Merrill Lynch Mortgage Investors Trust 2007-MLN1

Mortgage Pass-Through Certificates

July 25, 2007 Distribution

External Parties

Table of Contents

Page

Servicer(s)

1. Certificate Payment Report

Wilshire Credit Corp

2. Collection Account Report

3. Credit Enhancement Report

Underwriter(s)

4. Collateral Report

Merrill Lynch & Co.

5. Delinquency Report

6. REO Report

Swap Counterparty

7. Foreclosure Report

Bear Stearns Fin. Products.Inc

8. Prepayment Report

9. Prepayment Detail Report

Cap Provider

10. Realized Loss Report

Bear Stearns Fin. Products.Inc

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

April 01, 2007

Manuel Rivas

Close Date:

April 26, 2007

Administrator

First Distribution Date:

May 25, 2007

(714) 247-6265

Manuel.Rivas@db.com

Address:

Distribution Date:

July 25, 2007

1761 E. St. Andrew Place, Santa Ana, CA 92705

Record Date:

June 29, 2007

Factor Information:

(800) 735-7777

Main Phone Number:

(714) 247-6000

Determination Date:

July 13, 2007

https://tss.sfs.db.com/investpublic

Page 1 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Certificate Payment Report
Current Period Distribution -
			Prior						Current
			Prior

	Class	Original	Principal			Total	Realized	Deferred	Principal

Class	Type	Face Value	Balance	Interest	Principal	Distribution	Loss	Interest	Balance
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1	FLT,STEP	415,943,000.00	399,229,374.49	1,853,089.68	8,420,786.93	10,273,876.61	0.00	0.00	390,808,587.56
A-1	FLT,STEP	415,943,000.00	399,229,374.49	1,853,089.68	8,420,786.93	10,273,876.61	0.00	0.00	390,808,587.56
A-2A	FLT,STEP	364,528,000.00	348,140,919.09	1,575,337.66	4,683,967.89	6,259,305.55	0.00	0.00	343,456,951.20
A-2B	FLT,STEP	67,577,000.00	67,577,000.00	309,727.92	0.00	309,727.92	0.00	0.00	67,577,000.00
A-2C	FLT,STEP	114,600,000.00	114,600,000.00	532,890.00	0.00	532,890.00	0.00	0.00	114,600,000.00
A-2D	FLT,STEP	51,108,000.00	51,108,000.00	240,207.60	0.00	240,207.60	0.00	0.00	51,108,000.00
M-1	FLT,STEP	60,043,000.00	60,043,000.00	286,204.97	0.00	286,204.97	0.00	0.00	60,043,000.00
M-2	FLT,STEP	54,457,000.00	54,457,000.00	262,301.22	0.00	262,301.22	0.00	0.00	54,457,000.00
M-3	FLT,STEP	33,512,000.00	33,512,000.00	165,325.87	0.00	165,325.87	0.00	0.00	33,512,000.00
M-4	FLT,STEP	27,927,000.00	27,927,000.00	148,245.83	0.00	148,245.83	0.00	0.00	27,927,000.00
M-5	FLT,STEP	27,228,000.00	27,228,000.00	149,754.00	0.00	149,754.00	0.00	0.00	27,228,000.00
M-6	FLT,STEP	23,738,000.00	23,738,000.00	139,856.38	0.00	139,856.38	0.00	0.00	23,738,000.00
B-1	FLT,STEP	18,152,000.00	18,152,000.00	113,752.53	0.00	113,752.53	0.00	0.00	18,152,000.00
B-2	FLT,STEP	17,454,000.00	17,454,000.00	109,378.40	0.00	109,378.40	0.00	0.00	17,454,000.00
B-3	FLT,STEP	22,341,000.00	22,341,000.00	140,003.60	0.00	140,003.60	0.00	0.00	22,341,000.00
C	FLT,STEP	97,750,397.62	97,745,094.83	2,921,950.56	0.00	2,921,950.56	0.00	0.00	97,745,094.83
P	FLT,STEP	0.00	0.00	168,532.88	0.00	168,532.88	0.00	0.00	0.00
R	FLT,STEP	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		1,396,358,497.62	1,363,252,388.41	9,116,559.10	13,104,754.82	22,221,313.92	0.00	0.00	1,350,147,633.59
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face Value
					Orig. Principal	Prior				Current
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1	06/25/07	07/24/07	A-Act/360	59024UAA9	415,943,000.00	959.817510	4.455153	20.245050	24.700203	939.572460
A-1	06/25/07	07/24/07	A-Act/360	59024UAA9	415,943,000.00	959.817510	4.455153	20.245050	24.700203	939.572460
A-2A	06/25/07	07/24/07	A-Act/360	59024UAB7	364,528,000.00	955.045755	4.321582	12.849405	17.170987	942.196350
A-2B	06/25/07	07/24/07	A-Act/360	59024UAC5	67,577,000.00	1,000.000000	4.583333	0.000000	4.583333	1,000.000000
A-2C	06/25/07	07/24/07	A-Act/360	59024UAD3	114,600,000.00	1,000.000000	4.650000	0.000000	4.650000	1,000.000000
A-2D	06/25/07	07/24/07	A-Act/360	59024UAE1	51,108,000.00	1,000.000000	4.700000	0.000000	4.700000	1,000.000000
M-1	06/25/07	07/24/07	A-Act/360	59024UAF8	60,043,000.00	1,000.000000	4.766667	0.000000	4.766667	1,000.000000
M-2	06/25/07	07/24/07	A-Act/360	59024UAG6	54,457,000.00	1,000.000000	4.816667	0.000000	4.816667	1,000.000000
M-3	06/25/07	07/24/07	A-Act/360	59024UAH4	33,512,000.00	1,000.000000	4.933333	0.000000	4.933333	1,000.000000
M-4	06/25/07	07/24/07	A-Act/360	59024UAJ0	27,927,000.00	1,000.000000	5.308334	0.000000	5.308334	1,000.000000
M-5	06/25/07	07/24/07	A-Act/360	59024UAK7	27,228,000.00	1,000.000000	5.500000	0.000000	5.500000	1,000.000000
M-6	06/25/07	07/24/07	A-Act/360	59024UAL5	23,738,000.00	1,000.000000	5.891667	0.000000	5.891667	1,000.000000
B-1	06/25/07	07/24/07	A-Act/360	59024UAM3	18,152,000.00	1,000.000000	6.266666	0.000000	6.266666	1,000.000000
B-2	06/25/07	07/24/07	A-Act/360	59024UAP6	17,454,000.00	1,000.000000	6.266667	0.000000	6.266667	1,000.000000
B-3	06/25/07	07/24/07	A-Act/360	59024UAQ4	22,341,000.00	1,000.000000	6.266667	0.000000	6.266667	1,000.000000
C	06/25/07	07/24/07	F-30/360	59024UAR2	1,396,358,497.62	70.000000	2.092550	0.000000	2.092550	70.000000
P		59024UAS0	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R		59024UAT8	100.00	0.000000	0.000000	0.000000	0.000000	0.000000



