000 11/27/2018 $370,000 4/3/2019
161859 BPO $329,000 11/26/2018 $329,000 4/3/2019
162477 BPO $150,000 11/29/2018 $139,000 4/3/2019
   
 

 

160967 BPO $225,000 11/29/2018 $225,000 4/3/2019
161942 BPO $325,000 11/26/2018 $318,000 4/3/2019
158405 BPO $184,000 11/27/2018 $184,000 4/3/2019
162412 BPO $284,000 11/30/2018 $284,000 4/3/2019
161910 BPO $335,000 11/26/2018 $340,000 4/3/2019
162945 BPO $172,000 11/26/2018 $167,000 4/3/2019
162696 BPO $210,000 11/27/2018 $210,000 4/3/2019
161452 BPO $210,000 11/29/2018 $210,000 4/3/2019
163569 BPO $200,000 11/28/2018 $220,000 4/3/2019
162594 BPO $205,000 11/27/2018 $175,000 4/3/2019
160954 BPO $380,000 11/29/2018 $380,000 4/3/2019
160595 BPO $211,000 11/27/2018 $216,000 4/3/2019
163149 BPO $218,000 11/30/2018 $218,000 4/3/2019
162967 BPO $200,000 11/26/2018 $200,000 4/3/2019
162961 BPO $240,000 11/29/2018 $225,000 4/3/2019
163343 BPO $284,000 11/26/2018 $278,000 4/3/2019
163183 BPO $220,000 12/5/2018 $225,000 4/2/2019
163361 BPO $247,900 11/28/2018 $225,000 4/2/2019
159260 BPO $206,000 11/28/2018 $206,000 4/2/2019
163723 BPO $296,000 11/26/2018 $296,000 4/2/2019
162303 BPO $195,000 11/26/2018 $195,000 4/2/2019
163252 BPO $285,000 12/5/2018 $285,000 4/2/2019
164245 BPO $221,000 11/26/2018 $225,000 4/2/2019
160631 BPO $159,000 11/26/2018 $159,000 4/2/2019
162024 BPO $190,000 11/28/2018 $178,000 4/2/2019
143640 BPO $210,000 11/27/2018 $210,000 4/2/2019
163982 BPO $200,000 11/28/2018 $200,000 4/2/2019
164032 BPO $170,000 11/29/2018 $162,000 4/2/2019
162465 BPO $216,000 11/30/2018 $216,000 4/3/2019
163779 BPO $210,000 11/28/2018 $210,000 4/3/2019
163341 BPO $245,000 11/26/2018 $240,000 4/3/2019
162922 BPO $228,000 11/26/2018 $245,000 4/3/2019
164563 BPO $205,900 11/27/2018 $196,000 4/2/2019
163688 BPO $305,000 11/26/2018 $321,000 4/2/2019
163349 BPO $202,000 11/28/2018 $202,000 4/2/2019
157487 BPO $264,900 11/26/2018 $265,000 4/2/2019
164686 BPO $155,000 11/28/2018 $155,000 4/2/2019
162521 BPO $255,000 11/27/2018 $255,000 4/2/2019
163729 BPO $277,900 11/26/2018 $279,000 4/2/2019
164728 BPO $235,000 11/26/2018 $228,000 4/2/2019
164858 BPO $240,000 11/28/2018 $255,000 4/1/2019
163890 BPO $161,000 11/24/2018 $161,000 4/1/2019
163684 BPO $163,000 11/28/2018 $163,000 4/1/2019
164738 BPO $137,000 11/29/2018 $132,000 4/2/2019
165048 BPO $196,000 11/27/2018 $196,000 4/2/2019
164202 BPO $208,000 11/26/2018 $205,000 4/3/2019
165591 BPO $167,000 11/26/2018 $180,000 4/1/2019
162053 BPO $184,900 11/28/2018 $175,000 4/1/2019
165172 BPO $185,000 11/28/2018 $185,000 4/1/2019
165377 BPO $240,000 11/26/2018 $240,000 4/1/2019
163896 BPO $194,000 11/26/2018 $194,000 4/1/2019
166003 BPO $202,000 11/27/2018 $191,000 4/1/2019
164816 BPO $250,000 11/26/2018 $250,000 4/1/2019
165574 BPO $280,000 11/23/2018 $280,000 4/1/2019
   
