FWP 1 n2405-x3_premarketanxa.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-228597-08
     

 

     
 

FREE WRITING PROSPECTUS, DATED January 21, 2021

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-228597) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor, Citigroup Global Markets Inc., J.P. Morgan Securities LLC, Goldman Sachs & Co. LLC, Deutsche Bank Securities Inc., Academy Securities Inc., Drexel Hamilton, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.

The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision. Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

The information in this File is preliminary and may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

The securities related to this File are being offered when, as and if issued.  This free writing prospectus is not an offer to sell or a solicitation of an offer to buy such securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted. Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicers, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, the risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates.  Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer.

Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

 

  
     

 

 

 

 

 

   

 

 

 

 

Benchmark 2021-B23 Annex A                  
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Related Group Crossed Group Address City State Zip Code
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington Group 1 NAP 860 Washington Street New York New York 10014
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park NAP NAP 18200-18700 Northeast Union Hill Road Redmond Washington 98052
3 Loan   GACC DBR Investments Co. Limited 360 Spear NAP NAP 360 Spear Street San Francisco California 94105
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point NAP NAP 777 South Flagler Drive West Palm Beach Florida 33401
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay NAP NAP        
5.01 Property       MGM Grand     3799 South Las Vegas Boulevard Las Vegas Nevada 89109
5.02 Property       Mandalay Bay     3950 South Las Vegas Boulevard Las Vegas Nevada 89119
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block NAP NAP 921 Southwest Washington Street Portland Oregon 97205
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza NAP NAP 10003 Woodloch Forest Drive The Woodlands Texas 77380
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial NAP NAP W126N7353 & W126N7449 Flint Drive Menomonee Falls Wisconsin 53051
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building NAP NAP 1114 Avenue of the Americas New York New York 10036
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West Group 1 NAP 150 North Central Avenue and 1037 & 1070 West Park Lane Farmington Utah 84025
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower NAP NAP 360 Central Avenue Saint Petersburg Florida 33701
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills NAP NAP 830 & 835 Knitting Mills Way and 35 Innovation Way Wyomissing Pennsylvania 19610
13 Loan   GACC DBR Investments Co. Limited First Republic Center NAP NAP 2100 El Camino Real Palo Alto California 94306
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio NAP NAP        
14.01 Property       Foster Plaza     415, 425, 601, 501 & 651 Holiday Drive and 681, 661 & 680 Andersen Drive Pittsburgh Pennsylvania 15220
14.02 Property       Cherrington Corporate Center     200, 300 & 600 Corporate Center Drive, 400 Fairway Drive and 500, 625 & 700 Cherrington Parkway Coraopolis Pennsylvania 15108
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman NAP NAP 10500 South Woodlawn Avenue Chicago Illinois 60628
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville NAP NAP 201 8th Avenue South Nashville Tennessee 37203
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian Group 1 NAP 1600-2300 North Eagle Road Meridian Idaho 83642
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio NAP NAP        
18.01 Property       1000 Second Avenue     1000 Second Avenue Seattle Washington 98104
18.02 Property       2901 Third Avenue     2901 Third Avenue Seattle Washington 98121
18.03 Property       3101 Western Avenue     3101 Western Avenue Seattle Washington 98121
18.04 Property       300 Elliott Avenue West     300 Elliott Avenue West Seattle Washington 98119
18.05 Property       3131 Elliott Avenue     3131 Elliott Avenue Seattle Washington 98121
18.06 Property       2615 Fourth Avenue     2615 Fourth Avenue Seattle Washington 98121
18.07 Property       190 Queen Anne Avenue North     190 Queen Anne Avenue North Seattle Washington 98109
18.08 Property       200 First Avenue West     200 First Avenue West Seattle Washington 98119
18.09 Property       18 West Mercer Street     18 West Mercer Street Seattle Washington 98119
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale Group 1 NAP 11199 Pacific Crest Place Silverdale Washington 98383
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue NAP NAP 711 5th Avenue New York New York 10022
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District NAP NAP 5701 Main Street Houston Texas 77005
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue NAP NAP 350-62 Neptune Avenue Brooklyn New York 11235
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center NAP NAP 4655 East Liberty Street Mexico Missouri 65265
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace Group 1 NAP 16365 North Marketplace Boulevard Nampa Idaho 83689
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire NAP NAP 2601 Wilshire Boulevard Los Angeles California 90057
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond NAP NAP 6606 West Broad Street Richmond Virginia 23230
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street NAP NAP 104 Delancey Street New York New York 10002
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive NAP NAP 880 Butler Drive Murfreesboro Tennessee 37127
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue NAP NAP 1400 North 25th Avenue Melrose Park Illinois 60160
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments NAP NAP 2520 South 8th Street Minneapolis Minnesota 55454
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street NAP NAP 63 West 104th Street New York New York 10025
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 NAP NAP 2300 Route 33 Robbinsville Township New Jersey 08691
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments NAP NAP 8600 West Irlo Bronson Memorial Highway Kissimmee Florida 34747
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush Group 2 NAP 1623 Flatbush Avenue Brooklyn New York 11210
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park NAP NAP 7606, 7652, 7670, 7692, 7706, 7726, 7756 & 7776 Trade Street San Diego California 92121
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard Group 2 NAP 206-20 Linden Boulevard Cambria Heights New York 11411
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio Group 3 NAP        
37.01 Property       Rent A Space South     1100 Boyce Road Pittsburgh Pennsylvania 15241
37.02 Property       Rent A Space East     4440 Broadway Boulevard Monroeville Pennsylvania 15146
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm NAP NAP 9900 Stirling Road Hollywood Florida 33024
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center NAP NAP 555 North Daniels Way Bloomington Indiana 47404
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown NAP NAP 7730 Centennial Drive Memphis Tennessee 38125
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments NAP NAP 1625 Scenic Drive Modesto California 95355
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage Group 3 NAP 4040 Tulane Avenue New Orleans Louisiana 70119
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg NAP NAP 320 West Golf Road Schaumburg Illinois 60195
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill NAP NAP 211 Saw Mill River Road Hawthorne New York 10532
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts NAP NAP 1551 Winder Street Detroit Michigan 48207
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol NAP NAP 2900 Ford Road Bristol Pennsylvania 19007
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage NAP NAP 3805 South Smithfield Road Knightdale North Carolina 27545
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage Group 3 NAP 5267 East Simpson Ferry Road Mechanicsburg Pennsylvania 17050
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio NAP NAP        
49.01 Property       Rome Hilliard     466 Hilliard Rome Road Columbus Ohio 43228
49.02 Property       Betta Stor-It     2614 Highway 98 West Mary Esther Florida 32569
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton NAP NAP 6003 14th Street West Bradenton Florida 34207
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ NAP NAP 1515 Equity Drive Troy Michigan 48084
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage Group 3 NAP 135 Maple Carriage Drive and 38515 Midland Trail East Lewisburg and White Sulphur Springs West Virginia 24901 and 24986
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza NAP NAP 30222 Esperanza Rancho Santa Margarita California 92688