Page 2 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution


Distribution to Date -
									Current


	Original		Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal

Class	Face Value	Interest	Principal	Principal	Principal	Distribution	Loss	Interest	Balance
(1)	(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1	415,943,000.00	5,677,925.54	24,248,368.65	886,043.79	25,134,412.44	30,812,337.98	0.00	0.00	390,808,587.56
A-2A	364,528,000.00	4,818,563.33	20,396,162.12	674,886.69	21,071,048.80	25,889,612.13	0.00	0.00	343,456,951.20
A-2B	67,577,000.00	929,183.75	0.00	0.00	0.00	929,183.75	0.00	0.00	67,577,000.00
A-2C	114,600,000.00	1,598,670.00	0.00	0.00	0.00	1,598,670.00	0.00	0.00	114,600,000.00
A-2D	51,108,000.00	720,622.80	0.00	0.00	0.00	720,622.80	0.00	0.00	51,108,000.00
M-1	60,043,000.00	858,614.90	0.00	0.00	0.00	858,614.90	0.00	0.00	60,043,000.00
M-2	54,457,000.00	786,903.65	0.00	0.00	0.00	786,903.65	0.00	0.00	54,457,000.00
M-3	33,512,000.00	495,977.60	0.00	0.00	0.00	495,977.60	0.00	0.00	33,512,000.00
M-4	27,927,000.00	444,737.48	0.00	0.00	0.00	444,737.48	0.00	0.00	27,927,000.00
M-5	27,228,000.00	449,262.00	0.00	0.00	0.00	449,262.00	0.00	0.00	27,228,000.00
M-6	23,738,000.00	419,569.14	0.00	0.00	0.00	419,569.14	0.00	0.00	23,738,000.00
B-1	18,152,000.00	341,257.59	0.00	0.00	0.00	341,257.59	0.00	0.00	18,152,000.00
B-2	17,454,000.00	328,135.20	0.00	0.00	0.00	328,135.20	0.00	0.00	17,454,000.00
B-3	22,341,000.00	420,010.80	0.00	0.00	0.00	420,010.80	0.00	0.00	22,341,000.00
C	97,750,397.62	8,877,161.44	5,161.39	141.40	5,302.79	8,882,464.23	0.00	0.00	97,745,094.83
P	0.00	395,828.29	0.00	0.00	0.00	395,828.29	0.00	0.00	0.00
R	100.00	0.45	97.33	2.67	100.00	100.45	0.00	0.00	0.00


Total	1,396,358,497.62	27,562,423.96	44,649,789.49	1,561,074.55	46,210,864.03	73,773,287.99	0.00	0.00	1,350,147,633.59


Interest Detail -
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or	Current
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or

	Through	(with Notional)	Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid

Class	Rate	Balance	Interest	Interest SF	Interest	Adjustment	Interest	Interest	Interest
			(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A-1	5.57000%	399,229,374.49	1,853,089.68	0.00	0.00	0.00	1,853,089.68	1,853,089.68	0.00
A-2A	5.43000%	348,140,919.09	1,575,337.66	0.00	0.00	0.00	1,575,337.66	1,575,337.66	0.00
A-2B	5.50000%	67,577,000.00	309,727.92	0.00	0.00	0.00	309,727.92	309,727.92	0.00
A-2C	5.58000%	114,600,000.00	532,890.00	0.00	0.00	0.00	532,890.00	532,890.00	0.00
A-2D	5.64000%	51,108,000.00	240,207.60	0.00	0.00	0.00	240,207.60	240,207.60	0.00
M-1	5.72000%	60,043,000.00	286,204.97	0.00	0.00	0.00	286,204.97	286,204.97	0.00
M-2	5.78000%	54,457,000.00	262,301.22	0.00	0.00	0.00	262,301.22	262,301.22	0.00
M-3	5.92000%	33,512,000.00	165,325.87	0.00	0.00	0.00	165,325.87	165,325.87	0.00
M-4	6.37000%	27,927,000.00	148,245.83	0.00	0.00	0.00	148,245.83	148,245.83	0.00
M-5	6.60000%	27,228,000.00	149,754.00	0.00	0.00	0.00	149,754.00	149,754.00	0.00
M-6	7.07000%	23,738,000.00	139,856.38	0.00	0.00	0.00	139,856.38	139,856.38	0.00
B-1	7.52000%	18,152,000.00	113,752.53	0.00	0.00	0.00	113,752.53	113,752.53	0.00
B-2	7.52000%	17,454,000.00	109,378.40	0.00	0.00	0.00	109,378.40	109,378.40	0.00
B-3	7.52000%	22,341,000.00	140,003.60	0.00	0.00	0.00	140,003.60	140,003.60	0.00
C	35.87229%	97,745,094.83	0.00	0.00	0.00	0.00	0.00	2,921,950.56	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	168,532.88	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		1,363,252,388.41	6,026,075.66	0.00	0.00	0.00	6,026,075.66	9,116,559.10	0.00



Page 3 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	4,683,967.89	8,420,786.93	13,104,754.82
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	4,683,967.89	8,420,786.93	13,104,754.82
Interest Collections	5,295,383.11	3,708,682.92	9,004,066.03
Interest Withdrawals	-0.00	-0.00	-0.00
Interest Fees	-30,988.23	-25,051.58	-56,039.81
Interest Other Accounts	34,394.04	134,138.84	168,532.88
TOTAL NET INTEREST	5,298,788.91	3,817,770.19	9,116,559.10
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	9,982,756.80	12,238,557.12	22,221,313.92




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	300,519.24	218,843.43	519,362.67
Curtailments	39,033.92	11,081.22	50,115.14
Prepayments In Full	4,344,414.73	8,190,862.28	12,535,277.01
Repurchased/Substitutions	0.00	0.00	0.00
Liquidations	0.00	0.00	0.00
Insurance Principal	0.00	0.00	0.00
Other Additional Principal	0.00	0.00	0.00
Delinquent Principal	-257,900.80	-194,405.39	-452,306.19
Realized Losses	-0.00	-0.00	-0.00
Advanced Principal	257,900.80	194,405.39	452,306.19
TOTAL PRINCIPAL COLLECTED	4,683,967.89	8,420,786.93	13,104,754.82