 

 

165795 BPO $150,000 11/28/2018 $150,000 4/1/2019
165932 BPO $245,000 12/4/2018 $245,000 4/1/2019
166144 BPO $141,200 11/26/2018 $141,000 4/1/2019
165692 BPO $250,000 11/30/2018 $250,000 4/1/2019
166204 BPO $275,000 11/26/2018 $280,000 4/1/2019
164580 BPO $140,000 11/27/2018 $150,000 4/1/2019
165652 BPO $160,000 11/27/2018 $160,000 4/1/2019
165281 BPO $160,000 11/29/2018 $160,000 4/1/2019
166299 BPO $227,000 11/28/2018 $227,000 4/1/2019
166740 BPO $198,000 11/29/2018 $198,000 4/1/2019
166873 BPO $331,900 11/29/2018 $320,000 4/1/2019
166136 BPO $170,000 11/28/2018 $170,000 3/29/2019
165129 BPO $159,000 11/26/2018 $159,000 3/29/2019
164412 BPO $235,000 11/26/2018 $225,000 3/29/2019
167032 BPO $235,000 11/27/2018 $235,000 3/29/2019
167326 BPO $310,000 11/24/2018 $310,000 3/29/2019
167349 BPO $420,000 11/27/2018 $429,000 3/29/2019
167389 BPO $270,000 11/30/2018 $270,000 3/29/2019
166917 BPO $216,000 11/29/2018 $225,000 3/29/2019
167231 BPO $236,000 11/26/2018 $230,000 3/29/2019
163238 BPO $249,000 12/1/2018 $249,000 3/29/2019
166895 BPO $253,000 11/26/2018 $253,000 3/29/2019
166440 BPO $243,900 11/28/2018 $244,000 3/29/2019
167910 BPO $248,900 11/28/2018 $240,000 3/31/2019
165418 BPO $260,000 11/27/2018 $260,000 3/31/2019
167713 BPO $190,750 11/26/2018 $190,750 3/29/2019
168183 BPO $224,900 12/5/2018 $218,000 3/29/2019
167315 BPO $310,000 11/24/2018 $310,000 3/29/2019
167333 BPO $395,000 11/26/2018 $395,000 3/29/2019
167413 BPO $340,000 11/26/2018 $335,000 3/30/2019
167393 BPO $426,000 11/30/2018 $426,000 3/29/2019
173383 BPO $210,000 2/22/2019 $222,000 3/29/2019
           

 

 

Exhibit 99.4

   

Report of Independent Accountants on Applying

Agreed-Upon Procedures

 

Progress Residential Master Trust

7500 N. Dobson Road

Scottsdale, AZ 85256

 

Ladies and Gentlemen:

 

We (“us” or “PwC”) have performed the procedures enumerated below, which were agreed to by Progress Residential Master Trust (the “Company” or the “Responsible Party”), Deutsche Bank Securities Inc., and Morgan Stanley & Co. LLC, who are collectively referred to herein as the “Specified Parties”, solely to assist you in performing certain procedures (the “Procedures”) relating to the accuracy of certain attributes of the collateral assets (the “Properties”) included in the Final Data Tape (as defined below) with respect to the Progress Residential 2019-SFR2 securitization (the “Transaction”). The Company is responsible for the Final Data Tape. The sufficiency of these procedures is solely the responsibility of the Specified Parties. Consequently, we make no representation regarding the sufficiency of the procedures described below either for the purpose for which this report has been requested or for any other purpose.

 

Procedures and Findings

 

In connection with the Transaction, for the procedures outlined in Exhibit 1, the Specified Parties agreed on a sample size of 640 Properties, which was selected using a simple random sample from the pool of assets identified by the Company as being Properties that will collateralize the Transaction.

 

In connection with the Transaction, for the procedures outlined in Exhibit 2, the Specified Parties have requested that the procedures be performed on the entire pool of assets identified by the Company as being Properties that will collateralize the Transaction.

 

This agreed-upon procedures engagement was not conducted for the purpose of satisfying any criteria for due diligence published by a nationally recognized statistical rating organization.