 

   

 

 

Benchmark 2021-B23 Annex A                    
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name General Property Type Detailed Property Type Year Built Year Renovated Units, Pads, Rooms, SF Unit Description Loan Per Unit ($)
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington Mixed Use Office/Retail 2016 NAP 117,230  SF 989.51
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park Office Suburban 1999-2000, 2014 NAP 537,046  SF 245.79
3 Loan   GACC DBR Investments Co. Limited 360 Spear Office CBD 1924 2000 179,277  SF 584.16
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point Office CBD 1985, 1988 2018-2020 448,885  SF 442.25
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay Hospitality Full Service     9,748  Rooms 167,644.65
5.01 Property       MGM Grand Hospitality Full Service 1993 NAP 4,998  Rooms  
5.02 Property       Mandalay Bay Hospitality Full Service 1999 NAP 4,750  Rooms  
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block Mixed Use Office/Retail/Data Center 1913 2001 297,698  SF 473.63
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza Office Suburban 2000 NAP 223,516  SF 295.28
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial Industrial Flex 2000, 2019 2018-2019 491,476  SF 129.61
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building Office CBD 1974 2018 1,556,972  SF 567.13
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West Mixed Use Retail/Office/Hospitality 2011-2018 NAP 995,303  SF 119.26
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower Office CBD 1984 2016 247,540  SF 191.89
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills Office Suburban 1920, 2018 2018 262,415  SF 163.48
13 Loan   GACC DBR Investments Co. Limited First Republic Center Mixed Use Office/Retail/Multifamily 2016 NAP 70,543  SF 589.71
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio Office Suburban     1,056,658  SF 85.17
14.01 Property       Foster Plaza Office Suburban 1975, 1978, 1980, 1982-1985, 1987 NAP 674,625  SF  
14.02 Property       Cherrington Corporate Center Office Suburban 1986, 1987, 1989, 1990, 1992, 1994 NAP 382,033  SF  
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman Industrial Warehouse/Distribution 2020 NAP 144,044  SF 246.45
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville Hospitality Full Service 2018 NAP 533  Rooms 347,091.93
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian Retail Anchored 2012 NAP 841,927  SF 78.39
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio Office CBD     1,635,466  SF 231.80
18.01 Property       1000 Second Avenue Office CBD 1986 NAP 450,254  SF  
18.02 Property       2901 Third Avenue Office CBD 1982 NAP 276,770  SF  
18.03 Property       3101 Western Avenue Office CBD 1984 NAP 187,852  SF  
18.04 Property       300 Elliott Avenue West Office CBD 1981 NAP 218,723  SF  
18.05 Property       3131 Elliott Avenue Office CBD 1986 NAP 190,459  SF  
18.06 Property       2615 Fourth Avenue Office CBD 1975 NAP 123,749  SF  
18.07 Property       190 Queen Anne Avenue North Office CBD 1974 NAP 84,605  SF  
18.08 Property       200 First Avenue West Office CBD 1971 NAP 67,601  SF  
18.09 Property       18 West Mercer Street Office CBD 1984 NAP 35,453  SF  
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale Retail Anchored 2015 NAP 225,643  SF 144.54
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue Mixed Use Office/Retail 1927 2013-2019 340,024  SF 1,602.83
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District Hospitality Full Service 1925 1968, 2005-2007 315  Rooms 190,476.19
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue Mixed Use Office/Retail 2016 NAP 71,485  SF 279.08
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center Industrial Warehouse/Distribution 1997 2016 900,000  SF 22.03
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace Retail Anchored 2007 NAP 295,561  SF 62.41
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire Office CBD 1952, 1954 1999 70,791  SF 258.51
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond Office Suburban 1978 2018 195,426  SF 92.46
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street Office Medical 1990 2005, 2020 11,250  SF 1,466.67
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive Industrial Warehouse/Distribution 1988 2008 301,606  SF 50.48
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue Industrial Manufacturing 1957, 1963 2018, 2019 456,417  SF 32.16
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments Multifamily Mid Rise 2019 NAP 85  Units 164,705.88
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street Multifamily Mid Rise 2019 NAP 34  Units 389,705.88
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 Office Suburban 2005 NAP 47,188  SF 280.35
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments Multifamily Garden 1973 2018 296  Units 42,449.32
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush Mixed Use Office/Retail 1962 2015 27,808  SF 449.51
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park Industrial Warehouse 1979 NAP 189,056  SF 66.01
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard Office Medical 1974 2008 26,918  SF 427.22
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio Self Storage Self Storage     169,562  SF 61.65
37.01 Property       Rent A Space South Self Storage Self Storage 1998 NAP 85,750  SF  
37.02 Property       Rent A Space East Self Storage Self Storage 1990 NAP 83,812  SF  
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm Office Medical 1990 NAP 62,541  SF 149.50
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center Industrial Manufacturing 1996 2005 125,000  SF 68.00
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown Hospitality Full Service 2019 NAP 129  Rooms 61,287.44
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments Multifamily Garden 1965, 1997 2018-2019 95  Units 75,157.89
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage Self Storage Self Storage 1960 1995 147,129  SF 46.55
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg Retail Other 2000 2019 27,032  SF 251.55
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill Industrial Warehouse/Distribution 2018 NAP 81,000  SF 83.33
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts Mixed Use Multifamily/Retail 1891 2015 57,659  SF 116.20
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol Self Storage Self Storage 1989 2019 78,525  SF 82.78
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage Self Storage Self Storage 1998 2017-2018, 2020 76,925  SF 83.73
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage Self Storage Self Storage 1970 NAP 62,475  SF 91.24
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio Self Storage Self Storage     87,469  SF 58.31
49.01 Property       Rome Hilliard Self Storage Self Storage 1995 NAP 49,700  SF  
49.02 Property       Betta Stor-It Self Storage Self Storage 1989 1996 37,769  SF  
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton Retail Single Tenant Retail 2005 NAP 14,490  SF 303.66
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ Industrial Flex 2004 2015 46,650  SF 87.89
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage Self Storage Self Storage 2016 NAP 54,666  SF 64.94
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza Industrial Manufacturing 1999 NAP 22,840  SF 144.48