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

	Group 2	Group 1	Total
TOTAL PRINCIPAL OTHER ACCOUNTS	0.00	0.00	0.00






Page 4 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	5,600,662.69	3,915,385.36	9,516,048.05
Repurchased/Substitution Interest	0.00	0.00	0.00
Liquidation Interest	0.00	0.00	0.00
Insurance Interest	0.00	0.00	0.00
Other Additional Interest	0.00	0.00	0.00
Prepayment Interest Shortfalls	-1,909.70	-7,754.43	-9,664.13
Delinquent Interest	-5,097,440.44	-3,507,094.04	-8,604,534.48
Compensating Interest	1,909.70	7,754.43	9,664.13
Civil Relief Act Shortfalls	-0.00	-0.00	-0.00
Interest Realized Loss	-0.00	-0.00	-0.00
Interest Advanced	4,792,160.86	3,300,391.61	8,092,552.47
TOTAL INTEREST COLLECTED	5,295,383.11	3,708,682.92	9,004,066.03




INTEREST - WITHDRAWALS

	Group 2	Group 1	Total
Non Recoverable Advances	0.00	0.00	0.00
PO Expenses	0.00	0.00	0.00
Extraordinary Trust Fund Expenses	0.00	0.00	0.00
TOTAL INTEREST WITHDRAWALS	0.00	0.00	0.00




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
	Group 2	Group 1	Total
Prepayment Charges	34,394.04	134,138.84	168,532.88
Net Swap			0.00

. a) Swap Payment			0.00
. b) Swap Receipt			0.00
. c) Swap Termination Payment			0.00
. d) Defaulted Swap Termination Payment			0.00

A-1 Cap Payment			0.00
A-2 Cap Payment			0.00
Subordinate Cap Payment			0.00
TOTAL INTEREST OTHER ACCOUNTS	34,394.04	134,138.84	168,532.88



INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	30,988.23	25,051.58	56,039.81
Tax Service Fees	0.00	0.00	0.00
TOTAL INTEREST FEES	30,988.23	25,051.58	56,039.81



Page 5 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1

Mortgage Pass-Through Certificates

July 25, 2007 Distribution

Credit Enhancement Report

ACCOUNTS

Corridor Contract Acct

Beginning Balance

0.00

Amount Deposited

0.00

Amount Withdrawn

0.00

Net Amount

0.00

Ending Balance

0.00

Swap Acct

Beginning Balance

0.00

Amount Deposited

0.00

Amount Withdrawn

0.00

Net Amount

0.00

Ending Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Overcollateralized Amount - Prior Period

97,745,094.83

Current Period Principal Realized Losses

0.00

Overcollateralized Amount - After Current Losses

97,745,094.83

Extra Principal Distribution Amount

0.00

Overcollateralization Reduction Amount

0.00

Overcollateralized Amount - Ending

97,745,094.83

Overcollateralization Deficiency Amount

0.00

Overcollateralization Excess Amount

0.00

Specified Overcollateralization Amount

97,745,094.83

Net Monthly Excess Cashflow

2,921,950.56

Net Monthly Excess Cashflow Allocated to :

. a) Unpaid Interest Amounts

0.00

. b) Applied Realized Loss Amounts

0.00

. c) Basis Risk Carryforward Amounts

0.00

Page 6 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Collateral Report


COLLATERAL



		Group 2	Group 1	Total



Loan Count:
Loan Count:


Original	3,216	3,067	6,283
Prior	3,150	2,989	6,139
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-16	-35	-51
Repurchases	-0	-0	-0
Liquidations	-0	-0	-0
Current	3,134	2,954	6,088
Principal Balance:


Original	823,433,083.87	572,925,413.75	1,396,358,497.62
Prior	807,042,766.11	556,209,622.30	1,363,252,388.41
Prefunding	0.00	0.00	0.00
Scheduled Principal	-300,519.24	-218,843.43	-519,362.67
Partial Prepayments	-39,033.92	-11,081.22	-50,115.14
Full Voluntary Prepayments	-4,344,414.73	-8,190,862.28	-12,535,277.01
Repurchases	-0.00	-0.00	-0.00
Liquidations	-0.00	-0.00	-0.00
Current	802,358,798.22	547,788,835.37	1,350,147,633.59





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	8.34008%	8.45923%	8.38897%
Weighted Average Coupon Prior	8.33111%	8.45386%	8.38151%
Weighted Average Coupon Current	8.32934%	8.44972%	8.37845%
Weighted Average Months to Maturity Original	334	349	340
Weighted Average Months to Maturity Prior	333	348	339
Weighted Average Months to Maturity Current	332	347	338
Weighted Avg Remaining Amortization Term Original	404	405	404
Weighted Avg Remaining Amortization Term Prior	403	404	403
Weighted Avg Remaining Amortization Term Current	402	403	402
Weighted Average Seasoning Original	6.23	5.65	5.99
Weighted Average Seasoning Prior	7.22	6.65	6.98
Weighted Average Seasoning Current	8.21	7.65	7.98

Page 8 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Margin Original	5.10028%	5.48112%	5.26443%
Weighted Average Margin Prior	5.09637%	5.47529%	5.25981%
Weighted Average Margin Current	5.09461%	5.47591%	5.25784%
Weighted Average Max Rate Original	14.15531%	14.58751%	14.34160%
Weighted Average Max Rate Prior	14.14972%	14.58171%	14.33605%
Weighted Average Max Rate Current	14.14798%	14.58005%	14.33295%
Weighted Average Min Rate Original	8.15516%	8.58751%	8.34151%
Weighted Average Min Rate Prior	8.14957%	8.58171%	8.33597%
Weighted Average Min Rate Current	8.14783%	8.58005%	8.33286%
Weighted Average Cap Up Original	1.00000%	1.00000%	1.00000%
Weighted Average Cap Up Prior	1.00000%	1.00000%	1.00000%
Weighted Average Cap Up Current	1.00000%	1.00000%	1.00000%
Weighted Average Cap Down Original	1.00000%	1.00000%	1.00000%
Weighted Average Cap Down Prior	1.00000%	1.00000%	1.00000%
Weighted Average Cap Down Current	1.00000%	1.00000%	1.00000%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