 

In addition, PwC should not be regarded as having in any way warranted or given any assurance as to the following items:

 

·The completeness, accuracy, appropriateness, quality or integrity of any of the information provided by the Responsible Party, or any other party for purposes of PwC performing the procedures agreed to by the Specified Parties. The procedures performed would not necessarily reveal any material misstatement of the amounts, balances, ratios, percentages or other relationships of the information included in the data provided to us;

 

·The conformity of the assets to stated underwriting, standards, criteria or other requirements;

 

·The value of such assets; and

 

·The compliance of the originator or purchaser of the assets with federal, state, and local laws and regulations.

 

We have not performed any procedures with respect to the fair value of the securities being offered in the Transaction and PwC expresses no opinion on the current fair value of these securities. PwC should not be regarded as having performed any procedures other than those detailed in this report.

 

 
PricewaterhouseCoopers LLP, Suite 1000, 600 13th Street N.W., Washington, DC 20005
T: (202) 414 1000, F: (202) 414 1301, www.pwc.com/us

 

 

 

 

   

 

With respect to any terms or requirements of the securitization offering documents that do not appear in the exhibits, we performed no procedures and, accordingly, the procedures we performed would not ensure that any requirements are satisfied. Further, we have performed only the following agreed-upon procedures and therefore make no representations regarding the adequacy of disclosures or whether any material facts have been omitted from the securitization offering documents.

 

It should be understood that we make no representations as to:

 

(i)The interpretation of Transaction documents (including, but not limited to, indenture agreements or offering documents) included in connection with our procedures;
(ii)Your compliance with Rule 15Ga-2 of the Securities Exchange Act of 1934;
(iii)The reasonableness of any of the assumptions provided by the Responsible Party; and
(iv)The adequacy of the sample size, as provided by the Specified Parties, nor do we draw any conclusions about the Initial Data Tape or the Final Data Tape based on the sample size and results of the procedures performed.

 

These procedures should not be taken to supplant any additional inquiries or procedures that the Specified Parties would undertake in consideration of the Transaction.

 

For purposes of performing these agreed-upon procedures, no exceptions were reported for differences within the tolerances stated in Exhibit 1 of this AUP Report.

 

 

Data, Information and Documents Provided

 

The following definitions, unless otherwise indicated, have been adopted in presenting our procedures and findings:

 

 

 

 

 

 

 

 

Sample Attributes
Acquisition Month Date of Lease Start
Acquisition Year Date of Lease End
Acquisition Type $ Rent (Per Month)
Purchase Price  

 

Page 2 of 12

 

 

   

 

 

 

The “Data Files” refer to the following files provided to us by the Company:

 

 

 

 

 

 

 

Procedures Performed

 

  1. Using the Initial Data Tape, we randomly selected 640 Properties (the “Sample Properties”) from the 2,460 Properties represented on the Initial Data Tape for review. We make no representations as to the adequacy of the sample size, nor do we draw any conclusions about the entire Initial Data Tape based on the sample size and results of the procedures performed.

 

For each of the Sample Properties, using the information, instruction, and assumptions provided by the Company and listed in Exhibit 1, we compared the Sample Attributes as of the Property Cut-Off Date, as shown on the Initial Data Tape, with the corresponding information in the applicable Source Documents provided by the Company as of the Lease Review Date. For the purposes of our comparison procedures, we were instructed by the Company to use the logic enumerated in the applicable “Comparison Instructions” section of Exhibit 1. We make no representations regarding the methodologies or assumptions provided to us by the Company.

 

For each Sample Attribute, for the purposes of our comparison procedures, we were instructed by the Company to use the tolerances listed in Exhibit 1 as the maximum acceptable difference.

Page 3 of 12

 

 

   

 

 

We compared the Sample Attributes in the Initial Data Tape for the Sample Properties to the Source Documents and noted the following differences (the “Purchase and Lease Discrepancies”):

 

Table 1: Purchase and Lease Discrepancies

 

# Sample Attribute Initial Data Tape Value Source Document Value
648 $ Rent (Per Month) $1,530.00 $1,591.20
864 Acquisition Month January October
864 Acquisition Year 2014 2013
1622 Date of Lease Start January 01, 2012 January 01, 2014
1622 Date of Lease End December 31, 2013 December 31, 2014

 

 

  1. For each of the 640 Sample Properties included in the Final Data Tape provided by the Company, we performed the following procedures:

 

a)For each Sample Attribute relating to the Purchase and Lease Discrepancies, we compared the “Source Document Value” shown in Table 1 to the corresponding Sample Attribute value in the Final Data Tape and noted no differences; and

 

b)For each Sample Attribute that did not have a Purchase and Lease Discrepancy, we compared the Initial Data Tape to the Final Data Tape and noted no differences.