 

   

 

 

Benchmark 2021-B23 Annex A                        
                             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Ownership Interest Original Balance ($) Cut-off Date Balance ($) Allocated Cut-off Date Loan Amount ($) % of Initial Pool Balance Balloon Balance ($) Mortgage Loan Rate (%) Administrative Fee Rate (%) (1) Net Mortgage Loan Rate (%)
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington Leasehold 116,000,000 116,000,000 116,000,000 7.6% 116,000,000 2.40000%    
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park Fee Simple 105,000,000 105,000,000 105,000,000 6.9% 105,000,000 3.03200%    
3 Loan   GACC DBR Investments Co. Limited 360 Spear Fee Simple 105,000,000 104,726,660 104,726,660 6.8% 86,962,963 2.7680625%    
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point Fee Simple 75,000,000 75,000,000 75,000,000 4.9% 75,000,000 3.340025%    
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay Fee Simple 75,000,000 75,000,000 75,000,000 4.9% 75,000,000 3.55800%    
5.01 Property       MGM Grand Fee Simple     40,875,000 2.7%        
5.02 Property       Mandalay Bay Fee Simple     34,125,000 2.2%        
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block Fee Simple 75,000,000 75,000,000 75,000,000 4.9% 75,000,000 3.29940%    
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza Fee Simple 66,000,000 66,000,000 66,000,000 4.3% 66,000,000 3.26900%    
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial Fee Simple 63,700,000 63,700,000 63,700,000 4.2% 63,700,000 3.31000%    
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building Fee Simple 60,000,000 60,000,000 60,000,000 3.9% 60,000,000 2.69210%    
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West Fee Simple 58,700,000 58,700,000 58,700,000 3.8% 58,700,000 3.37700%    
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower Fee Simple 47,500,000 47,500,000 47,500,000 3.1% 40,490,872 3.42000%    
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills Fee Simple 42,900,000 42,900,000 42,900,000 2.8% 42,900,000 3.50000%    
13 Loan   GACC DBR Investments Co. Limited First Republic Center Fee Simple 41,600,000 41,600,000 41,600,000 2.7% 41,600,000 2.327885%    
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio Fee Simple 40,000,000 40,000,000 40,000,000 2.6% 34,073,604 3.39200%    
14.01 Property       Foster Plaza Fee Simple     24,390,915 1.6%        
14.02 Property       Cherrington Corporate Center Fee Simple     15,609,085 1.0%        
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman Fee Simple 35,500,000 35,500,000 35,500,000 2.3% 35,500,000 3.48900%    
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville Fee Simple/Leasehold 35,000,000 35,000,000 35,000,000 2.3% 35,000,000 3.13900%    
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian Fee Simple 35,000,000 35,000,000 35,000,000 2.3% 35,000,000 3.49900%    
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio Fee Simple 34,100,000 34,100,000 34,100,000 2.2% 34,100,000 3.22200%    
18.01 Property       1000 Second Avenue Fee Simple     12,024,242 0.8%        
18.02 Property       2901 Third Avenue Fee Simple     5,135,354 0.3%        
18.03 Property       3101 Western Avenue Fee Simple     4,321,212 0.3%        
18.04 Property       300 Elliott Avenue West Fee Simple     3,788,889 0.2%        
18.05 Property       3131 Elliott Avenue Fee Simple     3,726,263 0.2%        
18.06 Property       2615 Fourth Avenue Fee Simple     2,242,020 0.1%        
18.07 Property       190 Queen Anne Avenue North Fee Simple     1,321,414 0.1%        
18.08 Property       200 First Avenue West Fee Simple     1,002,020 0.1%        
18.09 Property       18 West Mercer Street Fee Simple     538,586 0.0%        
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale Fee Simple 32,615,100 32,615,100 32,615,100 2.1% 32,615,100 3.28200%    
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue Fee Simple 27,500,000 27,500,000 27,500,000 1.8% 27,500,000 3.16000%    
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District Fee Simple 20,000,000 20,000,000 20,000,000 1.3% 18,088,727 3.80000%    
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue Fee Simple 19,950,000 19,950,000 19,950,000 1.3% 19,950,000 3.40000%    
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center Fee Simple 19,825,000 19,825,000 19,825,000 1.3% 19,825,000 2.98000%    
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace Fee Simple 18,445,000 18,445,000 18,445,000 1.2% 18,445,000 3.36500%    
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire Fee Simple 18,300,000 18,300,000 18,300,000 1.2% 18,300,000 3.50000%    
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond Fee Simple 18,070,000 18,070,000 18,070,000 1.2% 18,070,000 3.16000%    
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street Fee Simple 16,500,000 16,500,000 16,500,000 1.1% 16,500,000 3.34000%    
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive Fee Simple 15,225,000 15,225,000 15,225,000 1.0% 13,302,785 3.31900%    
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue Fee Simple 14,700,000 14,679,174 14,679,174 1.0% 11,547,656 3.70000%    
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments Fee Simple 14,000,000 14,000,000 14,000,000 0.9% 14,000,000 3.91000%    
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street Fee Simple 13,250,000 13,250,000 13,250,000 0.9% 13,250,000 3.81000%    
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 Fee Simple 13,250,000 13,228,925 13,228,925 0.9% 10,184,966 3.13200%    
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments Fee Simple 12,565,000 12,565,000 12,565,000 0.8% 11,842,164 3.55400%    
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush Fee Simple 12,500,000 12,500,000 12,500,000 0.8% 12,500,000 3.85000%    
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park Fee Simple 12,500,000 12,480,015 12,480,015 0.8% 9,598,633 3.10600%    
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard Fee Simple 11,500,000 11,500,000 11,500,000 0.8% 11,500,000 3.85000%    
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio Fee Simple 10,454,000 10,454,000 10,454,000 0.7% 8,955,355 3.61000%    
37.01 Property       Rent A Space South Fee Simple     5,876,000 0.4%        
37.02 Property       Rent A Space East Fee Simple     4,578,000 0.3%        
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm Fee Simple 9,350,000 9,350,000 9,350,000 0.6% 9,350,000 3.20000%    
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center Fee Simple 8,500,000 8,500,000 8,500,000 0.6% 7,694,557 3.39700%    
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown Fee Simple 7,915,000 7,906,080 7,906,080 0.5% 6,451,824 4.74700%    
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments Fee Simple 7,140,000 7,140,000 7,140,000 0.5% 7,140,000 3.59600%    
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage Fee Simple 6,849,500 6,849,500 6,849,500 0.4% 5,837,418 3.41000%    
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg Fee Simple 6,800,000 6,800,000 6,800,000 0.4% 6,154,915 3.84900%    
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill Fee Simple 6,750,000 6,750,000 6,750,000 0.4% 6,750,000 3.81800%    
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts Fee Simple 6,700,000 6,700,000 6,700,000 0.4% 5,934,060 3.95000%    
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol Fee Simple 6,500,000 6,500,000 6,500,000 0.4% 6,500,000 3.98000%    
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage Fee Simple 6,450,000 6,440,699 6,440,699 0.4% 5,050,771 3.61500%    
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage Fee Simple 5,700,000 5,700,000 5,700,000 0.4% 5,700,000 3.49000%    
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio Fee Simple 5,100,000 5,100,000 5,100,000 0.3% 4,615,466 3.84000%    
49.01 Property       Rome Hilliard Fee Simple     3,700,000 0.2%        
49.02 Property       Betta Stor-It Fee Simple     1,400,000 0.1%        
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton Fee Simple 4,400,000 4,400,000 4,400,000 0.3% 4,400,000 3.69000%    
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ Fee Simple 4,100,000 4,100,000 4,100,000 0.3% 3,208,607 3.60000%    
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage Fee Simple 3,550,000 3,550,000 3,550,000 0.2% 3,056,464 3.81000%    
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza Fee Simple 3,300,000 3,300,000 3,300,000 0.2% 3,300,000 3.93000%    

 

   

 

 