	Group 2	Group 1	Total




Current Servicing Fees	30,988.23	25,051.58	56,039.81
Delinquent Servicing Fees	305,279.58	206,702.44	511,982.02
TOTAL SERVICING FEES	336,267.82	231,754.01	568,021.83


Total Servicing Fees	336,267.82	231,754.01	568,021.83
Compensating Interest	-1,909.70	-7,754.43	-9,664.13
Delinquent Servicing Fees	-305,279.58	-206,702.44	-511,982.02
COLLECTED SERVICING FEES	29,078.54	17,297.15	46,375.69


Total Advanced Interest	4,792,160.86	3,300,391.61	8,092,552.47
Total Advanced Principal	257,900.80	194,405.39	452,306.19
Aggregate P&I Advances with respect to this Distribution	5,050,061.66	3,494,797.00	8,544,858.66
Non Recoverable Advance	0.00	0.00	0.00





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
	Group 2	Group 1	Total
Prepayment Interest Shortfall (PPIS)	1,909.70	7,754.43	9,664.13
Compensating Interest	(1,909.70)	(7,754.43)	(9,664.13)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00

Weighted Average Net Mortgage Rate			8.0248320000%
Ending Pool Stated Principal Balance			1,350,147,633.59







Page 9 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		60,259,938.02	40,482,524.46	16,837,935.01	117,580,397.49
	% Balance		4.46%	3.00%	1.25%	8.71%
	# Loans		273	182	82	537
	% # Loans		4.48%	2.99%	1.35%	8.82%
FORECLOSURE	Balance	162,964.69	0.00	39,580.17	22,704,755.34	22,907,300.20
	% Balance	0.01%	0.00%	0.00%	1.68%	1.70%
	# Loans	1	0	1	75	77
	% # Loans	0.02%	0.00%	0.02%	1.23%	1.26%
BANKRUPTCY	Balance	1,302,307.93	0.00	0.00	394,810.52	1,697,118.45
	% Balance	0.10%	0.00%	0.00%	0.03%	0.13%
	# Loans	6	0	0	4	10
	% # Loans	0.10%	0.00%	0.00%	0.07%	0.16%
REO	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL	Balance	1,465,272.62	60,259,938.02	40,522,104.63	39,937,500.87	142,184,816.14
	% Balance	0.11%	4.46%	3.00%	2.96%	10.53%
	# Loans	7	273	183	161	624
	% # Loans	0.11%	4.48%	3.01%	2.64%	10.25%

Page 10 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		24,344,891.26	13,745,348.80	4,609,957.34	42,700,197.40
	% Balance		4.44%	2.51%	0.84%	7.80%
	# Loans		126	78	27	231
	% # Loans		4.27%	2.64%	0.91%	7.82%
FORECLOSURE	Balance	0.00	0.00	0.00	5,411,629.40	5,411,629.40
	% Balance	0.00%	0.00%	0.00%	0.99%	0.99%
	# Loans	0	0	0	24	24
	% # Loans	0.00%	0.00%	0.00%	0.81%	0.81%
BANKRUPTCY	Balance	442,719.06	0.00	0.00	89,850.65	532,569.71
	% Balance	0.08%	0.00%	0.00%	0.02%	0.10%
	# Loans	2	0	0	1	3
	% # Loans	0.07%	0.00%	0.00%	0.03%	0.10%
REO	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL	Balance	442,719.06	24,344,891.26	13,745,348.80	10,111,437.39	48,644,396.51
	% Balance	0.08%	4.44%	2.51%	1.85%	8.88%
	# Loans	2	126	78	52	258
	% # Loans	0.07%	4.27%	2.64%	1.76%	8.73%

Page 11 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		35,915,046.76	26,737,175.66	12,227,977.67	74,880,200.09
	% Balance		4.48%	3.33%	1.52%	9.33%
	# Loans		147	104	55	306
	% # Loans		4.69%	3.32%	1.75%	9.76%
FORECLOSURE	Balance	162,964.69	0.00	39,580.17	17,293,125.94	17,495,670.80
	% Balance	0.02%	0.00%	0.00%	2.16%	2.18%
	# Loans	1	0	1	51	53
	% # Loans	0.03%	0.00%	0.03%	1.63%	1.69%
BANKRUPTCY	Balance	859,588.87	0.00	0.00	304,959.87	1,164,548.74
	% Balance	0.11%	0.00%	0.00%	0.04%	0.15%
	# Loans	4	0	0	3	7
	% # Loans	0.13%	0.00%	0.00%	0.10%	0.22%
REO	Balance	0.00	0.00	0.00	0.00	0.00
	% Balance	0.00%	0.00%	0.00%	0.00%	0.00%
	# Loans	0	0	0	0	0
	% # Loans	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL	Balance	1,022,553.56	35,915,046.76	26,776,755.83	29,826,063.48	93,540,419.63
	% Balance	0.13%	4.48%	3.34%	3.72%	11.66%
	# Loans	5	147	105	109	366
	% # Loans	0.16%	4.69%	3.35%	3.48%	11.68%

Page 12 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1

Mortgage Pass-Through Certificates

July 25, 2007 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 13 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Foreclosure Report
Loan Number	Original	Stated		Current	State &		First
Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination

Became Foreclosure Property this Period:
1010060045 1	395,000.00	392,223.07	01-Feb-2007	8.500%	FL - 100.00%	360	01-Nov-2006
1010060393 1	101,000.00	100,851.66	01-Feb-2007	9.600%	FL - 69.66%	360	01-Dec-2006
1010061409 2	180,000.00	179,283.00	01-Jan-2007	9.575%	MD - 100.00%	360	01-Dec-2006
1010061663 2	590,000.00	588,185.77	01-Feb-2007	10.800%	NY - 100.00%	360	01-Dec-2006
1010062145 2	140,000.00	139,719.81	01-Feb-2007	8.550%	NJ - 100.00%	360	01-Dec-2006
1010062831 2	119,000.00	118,487.64	01-Feb-2007	9.200%	PA - 85.00%	360	01-Dec-2006
1010066653 2	572,000.00	571,147.53	01-Feb-2007	8.550%	FL - 100.00%	360	01-Feb-2007
1010066656 2	143,000.00	142,703.42	01-Feb-2007	11.250%	FL - 100.00%	180	01-Feb-2007
2020052884 2	84,000.00	83,717.30	01-Feb-2007	10.950%	MI - 100.00%	360	01-Nov-2006
2020052961 2	196,000.00	195,808.77	01-Feb-2007	10.950%	IL - 100.00%	360	01-Dec-2006
2020053241 1	360,000.00	359,609.02	01-Feb-2007	10.600%	IL - 100.00%	360	01-Dec-2006
2020053931 2	52,000.00	51,878.96	01-Feb-2007	11.450%	TX - 80.00%	360	01-Jan-2007
2020055112 2	304,000.00	304,000.00	01-Feb-2007	9.300%	IL - 95.00%	360	01-Jan-2007
3030003622 2	52,000.00	39,580.17	09-Feb-2007	10.350%	GA - 80.00%	240	09-Apr-1998
3030071605 1	103,500.00	103,140.26	01-Feb-2007	10.225%	SC - 95.00%	360	01-Dec-2006
3030072842 2	285,000.00	284,554.63	01-Jan-2007	9.800%	FL - 100.00%	360	01-Nov-2006
3030073654 2	245,000.00	244,562.17	01-Feb-2007	9.350%	FL - 100.00%	360	01-Nov-2006
3030074339 1	188,000.00	187,440.20	01-Feb-2007	10.950%	FL - 100.00%	360	01-Dec-2006
3030075240 2	200,000.00	199,795.66	01-Feb-2007	10.800%	GA - 100.00%	360	01-Dec-2006
3030076684 1	183,750.00	183,160.32	01-Jan-2007	9.950%	FL - 75.00%	360	01-Jan-2007
3030076936 1	243,900.00	243,900.00	01-Feb-2007	8.950%	FL - 90.00%	360	01-Jan-2007
3030078363 2	272,000.00	271,842.56	01-Feb-2007	9.150%	FL - 100.00%	360	01-Jan-2007
3030080236 1	242,250.00	241,592.06	01-Feb-2007	9.990%	FL - 85.00%	360	01-Feb-2007
3030081206 1	210,000.00	209,430.39	01-Feb-2007	9.996%	FL - 100.00%	360	01-Feb-2007
4040031753 2	340,000.00	339,574.75	01-Feb-2007	10.538%	CA - 100.00%	360	01-Nov-2006
4040032688 1	263,475.00	263,109.94	01-Feb-2007	10.200%	ID - 100.00%	360	01-Nov-2006
4040032913 2	287,817.00	287,472.44	01-Feb-2007	10.700%	NV - 100.00%	360	01-Nov-2006
4040036283 1	344,000.00	344,000.00	01-Feb-2007	8.650%	CA - 100.00%	360	01-Feb-2007
5100009933 2	290,000.00	288,108.03	01-Feb-2007	10.200%	MA - 100.00%	360	01-Nov-2006
5100010264 1	82,000.00	81,654.16	01-Feb-2007	9.300%	NY - 51.25%	360	01-Dec-2006
5100010270 1	373,500.00	373,049.69	01-Feb-2007	10.256%	NJ - 90.00%	360	01-Dec-2006
5100010910 2	755,200.00	750,314.14	01-Feb-2007	7.175%	FL - 99.37%	360	01-Dec-2006
5100010915 2	188,800.00	188,300.37	01-Feb-2007	11.500%	FL - 99.37%	180	01-Dec-2006
5100011584 2	440,000.00	438,046.16	01-Jan-2007	9.050%	NY - 100.00%	360	01-Dec-2006
5100011657 1	390,000.00	389,622.45	01-Feb-2007	10.975%	MA - 100.00%	360	01-Dec-2006
5100015947 2	176,000.00	175,491.88	01-Feb-2007	9.700%	MI - 100.00%	360	01-Feb-2007
5100016036 2	334,000.00	333,834.88	01-Feb-2007	9.150%	MA - 100.00%	360	01-Feb-2007
6000074535 2	133,200.00	133,047.75	01-Feb-2007	9.450%	MO - 90.00%	360	01-Feb-2007
6200018995 2	64,400.00	64,151.55	01-Feb-2007	8.290%	TN - 100.00%	360	01-Jun-2006
6200027704 2	139,999.00	139,826.64	01-Feb-2007	10.950%	IL - 100.00%	360	01-Oct-2006
6200029168 2	93,600.00	93,202.29	01-Feb-2007	9.850%	TN - 90.00%	360	01-Nov-2006
6200029357 2	700,000.00	699,154.01	01-Feb-2007	10.650%	FL - 100.00%	360	01-Nov-2006
6200030476 1	82,000.00	81,661.25	01-Feb-2007	9.400%	IL - 100.00%	360	01-Dec-2006
6200030476 1	82,000.00			9.400%	IL - 100.00%


Page 14 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
6200030785 2
6200030785 2	551,200.00	549,600.02	01-Jan-2007	7.250%	NY - 100.00%	360	01-Dec-2006

6200031157 1	195,500.00	194,692.41	01-Feb-2007	9.400%	FL - 85.00%	360	01-Dec-2006
6200031402 2	560,000.00	560,000.00	01-Feb-2007	6.700%	GA - 100.00%	360	01-Dec-2006
6200031850 1	400,000.00	399,058.96	01-Jan-2007	7.990%	FL - 80.00%	360	01-Dec-2006
6200031982 1	184,500.00	184,187.24	01-Feb-2007	8.650%	NM - 90.00%	360	01-Jan-2007
6200032482 2	592,000.00	592,000.00	01-Feb-2007	5.600%	CA - 80.00%	360	01-Jan-2007
6200034633 2	207,200.00	206,980.24	01-Feb-2007	9.700%	AZ - 80.00%	360	01-Feb-2007
6200034980 2	705,000.00	703,148.97	01-Feb-2007	10.150%	NY - 84.94%	360	01-Feb-2007
6200035288 2	332,800.00	331,998.00	01-Feb-2007	6.863%	IL - 80.00%	360	01-Feb-2007
6200035435 2	184,000.00	184,000.00	01-Feb-2007	9.300%	MD - 100.00%	360	01-Feb-2007
6200036114 2	56,700.00	56,568.25	01-Feb-2007	10.750%	MI - 90.00%	360	01-Feb-2007
6200036225 2	102,750.00	102,507.47	01-Feb-2007	10.650%	PA - 75.00%	360	01-Feb-2007
6850030379 2	327,250.00	326,895.01	01-Feb-2007	10.150%	WI - 85.00%	360	01-Jan-2007