 

We make no representations as to the adequacy of the sample size, nor do we draw any conclusions about the entire Final Data Tape based on the sample size and results of the procedures performed.

 

3.On the Final Data Tape, we identified 36 Properties where the MTM data attribute was equal to “Y”. Of these 36 Properties, 9 of the Properties (the “Month to Month Sample Properties”) were part of the Sample Properties included in the Final Data Tape provided by the Company. Using the MTM Support File provided by the Company, the Final Data Tape, and the methodology provided by the Company, we noted without exception that each of the Month to Month Sample Properties:

 

a)Has an occupancy status of “Occupied” within the Final Data Tape;

 

b)Has a lease expiration date prior to the Property Cut-Off Date; and

 

c)As indicated in the MTM Support File, the tenant had been charged and paid rent for the month of January 2019.

 

  1. Using the information, instruction, and assumptions provided by the Company, for each of the Properties represented in the Final Data Tape, we performed the respective procedures for the fields listed in Exhibit 2. The Company provided the Supplemental Data Files and certain calculation methodologies as identified in Exhibit 2 for the purposes of comparing or recalculating each characteristic and instructed us to use these methodologies for the purpose of our procedures. We make no representations regarding the methodologies or assumptions provided to us by the Company.

 

Page 4 of 12

 

 

   

 

 

We compared and agreed the information and noted no exceptions.

 

This agreed-upon procedures engagement was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants. We were not engaged to, and did not conduct an examination or review, the objective of which would be the expression of an opinion or conclusion on the Final Data Tape. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported to you.

 

This report is intended solely for the information and use of the Specified Parties, and is not intended to be and should not be used by anyone other than the Specified Parties.

 

If a party has obtained, or has access to, this report without having executed an agreement with PwC wherein such party accepts responsibility for the sufficiency of the procedures performed (such party is herein referred to as a “Non-Specified Party”), that Non-Specified Party cannot:

 

i)Rely upon this report, and any use of this report by that Non-Specified Party is its sole responsibility and at its sole and exclusive risk; and

 

ii)Acquire any rights or claims against PwC, and PwC assumes no duties or obligations to such Non-Specified Party.

 

A Non-Specified Party may not disclose or distribute this report or any of the report’s contents to any other party (including but not limited to electronic distribution and/or posting to a website pursuant to

Rule 17G-5 of the Securities Exchange Act of 1934).

 

The procedures enumerated above were performed as of the date of this report, and we disclaim any consideration of any events and circumstances occurring after the date of this report. Further, we have no obligation to update this report because of events occurring, or data or information coming to our attention, subsequent to the date of this report.

 

We make no representations regarding the methodologies or assumptions provided to us by the Company.

 

Except as described in this report, we performed no procedures to determine the accuracy or completeness of the information contained in the Data Files.

 

 

/s/ PricewaterhouseCoopers LLP

 

April 4, 2019

Page 5 of 12

 

 

   

 

Exhibit 1

 

Sample Attribute: Date of Lease Start

 

Tolerance Level: +/- 30 days

 

Comparison Instructions:

 

For the purposes of the Date of Lease Start procedure, for Properties where the MTM data attribute equals “N”, the “Relevant Lease Agreement” is the lease agreement, lease addendum, or lease renewal letter in which the lease start and lease end date information provided in the applicable Source Document encompasses the Property Cut-Off Date. If multiple documents are available that fit this definition, the Relevant Lease Agreement is the document that a) encompasses the Property Cut-Off Date, and b) was most recently uploaded to Box by the Company as of the Lease Review Date.

 

Additionally, for Properties where the Occupancy data attribute equals “Occupied” and the lease that encompasses the Property Cut-Off Date is for a renewal and the term is less than 6 months, the Relevant Lease Agreement is the most recent lease for the tenant(s) with a term of greater than 6 months preceding the lease that encompasses the Property Cut-Off Date.