Benchmark 2021-B23 Annex A                  
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Monthly Debt Service ($) (2) Annual Debt Service ($) Pari Companion Loan Monthly Debt Service ($) Pari Companion Loan Annual Debt Service ($) Amortization Type Interest Accrual Method
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 235,222.22 2,822,666.64     Interest Only Actual/360
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 268,984.72 3,227,816.64 69,167.50 830,010.00 Interest Only Actual/360
3 Loan   GACC DBR Investments Co. Limited 360 Spear 526,086.08 6,313,032.96     Amortizing, Then Interest Only Actual/360
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 211,650.89 2,539,810.68 348,574.91 4,182,898.92 Interest Only Actual/360
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 225,463.54 2,705,562.48 4,687,236.73 56,246,840.76 Interest Only - ARD Actual/360
5.01 Property       MGM Grand            
5.02 Property       Mandalay Bay            
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 209,076.82 2,508,921.84 183,987.59 2,207,851.08 Interest Only Actual/360
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 182,292.15 2,187,505.80     Interest Only Actual/360
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial 178,146.19 2,137,754.28     Interest Only Actual/360
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 136,474.51 1,637,694.12 1,871,975.42 22,463,705.04 Interest Only Actual/360
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 167,485.91 2,009,830.92 171,195.14 2,054,341.68 Interest Only Actual/360
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 211,180.69 2,534,168.28     Interest Only, Then Amortizing Actual/360
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 126,862.85 1,522,354.20     Interest Only Actual/360
13 Loan   GACC DBR Investments Co. Limited First Republic Center 81,820.85 981,850.20     Interest Only - ARD Actual/360
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 177,215.11 2,126,581.32 221,518.88 2,658,226.56 Interest Only, Then Amortizing Actual/360
14.01 Property       Foster Plaza            
14.02 Property       Cherrington Corporate Center            
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 104,649.81 1,255,797.72     Interest Only Actual/360
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville 92,825.75 1,113,909.00 397,824.66 4,773,895.92 Interest Only Actual/360
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 103,471.59 1,241,659.08 91,631.48 1,099,577.76 Interest Only Actual/360
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio 92,830.15 1,113,961.80 1,139,300.60 13,671,607.20 Interest Only Actual/360
18.01 Property       1000 Second Avenue            
18.02 Property       2901 Third Avenue            
18.03 Property       3101 Western Avenue            
18.04 Property       300 Elliott Avenue West            
18.05 Property       3131 Elliott Avenue            
18.06 Property       2615 Fourth Avenue            
18.07 Property       190 Queen Anne Avenue North            
18.08 Property       200 First Avenue West            
18.09 Property       18 West Mercer Street            
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 90,441.22 1,085,294.64     Interest Only Actual/360
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 73,422.45 881,069.40 1,381,677.09 16,580,125.08 Interest Only Actual/360
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District 93,191.47 1,118,297.64 186,382.94 2,236,595.28 Interest Only, Then Amortizing Actual/360
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 57,310.07 687,720.84     Interest Only Actual/360
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center 49,915.86 598,990.32     Interest Only Actual/360
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 52,441.23 629,294.76     Interest Only Actual/360
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 54,116.32 649,395.84     Interest Only Actual/360
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 48,245.23 578,942.76     Interest Only Actual/360
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street 46,562.85 558,754.20     Interest Only Actual/360
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive 66,838.10 802,057.20     Interest Only, Then Amortizing Actual/360
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 67,661.60 811,939.20     Amortizing Actual/360
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments 46,250.23 555,002.76     Interest Only Actual/360
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street 42,653.04 511,836.48     Interest Only Actual/360
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 56,810.22 681,722.64     Amortizing Actual/360
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments 56,801.90 681,622.80     Interest Only, Then Amortizing Actual/360
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 40,661.17 487,934.04     Interest Only Actual/360
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park 53,417.79 641,013.48     Amortizing Actual/360
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 37,408.28 448,899.36     Interest Only Actual/360
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio 47,587.39 571,048.68     Interest Only, Then Amortizing Actual/360
37.01 Property       Rent A Space South            
37.02 Property       Rent A Space East            
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 25,279.63 303,355.56     Interest Only Actual/360
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center 37,681.77 452,181.24     Interest Only, Then Amortizing Actual/360
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown 41,274.08 495,288.96     Amortizing Actual/360
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments 21,693.37 260,320.44     Interest Only Actual/360
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage 30,414.24 364,970.88     Interest Only, Then Amortizing Actual/360
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg 31,875.08 382,500.96     Interest Only, Then Amortizing Actual/360
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill 21,774.53 261,294.36     Interest Only Actual/360
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts 31,793.99 381,527.88     Interest Only, Then Amortizing Actual/360
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol 21,857.75 262,293.00     Interest Only Actual/360
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage 29,379.02 352,548.24     Amortizing Actual/360
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage 16,807.74 201,692.88     Interest Only Actual/360
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio 23,880.10 286,561.20     Interest Only, Then Amortizing Actual/360
49.01 Property       Rome Hilliard            
49.02 Property       Betta Stor-It            
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton 13,717.92 164,615.04     Interest Only Actual/360
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ 18,640.46 223,685.52     Amortizing Actual/360
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage 16,561.70 198,740.40     Interest Only, Then Amortizing Actual/360
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza 10,957.60 131,491.20     Interest Only Actual/360

 

   

 

 