TOTAL	15,338,291.00	15,291,873.32

Became Foreclosure Property in a Prior Period:
1010003794 1	58,000.00	48,013.73	02-Jan-2007	8.690%	PA - 77.33%	360	02-May-1998
1010051117 1	67,500.00	67,391.83	01-Feb-2007	11.250%	MD - 90.00%	360	01-Jun-2006
1010061412 1	351,000.00	350,521.65	01-Jan-2007	9.850%	MD - 90.00%	360	01-Dec-2006
1010062053 1	257,400.00	257,400.00	01-Jan-2007	8.475%	NJ - 90.00%	360	01-Dec-2006
1010064683 2	163,200.00	162,964.69	01-Jul-2007	9.200%	MD - 80.00%	360	01-Jan-2007
2020052895 1	141,300.00	140,888.18	01-Jan-2007	11.050%	FL - 90.00%	360	01-Dec-2006
2020055696 2	760,000.00	758,667.98	01-Jan-2007	7.990%	IL - 95.00%	360	01-Feb-2007
3030072999 2	126,000.00	125,446.17	01-Jan-2007	9.100%	FL - 70.00%	360	01-Dec-2006
3030075953 2	253,000.00	252,699.01	01-Jan-2007	10.300%	FL - 100.00%	360	01-Dec-2006
3030076808 1	216,000.00	215,030.93	01-Jan-2007	9.000%	FL - 90.00%	360	01-Dec-2006
4040033121 2	474,400.00	473,170.35	01-Jan-2007	7.650%	CA - 100.00%	360	01-Dec-2006
4040033802 2	755,200.00	752,358.77	01-Jan-2007	6.990%	MO - 100.00%	360	01-Dec-2006
4040034170 2	640,000.00	637,806.91	01-Jan-2007	6.650%	NV - 100.00%	360	01-Dec-2006
5100011368 2	497,140.00	495,510.22	01-Jan-2007	10.500%	NY - 100.00%	360	01-Dec-2006
5100012305 2	572,000.00	568,729.04	01-Jan-2007	7.800%	NY - 100.00%	360	01-Dec-2006
5100012313 2	143,000.00	142,668.28	01-Feb-2007	12.100%	NY - 100.00%	180	01-Dec-2006
5100012423 2	560,000.00	559,336.36	01-Jan-2007	7.590%	NY - 100.00%	360	01-Jan-2007
5100012428 2	140,000.00	139,679.78	01-Jan-2007	11.990%	NY - 100.00%	180	01-Jan-2007
6200030669 2	454,000.00	452,201.03	01-Jan-2007	9.600%	MA - 100.00%	360	01-Dec-2006
6200032328 2	548,000.00	548,000.00	01-Jan-2007	8.300%	IL - 100.00%	360	01-Feb-2007
6200033254 2	468,000.00	466,941.97	01-Jan-2007	7.650%	NY - 100.00%	360	01-Jan-2007


TOTAL	7,645,140.00	7,615,426.88


TOTAL	22,983,431.00	22,907,300.20
TOTAL


Page 15 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	16	35	51
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	16	35	51
Curtailments Amount	39,033.92	11,081.22	50,115.14
Paid in Full Balance	4,344,414.73	8,190,862.28	12,535,277.01
Repurchased Loans Balance	0.00	0.00	0.00
Total Prepayment Amount	4,383,448.65	8,201,943.50	12,585,392.15
Cumulative


Number of Paid in Full Loans	82	113	195
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	82	113	195
Paid in Full Balance	20,051,343.88	24,431,795.01	44,483,138.89
Repurchased Loans Balance	0.00	0.00	0.00
Curtailments Amount	122,245.56	44,405.04	166,650.60
Total Prepayment Amount	20,173,589.44	24,476,200.05	44,649,789.49

Page 16 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution


PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	0.54%	1.48%	0.92%
3 Months Avg SMM	0.82%	1.45%	1.08%
12 Months Avg SMM	0.82%	1.45%	1.08%
Avg SMM Since Cut-off	0.82%	1.45%	1.08%



CPR	6.33%	16.33%	10.54%
3 Months Avg CPR	9.45%	16.04%	12.20%
12 Months Avg CPR	9.45%	16.04%	12.20%
Avg CPR Since Cut-off	9.45%	16.04%	12.20%



PSA	385.36%	1,068.10%	659.99%
3 Months Avg PSA Approximation	654.43%	1,205.98%	872.87%
12 Months Avg PSA Approximation	654.43%	1,205.98%	872.87%
Avg PSA Since Cut-off Approximation	654.43%	1,205.98%	872.87%

Page 17 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1

Mortgage Pass-Through Certificates

July 25, 2007 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)

PSA Standard Prepayment Model: CPR/(0.20%*min(30,WAS))

Average SMM over period between nth month and mth month (AvgSMMn,m): 1 - [(1-SMMn)*(1-SMMn+1)*...*(1-SMMm)]^(1/months in period n,m)

Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)

Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.20%*Avg WASn,m))

Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m)

Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.

Dates correspond to distribution dates.

Page 18 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Prepayment Detail Report

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number		Original			Current	State &	Type Prepayment	First