 

For Properties where the MTM data attribute equals “Y”, the “Relevant Lease Agreement” is the lease agreement, lease addendum, or lease renewal letter that was a) most recently uploaded to Box by the Company as of the Lease Review Date, and b) the latest lease agreement that was entered into prior to the Property Cut-Off Date.

 

For Properties where the Occupancy data attribute equals “Occupied”, we compared the Date of Lease Start Sample Lease Attribute to information available in the Relevant Lease Agreement.

 

Sample Attribute: Date of Lease End

 

Tolerance Level: +/- 30 days

 

Comparison Instructions:

 

For the purposes of the Date of Lease End procedure, for Properties where the MTM data attribute equals “N”, the “Relevant Lease Agreement” is the lease agreement, lease addendum, or lease renewal letter in which the lease start and lease end date information provided in the applicable Source Document encompasses the Property Cut-Off Date. If multiple documents are available that fit this definition, the Relevant Lease Agreement is the document that a) encompasses the Property Cut-Off Date, and b) was most recently uploaded to Box by the Company as of the Lease Review Date.

 

For Properties where the MTM data attribute equals “Y”, the “Relevant Lease Agreement” is the lease agreement, lease addendum, or lease renewal letter that was a) most recently uploaded to Box by the Company as of the Lease Review Date, and b) the latest lease agreement that was entered into prior to the Property Cut-Off Date.

 

For Properties where the Occupancy data attribute equals “Occupied”, we compared the Date of Lease End Sample Lease Attribute to information available in the Relevant Lease Agreement.

 

 

 

 

Page 6 of 12

 

 

   

 

Sample Attribute: $ Rent (Per Month)

 

Tolerance Level: +/- $30

 

Comparison Instructions:

 

For the purposes of the monthly rent procedure, for Properties where the MTM data attribute equals “N”, the “Relevant Lease Agreement” is the lease agreement, lease addendum, or lease renewal letter in which the lease start and lease end date information provided in the applicable Source Document encompasses the Property Cut-Off Date. If multiple documents are available that fit this definition, the Relevant Lease Agreement is the document that a) encompasses the Property Cut-Off Date, and b) was most recently uploaded to Box by the Company as of the Lease Review Date.

 

For Properties where the MTM data attribute equals “Y”, the “Relevant Lease Agreement” is the lease agreement, lease addendum, or lease renewal letter that was a) most recently uploaded to Box by the Company as of the Lease Review Date, and b) the latest lease agreement that was entered into prior to the Property Cut-Off Date.

 

For Properties where the Occupancy data attribute equals “Occupied,” we compared the $ Rent (Per Month) Sample Lease Attribute to the applicable monthly rent information available in the Relevant Lease Agreement.

 

Sample Attribute: Acquisition Type

 

Tolerance Level: N/A

 

Comparison Instructions:

 

1)If multiple properties are listed in the purchase agreement or bid receipt, as applicable, compare the Acquisition Type data attribute to “Bulk Sale”.

 

2)If a bid receipt is available for the applicable Property, and only one property is listed in that bid receipt, compare the Acquisition Type data attribute to “Trustee”.

 

3)If a purchase agreement or online marketplace receipt is available for the applicable property and only one property is listed in that purchase agreement, compare the Acquisition Type data attribute to “Non-Trustee”.

 

Sample Attribute: Acquisition Month

 

Tolerance Level: +/- 1 month (considering the Acquisition Year data attribute)

 

Comparison Instructions:

 

1)If a settlement statement is available, compare the Acquisition Month data attribute to information available in the settlement statement. If the Acquisition Month data attribute does not agree with the information available in the settlement statement, or if a settlement statement is not available, then

 

2)If a recorded deed is available, compare the Acquisition Month data attribute to information available in the recorded deed. If the Acquisition Month data attribute does not agree with the information available in the recorded deed, or if a recorded deed is not available, then

 

Page 7 of 12

 

 

   

 

3)If a bid receipt is available, compare the Acquisition Month data attribute to information available in the bid receipt. If the Acquisition Month data attribute does not agree with the information available in the bid receipt, or if a bid receipt is not available, then

 

4)If a purchase agreement is available, compare the Acquisition Month data attribute to information available in the purchase agreement.