Benchmark 2021-B23 Annex A                        
                             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Seasoning (Mos.) Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Due Date
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 1 120 119 120 119 0 0 12/31/2020 6
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 1 60 59 60 59 0 0 12/17/2020 6
3 Loan   GACC DBR Investments Co. Limited 360 Spear 1 60 60 120 119 360 359 12/30/2020 6
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 0 120 120 120 120 0 0 1/15/2021 6
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 11 120 109 120 109 0 0 2/14/2020 5
5.01 Property       MGM Grand                  
5.02 Property       Mandalay Bay                  
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 1 120 119 120 119 0 0 12/30/2020 1
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 0 120 120 120 120 0 0 1/7/2021 6
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial 1 120 119 120 119 0 0 12/31/2020 6
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 2 120 118 120 118 0 0 11/17/2020 6
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 2 120 118 120 118 0 0 12/4/2020 5
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 0 36 36 120 120 360 360 1/13/2021 6
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 1 120 119 120 119 0 0 12/22/2020 6
13 Loan   GACC DBR Investments Co. Limited First Republic Center 1 120 119 120 119 0 0 12/30/2020 6
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 1 36 35 120 119 360 360 12/2/2020 1
14.01 Property       Foster Plaza                  
14.02 Property       Cherrington Corporate Center                  
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 1 120 119 120 119 0 0 12/18/2020 1
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville 11 120 109 120 109 0 0 3/6/2020 6
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 0 120 120 120 120 0 0 1/14/2021 5
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio 70 120 50 120 50 0 0 3/19/2015 6
18.01 Property       1000 Second Avenue                  
18.02 Property       2901 Third Avenue                  
18.03 Property       3101 Western Avenue                  
18.04 Property       300 Elliott Avenue West                  
18.05 Property       3131 Elliott Avenue                  
18.06 Property       2615 Fourth Avenue                  
18.07 Property       190 Queen Anne Avenue North                  
18.08 Property       200 First Avenue West                  
18.09 Property       18 West Mercer Street                  
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 1 120 119 120 119 0 0 12/11/2020 5
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 11 120 109 120 109 0 0 3/6/2020 6
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District 11 60 49 120 109 360 360 3/2/2020 6
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 0 120 120 120 120 0 0 1/15/2021 6
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center 1 120 119 120 119 0 0 12/22/2020 6
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 1 120 119 120 119 0 0 12/23/2020 5
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 1 60 59 60 59 0 0 12/14/2020 6
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 1 120 119 120 119 0 0 12/23/2020 6
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street 0 120 120 120 120 0 0 1/14/2021 6
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive 1 48 47 120 119 360 360 12/15/2020 6
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 1 0 0 120 119 360 359 12/22/2020 6
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments 1 120 119 120 119 0 0 12/30/2020 6
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street 1 120 119 120 119 0 0 12/30/2020 6
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 1 0 0 120 119 360 359 12/18/2020 1
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments 0 84 84 120 120 360 360 1/14/2021 6
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 0 120 120 120 120 0 0 1/19/2021 6
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park 1 0 0 120 119 360 359 12/30/2020 6
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 0 120 120 120 120 0 0 1/19/2021 6
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio 1 36 35 120 119 360 360 12/29/2020 6
37.01 Property       Rent A Space South                  
37.02 Property       Rent A Space East                  
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 1 120 119 120 119 0 0 12/29/2020 6
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center 1 60 59 116 115 360 360 12/24/2020 6
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown 1 0 0 120 119 360 359 12/30/2020 1
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments 1 120 119 120 119 0 0 12/22/2020 6
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage 1 36 35 120 119 360 360 12/18/2020 6
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg 0 60 60 120 120 360 360 1/11/2021 6
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill 1 120 119 120 119 0 0 12/23/2020 6
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts 0 48 48 120 120 360 360 1/15/2021 6
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol 1 120 119 120 119 0 0 1/6/2021 6
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage 1 0 0 120 119 360 359 12/21/2020 6
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage 1 120 119 120 119 0 0 12/18/2020 6
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio 0 60 60 120 120 360 360 1/12/2021 6
49.01 Property       Rome Hilliard                  
49.02 Property       Betta Stor-It                  
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton 1 120 119 120 119 0 0 12/22/2020 6
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ 0 0 0 120 120 360 360 1/7/2021 6
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage 1 36 35 120 119 360 360 12/30/2020 6
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza 0 120 120 120 120 0 0 1/8/2021 6

 

   

 

 