&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Payment

Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

1010051635 2		26,000.00	25,536.58	30-Jun-2007	11.450%	PA - 100.00%	Paid Off - 240	01-Jul-2006
1010051635 2		26,000.00	25,536.58	30-Jun-2007	11.450%	PA - 100.00%	Paid Off - 240	01-Jul-2006
1010060705 1		400,000.00	399,291.77	30-Jun-2007	8.500%	NJ - 80.00%	Paid Off - 360	02-Nov-2006
1010060888 1		197,000.00	196,474.70	30-Jun-2007	7.550%	MD - 60.80%	Paid Off - 360	01-Nov-2006
1010061271 1		371,250.00	370,058.70	20-Jun-2007	9.950%	MA - 75.00%	Paid Off - 360	06-Nov-2006
1010061513 1		247,000.00	246,702.26	28-Jun-2007	9.800%	NJ - 95.00%	Paid Off - 360	01-Dec-2006
1010061995 2		240,000.00	239,769.43	30-Jun-2007	10.550%	MD - 80.00%	Paid Off - 360	01-Dec-2006
1010062389 2		685,000.00	683,919.01	30-Jun-2007	8.894%	NJ - 76.11%	Paid Off - 360	01-Dec-2006
1010062559 1		77,400.00	77,174.19	30-Jun-2007	10.400%	PA - 90.00%	Paid Off - 360	01-Dec-2006
1010063120 1		252,000.00	251,553.80	30-Jun-2007	8.500%	NJ - 80.00%	Paid Off - 360	01-Dec-2006
1010063320 1		352,000.00	351,357.73	30-Jun-2007	7.850%	PA - 100.00%	Paid Off - 360	01-Jan-2007
1010063325 2		88,000.00	87,804.25	30-Jun-2007	10.990%	PA - 100.00%	Paid Off - 180	01-Jan-2007
1010063880 1		382,500.00	382,491.21	30-Jun-2007	8.650%	NJ - 87.53%	Paid Off - 360	01-Jan-2007
1010064972 1		296,250.00	294,748.90	30-Jun-2007	9.900%	NJ - 75.00%	Paid Off - 360	01-Jan-2007
1010065964 2		158,000.00	157,707.53	30-Jun-2007	7.890%	MD - 73.49%	Paid Off - 360	01-Feb-2007
2020052313 1		213,750.00	213,363.78	30-Jun-2007	8.900%	IL - 78.58%	Paid Off - 360	01-Nov-2006
2020053431 2		119,000.00	118,637.78	27-Jun-2007	10.200%	IL - 100.00%	Paid Off - 360	01-Dec-2006
2020054217 1		134,000.00	133,803.90	30-Jun-2007	9.150%	IL - 82.72%	Paid Off - 360	01-Dec-2006
2020054388 2		225,000.00	224,382.43	25-Jun-2007	6.390%	MN - 84.91%	Paid Off - 360	01-Jan-2007
2020055868 1		216,300.00	215,675.06	30-Jun-2007	8.800%	IL - 70.00%	Paid Off - 360	01-Feb-2007
3030007433 2		32,200.00	30,429.84	15-Jun-2007	11.550%	FL - 70.00%	Paid Off - 180	05-Dec-1998
3030060402 2		22,500.00	22,422.30	30-Jun-2007	13.150%	GA - 100.00%	Paid Off - 180	01-Jul-2006
3030073602 1		88,200.00	87,901.70	18-Jun-2007	9.700%	VA - 90.00%	Paid Off - 360	01-Dec-2006
3030076008 1		405,000.00	403,416.47	19-Jun-2007	9.100%	IL - 100.00%	Paid Off - 360	01-Dec-2006
4040027928 2		260,000.00	259,161.09	28-Jun-2007	8.350%	CA - 100.00%	Paid Off - 360	01-Jul-2006
4040034051 2		700,000.00	696,145.57	30-Jun-2007	7.300%	CA - 52.63%	Paid Off - 360	01-Dec-2006
4040035587 1		310,000.00	309,203.15	29-Jun-2007	10.250%	CA - 43.06%	Paid Off - 360	01-Jan-2007
4040036080 2		172,000.00	171,648.75	29-Jun-2007	11.650%	CA - 100.00%	Paid Off - 180	01-Jan-2007
5100010228 1		323,000.00	322,649.61	21-Jun-2007	10.150%	DC - 85.00%	Paid Off - 360	01-Dec-2006
5100010519 1		315,000.00	313,752.65	30-Jun-2007	9.150%	NY - 56.25%	Paid Off - 360	01-Dec-2006
5100011738 1		62,400.00	62,238.12	30-Jun-2007	10.950%	MA - 100.00%	Paid Off - 180	01-Dec-2006
5100011763 1		192,360.00	191,861.09	19-Jun-2007	10.950%	CT - 70.00%	Paid Off - 360	01-Dec-2006
5100012051 1		397,600.00	396,795.95	30-Jun-2007	7.740%	NY - 78.73%	Paid Off - 360	01-Jan-2007
5100012312 1		562,000.00	561,059.36	26-Jun-2007	8.150%	NY - 38.10%	Paid Off - 360	01-Jan-2007
5100013722 2		598,400.00	595,611.96	30-Jun-2007	7.350%	MA - 80.00%	Paid Off - 360	01-Jan-2007
5100015980 1		142,800.00	142,381.02	30-Jun-2007	8.725%	MA - 85.00%	Paid Off - 360	01-Feb-2007
6200018851 2		75,250.00	75,072.64	25-Jun-2007	13.950%	AZ - 79.86%	Paid Off - 180	01-Jul-2006
6200029983 2		118,800.00	118,509.61	19-Jun-2007	11.225%	TN - 90.00%	Paid Off - 360	01-Dec-2006
6200030327 1		147,600.00	147,402.48	30-Jun-2007	9.500%	MD - 90.00%	Paid Off - 360	01-Dec-2006
6200030397 2		840,000.00	837,655.96	30-Jun-2007	6.900%	SC - 60.00%	Paid Off - 360	01-Dec-2006
6200030402 1		165,000.00	164,354.72	30-Jun-2007	9.000%	IL - 49.55%	Paid Off - 360	01-Dec-2006


Page 19 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1

Mortgage Pass-Through Certificates

July 25, 2007 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution

Loan Number

Original

Current

State &

Type Prepayment

First

Loan

Principal

Prepayment

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

6200030566 1

107,000.00

106,865.03

15-Jun-2007

9.650%

AL - 100.00%

Paid Off - 360

01-Dec-2006

6200031525 1

148,000.00

146,972.95

30-Jun-2007

8.150%

NJ - 55.85%

Paid Off - 360

01-Dec-2006

6200031575 1

330,000.00

328,883.96

26-Jun-2007

9.700%

FL - 75.00%

Paid Off - 360

01-Dec-2006

6200032060 1

131,500.00

130,862.73

19-Jun-2007

7.950%

MD - 54.79%

Paid Off - 360

01-Dec-2006

6200033938 1

184,000.00

183,401.18

19-Jun-2007

9.125%

NC - 100.00%

Paid Off - 360

01-Jan-2007

6200034001 1

127,200.00

127,058.93

30-Jun-2007

9.550%

GA - 80.00%

Paid Off - 360

01-Jan-2007

6200034741 1

143,000.00

142,666.18

30-Jun-2007

6.978%

DE - 59.58%

Paid Off - 360

01-Jan-2007

6200035169 1

265,000.00

264,880.12

20-Jun-2007

8.900%

MA - 100.00%

Paid Off - 360

01-Feb-2007

6850030431 1

161,250.00

160,098.74

18-Jun-2007

9.050%

MD - 58.64%

Paid Off - 360

01-Jan-2007

7000034132 1

22,500.00

22,280.14

21-Jun-2007

14.050%

PA - 74.54%

Paid Off - 240

01-Jul-2006

7500000637 1

342,000.00

341,180.00

18-Jun-2007

11.400%

MD - 90.00%

Paid Off - 360

04-Nov-2006

TOTAL

12,572,010.00

12,535,277.01

Page 20 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES



		Group 2	Group 1	Total


Current





Number of Loans Liquidated		0	0	0
Collateral Principal Realized Loss/(Gain) Amount		0.00	0.00	0.00
Collateral Interest Realized Loss/(Gain) Amount		0.00	0.00	0.00
Net Liquidation Proceeds		0.00	0.00	0.00