 

Sample Attribute: Acquisition Year

 

Tolerance Level: N/A (refer to Acquisition Month tolerance)

 

Comparison Instructions:

 

1)If a settlement statement is available, compare the Acquisition Year data attribute to information available in the settlement statement. If the Acquisition Year data attribute does not agree with the information available in the settlement statement, or if a settlement statement is not available, then

 

2)If a recorded deed is available, compare the Acquisition Year data attribute to information available in the recorded deed. If the Acquisition Year data attribute does not agree with the information available in the recorded deed, or if a recorded deed is not available, then

 

3)If a bid receipt is available, compare the Acquisition Year data attribute to information available in the bid receipt. If the Acquisition Year data attribute does not agree with the information available in the bid receipt, or if a bid receipt is not available, then

 

4)If a purchase agreement is available, compare the Acquisition Year data attribute to information available in the purchase agreement.

 

Sample Attribute: Purchase Price

 

Tolerance Level: +/- $10

 

Comparison Instructions:

 

1)If a settlement statement is available, compare the Purchase Price data attribute to information available in the settlement statement. If a settlement statement is not available, then

 

2)If a bid receipt is available, compare the Purchase Price data attribute to information available in the bid receipt. If a bid receipt is not available, then

 

3)If a purchase agreement is available, compare the Purchase Price data attribute to information available in the purchase agreement.

 

4)If multiple properties are listed on either, a) the settlement statement, b) the bid receipt, or c) the purchase agreement, and the relevant purchase price information is not disaggregated at the property level, then compare the Purchase Price data attribute to information available in the applicable bulk sale schedule provided by the Company.

 

Page 8 of 12

 

 

   

 

Exhibit 2

 

Field Name Procedure Calculation Data File(s) Comments
Months Since Acquisition Recalculate and compare Recalculation: (Property Cut-off Date - Acquisition Date) / 30 Final Data Tape (Acquisition Date)  
Address (Street) Final Data Tape to Supplemental Data File electronic comparison  n/a BPO Results File  
City Final Data Tape to Supplemental Data File electronic comparison   n/a BPO Results File  
State Final Data Tape to Supplemental Data File electronic comparison   n/a BPO Results File  
MSA Recalculate and compare Recalculation: Match Zip Code and County to MSA using the Data Files provided by the Company

MSA Mapping File

Final Data Tape (Zip Code and County)

 
Zip Code Final Data Tape to Supplemental Data File electronic comparison   n/a BPO Results File  
Property Type Final Data Tape to Supplemental Data File electronic comparison   n/a BPO Results File  
Condo? Final Data Tape to Supplemental Data File electronic comparison   n/a BPO Results File  
Pool? Final Data Tape to Supplemental Data File electronic comparison   n/a BPO Results File  
Total Investment Basis Final Data Tape to Supplemental Data File electronic comparison   n/a Accounting Detail File  

Page 9 of 12

 

 

   

Field Name Procedure Calculation Data File(s) Comments
Original Length of Lease (months) Recalculate and compare Recalculation: (Date of Lease End - Date of Lease Start) / 30 Final Data Tape (Date of Lease End; Date of Lease Start; Occupancy)

For Vacant properties, the Original Length of Lease (months) has been calculated as zero.

Calculation rounded to the nearest integer.

BPO Value Final Data Tape to Supplemental Data File electronic comparison   n/a BPO Results File  
Most Recent BPO Date Final Data Tape to Supplemental Data File electronic comparison   n/a BPO Results File  
 Contractual Rent (Annual) Recalculate and compare Recalculation: $ Rent (Per Month) * 12 Final Data Tape ($Rent (Per Month); Occupancy) For Vacant properties, the Contractual Rent (Annual) has been calculated as zero.
Gross Potential Rent (Annual) Recalculate and compare Recalculation: $ Rent (Per Month) * 12 Final Data Tape ($Rent (Per Month))  
Miscellaneous Other Income (e.g. late fees, bad checks) Recalculate and compare Recalculation: Gross Potential Rent (Annual) * Miscellaneous Other Income Rate Final Data Tape (Gross Potential Rent (Annual)) The Company has stated that the Miscellaneous Other Income Rate is 2%.
Total Annual Gross Revenue Recalculate and compare Recalculation: Gross Potential Rent (Annual) + Miscellaneous Other Income (e.g. late fees, bad checks) Final Data Tape (Gross Potential Rent (Annual);  Miscellaneous Other Income (e.g. late fees, bad checks))  
Underwritten Vacancy Recalculate and compare