Benchmark 2021-B23 Annex A                      
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name First Due Date Last IO Due Date First P&I Due Date Maturity Date / ARD ARD
(Yes / No)		 Final Maturity Date Grace Period- Late Fee Grace Period- Default
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 2/6/2021 1/6/2031   1/6/2031 No   0 0
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 2/6/2021 1/6/2026   1/6/2026 No   5 0
3 Loan   GACC DBR Investments Co. Limited 360 Spear 2/6/2021 1/6/2026 2/6/2026 1/6/2031 No   0 0
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 3/6/2021 2/6/2031   2/6/2031 No   5 days grace, once per 12-month period, other than the payment due on the Maturity Date 0
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 4/5/2020 3/5/2030   3/5/2030 Yes 3/5/2032 0 0
5.01 Property       MGM Grand                
5.02 Property       Mandalay Bay                
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 2/1/2021 1/1/2031   1/1/2031 No   0 0
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 3/6/2021 2/6/2031   2/6/2031 No   5 days grace, once per 12-month period, other than the payment due on the Maturity Date 0
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial 2/6/2021 1/6/2031   1/6/2031 No   0 0
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 1/6/2021 12/6/2030   12/6/2030 No   0 0
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 1/5/2021 12/5/2030   12/5/2030 No   0 0
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 3/6/2021 2/6/2024 3/6/2024 2/6/2031 No   5 (once per loan term) 0
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 2/6/2021 1/6/2031   1/6/2031 No   0 0
13 Loan   GACC DBR Investments Co. Limited First Republic Center 2/6/2021 1/6/2031   1/6/2031 Yes 10/6/2037 0 0
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 2/1/2021 1/1/2024 2/1/2024 1/1/2031 No   0 0
14.01 Property       Foster Plaza                
14.02 Property       Cherrington Corporate Center                
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 2/1/2021 1/1/2031   1/1/2031 No   0 5 (Once per 12 Month Period)
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville 4/6/2020 3/6/2030   3/6/2030 No   0 0
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 3/5/2021 2/5/2031   2/5/2031 No   0 0
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio 5/6/2015 4/6/2025   4/6/2025 No   0 0
18.01 Property       1000 Second Avenue                
18.02 Property       2901 Third Avenue                
18.03 Property       3101 Western Avenue                
18.04 Property       300 Elliott Avenue West                
18.05 Property       3131 Elliott Avenue                
18.06 Property       2615 Fourth Avenue                
18.07 Property       190 Queen Anne Avenue North                
18.08 Property       200 First Avenue West                
18.09 Property       18 West Mercer Street                
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 2/5/2021 1/5/2031   1/5/2031 No   0 0
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 4/6/2020 3/6/2030   3/6/2030 No   0 0
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District 4/6/2020 3/6/2025 4/6/2025 3/6/2030 No   0 0
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 3/6/2021 2/6/2031   2/6/2031 No   0 0
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center 2/6/2021 1/6/2031   1/6/2031 No   0 0
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 2/5/2021 1/5/2031   1/5/2031 No   0 0
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 2/6/2021 1/6/2026   1/6/2026 No   5 days grace, once per calendar year, other than the payment due on the Maturity Date 0
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 2/6/2021 1/6/2031   1/6/2031 No   0 0
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street 3/6/2021 2/6/2031   2/6/2031 No   0 0
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive 2/6/2021 1/6/2025 2/6/2025 1/6/2031 No   0 0
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 2/6/2021   2/6/2021 1/6/2031 No   0 0
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments 2/6/2021 1/6/2031   1/6/2031 No   0 0
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street 2/6/2021 1/6/2031   1/6/2031 No   0 0
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 2/1/2021   2/1/2021 1/1/2031 No   0 0
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments 3/6/2021 2/6/2028 3/6/2028 2/6/2031 No   0 0
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 3/6/2021 2/6/2031   2/6/2031 No   0 0
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park 2/6/2021   2/6/2021 1/6/2031 No   5 days grace, once per 12-month period, other than the payment due on the Maturity Date 0
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 3/6/2021 2/6/2031   2/6/2031 No   0 0
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio 2/6/2021 1/6/2024 2/6/2024 1/6/2031 No   0 0
37.01 Property       Rent A Space South                
37.02 Property       Rent A Space East                
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 2/6/2021 1/6/2031   1/6/2031 No   0 0
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center 2/6/2021 1/6/2026 2/6/2026 9/6/2030 No   0 0
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown 2/1/2021   2/1/2021 1/1/2031 No   0 0
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments 2/6/2021 1/6/2031   1/6/2031 No   0 0
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage 2/6/2021 1/6/2024 2/6/2024 1/6/2031 No   0 0
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg 3/6/2021 2/6/2026 3/6/2026 2/6/2031 No   0 0
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill 2/6/2021 1/6/2031   1/6/2031 No   0 0
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts 3/6/2021 2/6/2025 3/6/2025 2/6/2031 No   0 0
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol 2/6/2021 1/6/2031   1/6/2031 No   0 0
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage 2/6/2021   2/6/2021 1/6/2031 No   0 0
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage 2/6/2021 1/6/2031   1/6/2031 No   0 0
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio 3/6/2021 2/6/2026 3/6/2026 2/6/2031 No   0 0
49.01 Property       Rome Hilliard                
49.02 Property       Betta Stor-It                
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton 2/6/2021 1/6/2031   1/6/2031 No   0 0
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ 3/6/2021   3/6/2021 2/6/2031 No   0 0
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage 2/6/2021 1/6/2024 2/6/2024 1/6/2031 No   0 0
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza 3/6/2021 2/6/2031   2/6/2031 No   0 0

 

   

 

 

 