Cumulative
Cumulative



Number of Loans Liquidated		0	0	0
Collateral Realized Loss/(Gain) Amount		0.00	0.00	0.00
Net Liquidation Proceeds		0.00	0.00	0.00






	Current Applied Realized Loss C				0.00
	Current Applied Realized Loss B-3				0.00
	Current Applied Realized Loss B-2				0.00
	Current Applied Realized Loss B-1				0.00
	Current Applied Realized Loss M-6				0.00
	Current Applied Realized Loss M-5				0.00
	Current Applied Realized Loss M-4				0.00
	Current Applied Realized Loss M-3				0.00
	Current Applied Realized Loss M-2				0.00
	Current Applied Realized Loss M-1				0.00

Page 21 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution


DEFAULT SPEEDS

	Group 2	Group 1	Total




MDR	0.00%	0.00%	0.00%
3 Months Avg MDR	0.00%	0.00%	0.00%
12 Months Avg MDR	0.00%	0.00%	0.00%
Avg MDR Since Cut-off	0.00%	0.00%	0.00%


CDR	0.00%	0.00%	0.00%
3 Months Avg CDR	0.00%	0.00%	0.00%
12 Months Avg CDR	0.00%	0.00%	0.00%
Avg CDR Since Cut-off	0.00%	0.00%	0.00%


SDA	0.00%	0.00%	0.00%
3 Months Avg SDA Approximation	0.00%	0.00%	0.00%
12 Months Avg SDA Approximation	0.00%	0.00%	0.00%
Avg SDA Since Cut-off Approximation	0.00%	0.00%	0.00%


Loss Severity Approximation for Current Period	0.00%	0.00%	0.00%
3 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
12 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%
Avg Loss Severity Approximation Since Cut-off	0.00%	0.00%	0.00%

Page 22 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1

Mortgage Pass-Through Certificates

July 25, 2007 Distribution

COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY

Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)

Conditional Default Rate (CDR): 1-((1-MDR)^12)

SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02%,MAX(0.03%,MIN(30,WAS)*0.02%-0.0095%*(WAS-60)))

Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)*(1-MDRn+1)*...*(1-MDRm)]^(1/months in period n,m)

Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

Average SDA Approximation over period between the nth month and mth month:

AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02%,MAX(0.03%,MIN(30,Avg WASn,m)*0.02%-0.0095%*(Avg WASn,m-60)))

Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)

Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.

Dates correspond to distribution dates.

Charged off or Partially Charged off Loans assumed to have a minimum 100% Loss Severity Percentage.

Page 23 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1

Mortgage Pass-Through Certificates

July 25, 2007 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

TOTAL

Page 24 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1

Mortgage Pass-Through Certificates

July 25, 2007 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Stepdown Date has occurred

Trigger Event in effect

Rolling 3 Month 60+ Delinquent %

3.5377%

60+ Day Deliquent Mortgage Loan Balance

81,924,878.12

Prior Pool Balance

1,363,252,388.41

Cumulative Realized Loss

0.00

Cutoff Pool Balance

1,396,358,497.62

Realized Loss Percentage

0.0000%

Servicer Event of Default?

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Current LIBOR Rate

5.320000%

Current LIBOR Determination Date

06/21/2007

Next LIBOR Rate

5.320000%

Next LIBOR Determination Date

07/23/2007

Current Swap LIBOR Rate

5.320000%

Page 25 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		Total Carryover Unpaid	Carryover Paid	Total Carryover	Int Earnings	Prior Unpaid Carryover	Next Pass Through Rate


CLASS
	A-1	$0.00	$0.00	$0.00	$0.00	$0.00	5.57000%
	A-2A	$0.00	$0.00	$0.00	$0.00	$0.00	5.43000%
	A-2B	$0.00	$0.00	$0.00	$0.00	$0.00	5.50000%
	A-2C	$0.00	$0.00	$0.00	$0.00	$0.00	5.58000%
	A-2D	$0.00	$0.00	$0.00	$0.00	$0.00	5.64000%
	M-1	$0.00	$0.00	$0.00	$0.00	$0.00	5.72000%
	M-2	$0.00	$0.00	$0.00	$0.00	$0.00	5.78000%
	M-3	$0.00	$0.00	$0.00	$0.00	$0.00	5.92000%
	M-4	$0.00	$0.00	$0.00	$0.00	$0.00	6.37000%
	M-5	$0.00	$0.00	$0.00	$0.00	$0.00	6.60000%
	M-6	$0.00	$0.00	$0.00	$0.00	$0.00	7.07000%
	B-1	$0.00	$0.00	$0.00	$0.00	$0.00	7.52000%
	B-2	$0.00	$0.00	$0.00	$0.00	$0.00	7.52000%
	B-3	$0.00	$0.00	$0.00	$0.00	$0.00	7.52000%
	C	$0.00	$0.00	$0.00	$0.00	$0.00	0.00000%
	P	$0.00	$0.00	$0.00	$0.00	$0.00	0.00000%
	R	$0.00	$0.00	$0.00	$0.00	$0.00	0.00000%




Page 26 of 27

Merrill Lynch Mortgage Investors Trust 2007-MLN1



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
July 25, 2007 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
	Group 2	Group 1	Total
Scheduled Payments for all Mortgage Loans	5,901,181.93	4,134,228.78	10,035,410.72
Current Scheduled Payments 1 Month Prior	5,933,476.15	4,201,795.37	10,135,271.52
Current Scheduled Payments 2 Month Prior	6,022,638.06	4,257,862.47	10,280,500.53
Current Scheduled Payments 3 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 4 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 5 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 6 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 7 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 8 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 9 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 10 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 11 Month Prior	0.00	0.00	0.00





Sched. Payments for 60+Day Delinquent Loans	467,070.84	199,781.05	666,851.89
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior	257,535.90	99,194.35	356,730.25
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior	97,380.14	37,676.35	135,056.49
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior	0.00	0.00	0.00





Page 27 of 27

Merrill Lynch Mortgage Investors Trust, Series 2007-MLN1 10-D/A