Recalculation:

Gross Potential Rent (Annual) * ((Turnover Rate * Days Vacant) / 365)

+ ((Gross Potential Rent (Annual) - Gross Potential Rent (Annual) * ((Turnover Rate * Days Vacant) / 365)) * Credit Loss)

+ (Total Annual Gross Revenue / 12) * Turnover Rate * (Annual Rent Concession / 12)

Final Data Tape (Gross Potential Rent (Annual); Total Annual Gross Revenue)
Quality Scores File (Credit Loss; Days Vacant; Turnover Rate)

The Turnover Rate, Days Vacant and Credit Loss are property-level estimates provided in the Quality Scores File.

The Company has stated that the Annual Rent Concession is 20%.

Page 10 of 12

 

 

   

Field Name Procedure Calculation Data File(s) Comments
Real Estate Taxes Final Data Tape to Supplemental Data File electronic comparison   n/a Accounting Detail File  
Property Management Fee Recalculate and compare Recalculation: Property Management Fee * (1-Economic Vacancy) * Gross Potential Rent (Annual)

Final Data Tape (Gross Potential Rent (Annual))

 

Quality Scores File (Economic Vacancy)

Economic Vacancy is a property-level estimate provided in the Quality Scores File.

The Company has stated that the Property Management Fee is 7%.

HOA Fees Final Data Tape to Supplemental Data File electronic comparison   n/a Accounting Detail File  
Insurance Final Data Tape to Supplemental Data File electronic comparison   n/a Accounting Detail File  
Repairs and Maintenance Recalculate and compare Recalculation: Repairs and Maintenance  Fit Adjustment + Year Built Adjustment + Pool Adjustment + 100

Final Data Tape (Pool?; State; Year Built)

Quality Scores File (Progress Fit)

The Repairs and Maintenance Fit Adjustment term is a function of property-specific quality score assignments provided in the Quality Scores File.

The Year Built Adjustment is a function of Year Built.

The Pool Adjustment is a function of a) the existence of a pool at a given property, and b) the geographic state of that property.

Maintenance Turnover Costs Recalculate and compare Recalculation: Turnover Rate * (Max(CapEx on Turnover Fit Adjustment, CapEx on Turnover Fit Adjustment + (Total SF - 2000)) + 200)

Final Data Tape (Total SF)

Quality Scores File (Quality Score; Turnover Rate)

The Turnover Rate is a property-level estimate provided in the Quality Scores File.

The CapEx on Turnover Fit Adjustment term is a function of property-specific quality score assignments provided in the Quality Scores File.

Page 11 of 12

 

 

   

Field Name Procedure Calculation Data File(s) Comments
Leasing and Marketing Costs Recalculate and compare Recalculation: (Turnover Rate * (Gross Potential Rent (Annual) / 12) + (1-Turnover Rate) * (Gross Potential Rent (Annual) / 12) * Renewal Fee

Final Data Tape (Gross Potential Rent (Annual))

Quality Scores File (Turnover Rate)

The Turnover Rate is a property-level estimate provided in the Quality Scores File.

The Company has stated that the Renewal Fee is 35%.

Other Recalculate and compare Recalculation:  350 * 12 * Turnover Rate * Days Vacant / 365 Quality Scores File (Days Vacant; Turnover Rate)

The Turnover Rate is a property-level estimate provided in the Quality Scores File.

Days Vacant is a property-level estimate provided in the Quality Scores File.

Underwritten Net Cash Flow - Before Capex Recalculate and compare Recalculation: Total Annual Gross Revenue - Underwritten Vacancy - Real Estate Taxes - Property Management Fee - HOA Fees - Insurance - Repairs and Maintenance - Maintenance Turnover Costs - Leasing and Marketing Costs - Other Final Data Tape (Total Annual Gross Revenue; Underwritten Vacancy; Real Estate Taxes; Property Management Fees; HOA Fees; Insurance; Repairs and Maintenance; Leasing and Marketing Costs; Other)  
Underwritten Net Cash Flow - After Capex Recalculate and compare Recalculation: Underwritten Net Cash Flow - Before Capex - Capex Reserve Final Data Tape (Underwritten Net Cash Flow - Before Capex; Capex Reserve)  

 

Page 12 of 12