Benchmark 2021-B23 Annex A                      
                           
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Prepayment Provision (3) 2017 EGI ($) 2017 Expenses ($) 2017 NOI ($) 2018 EGI ($) 2018 Expenses ($) 2018 NOI ($) 2019 EGI ($)
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington Lockout/25_Defeasance/90_0%/5 N/A N/A N/A 16,457,303 5,158,512 11,298,791 21,001,264
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park Lockout/25_Defeasance/30_0%/5 12,492,137 2,779,147 9,712,990 13,171,355 3,120,392 10,050,963 14,163,501
3 Loan   GACC DBR Investments Co. Limited 360 Spear Lockout/12_ YM1%/101_0%/7 N/A N/A N/A N/A N/A N/A 3,907,979
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point Lockout/24_Defeasance/91_0%/5 23,410,018 8,783,998 14,626,020 25,191,774 9,017,791 16,173,983 25,024,486
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay YM0.5%/35_Defeasance or YM0.5%/78_0%/7 2,161,960,165 1,556,922,957 605,037,208 2,191,540,530 1,574,171,264 617,369,266 2,106,295,488
5.01 Property       MGM Grand   1,179,680,639 834,995,842 344,684,797 1,226,105,346 854,539,115 371,566,231 1,161,850,748
5.02 Property       Mandalay Bay   982,279,526 721,927,115 260,352,411 965,435,184 719,632,149 245,803,035 944,444,740
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block Lockout/3_YM1%/113_0%/4 13,166,469 3,537,767 9,628,702 14,107,319 5,034,876 9,072,443 15,357,144
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza Lockout/24_Defeasance/92_0%/4 N/A N/A N/A 7,732,754 2,872,905 4,859,849 8,954,273
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A N/A
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building Lockout/26_Defeasance or YM1%/87_0%/7 113,255,664 46,095,990 67,159,674 122,739,552 49,532,888 73,206,665 102,917,243
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West Lockout/24_YM1%/2_Defeasance or YM1%/90_0%/4 21,457,651 8,631,544 12,826,107 21,608,519 9,303,290 12,305,229 23,768,809
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower Lockout/24_Defeasance/92_0%/4 N/A N/A N/A 7,317,111 2,500,427 4,816,684 7,528,003
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills Lockout/25_Defeasance or YM1%/91_0%/4 N/A N/A N/A N/A N/A N/A 2,822,399
13 Loan   GACC DBR Investments Co. Limited First Republic Center Lockout/24_YM1%/1_Defeasance or YM1%/88_0%/7 N/A N/A N/A N/A N/A N/A 6,360,682
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio Lockout/25_Defeasance/92_0%/3 N/A N/A N/A 18,343,379 10,336,817 8,006,562 17,988,387
14.01 Property       Foster Plaza   N/A N/A N/A N/A N/A N/A N/A
14.02 Property       Cherrington Corporate Center   N/A N/A N/A N/A N/A N/A N/A
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman Lockout/25_Defeasance/89_0%/6 N/A N/A N/A N/A N/A N/A N/A
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville Lockout/35_Defeasance/78_0%/7 N/A N/A N/A N/A N/A N/A 93,677,197
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian Lockout/24_Defeasance or YM1%/92_0%/4 19,006,696 8,151,813 10,854,883 18,970,139 8,128,280 10,841,859 20,491,196
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio Lockout/94_Defeasance/22_0%/4 N/A N/A N/A 44,116,602 15,101,012 29,015,590 47,023,281
18.01 Property       1000 Second Avenue   N/A N/A N/A 15,810,647 4,941,172 10,869,475 16,508,277
18.02 Property       2901 Third Avenue   N/A N/A N/A 7,525,634 2,370,260 5,155,374 8,003,409
18.03 Property       3101 Western Avenue   N/A N/A N/A 6,022,556 1,810,219 4,212,337 5,986,528
18.04 Property       300 Elliott Avenue West   N/A N/A N/A 81,584 1,020,288 (938,704) 1,213,987
18.05 Property       3131 Elliott Avenue   N/A N/A N/A 6,336,779 2,166,842 4,169,937 6,536,184
18.06 Property       2615 Fourth Avenue   N/A N/A N/A 3,872,365 1,172,204 2,700,161 3,970,856
18.07 Property       190 Queen Anne Avenue North   N/A N/A N/A 2,165,849 685,440 1,480,409 2,218,442
18.08 Property       200 First Avenue West   N/A N/A N/A 1,694,880 635,693 1,059,187 1,859,385
18.09 Property       18 West Mercer Street   N/A N/A N/A 606,308 298,894 307,414 726,213
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale Lockout/24_YM1%/1_Defeasance or YM1%/91_0%/4 3,984,001 1,621,009 2,362,992 4,666,994 1,739,051 2,927,943 5,177,990
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue Lockout/35_Defeasance/78_0%/7 62,723,555 17,358,037 45,365,518 63,038,695 18,950,129 44,088,566 69,563,590
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District YM1%/117_0%/3 35,576,225 26,509,951 9,066,274 36,140,047 27,348,440 8,791,607 35,451,900
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue Lockout/24_Defeasance/90_0%/6 N/A N/A N/A 1,631,627 208,672 1,422,955 1,860,682
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 2,926,207 131,206 2,795,001 2,985,227
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace Lockout/24_YM1%/1_Defeasance or YM1%/91_0%/4 5,826,788 1,870,967 3,955,821 3,457,797 1,412,974 2,044,823 5,994,459
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire Lockout/25_Defeasance/30_0%/5 1,263,222 312,627 950,595 1,290,123 521,754 768,369 1,500,770
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A 2,315,772
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street Lockout/24_Defeasance/91_0%/5 N/A N/A N/A N/A N/A N/A N/A
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive Lockout/7_YM1%/108_0%/5 N/A N/A N/A N/A N/A N/A N/A
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue Lockout/25_Defeasance/91_0%/4 1,543,170 988,644 554,525 1,605,641 1,468,853 136,788 1,964,889
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A N/A
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A N/A
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 Lockout/25_Defeasance or YM1%/89_0%/6 N/A N/A N/A N/A N/A N/A N/A
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments Lockout/24_Defeasance/92_0%/4 N/A N/A N/A N/A N/A N/A N/A
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush Lockout/24_Defeasance/93_0%/3 N/A N/A N/A 1,091,588 235,794 855,794 981,632
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park Lockout/25_Defeasance/90_0%/5 N/A N/A N/A N/A N/A N/A N/A
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard Lockout/24_Defeasance/93_0%/3 N/A N/A N/A 1,144,066 223,093 920,973 1,216,526
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 1,502,863 510,380 992,483 1,491,169
37.01 Property       Rent A Space South   N/A N/A N/A 803,842 266,183 537,658 803,874
37.02 Property       Rent A Space East   N/A N/A N/A 699,022 244,197 454,824 687,295
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm Lockout/25_Defeasance/91_0%/4 1,421,895 630,328 791,566 1,654,770 670,556 984,213 1,878,747
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center Lockout/25_Defeasance/86_0%/5 N/A N/A N/A N/A N/A N/A 845,367
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown Lockout/25_Defeasance/92_0%/3 N/A N/A N/A N/A N/A N/A N/A
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments Lockout/25_Defeasance/90_0%/5 N/A N/A N/A N/A N/A N/A 1,060,448
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 1,487,916 755,555 732,361 1,584,601
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg Lockout/24_Defeasance/91_0%/5 N/A N/A N/A N/A N/A N/A 422,248
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A 760,404
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts Lockout/24_Defeasance/93_0%/3 N/A N/A N/A 964,713 123,009 841,704 931,318
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol Lockout/25_Defeasance/90_0%/5 N/A N/A N/A 719,537 310,948 408,589 815,892
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 526,435 165,676 360,759 693,807
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A 666,614
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio Lockout/24_Defeasance/93_0%/3 N/A N/A N/A 802,649 262,573 540,076 861,622
49.01 Property       Rome Hilliard   N/A N/A N/A 574,547 189,928 384,619 604,287
49.02 Property       Betta Stor-It   N/A N/A N/A 228,102 72,645 155,456 257,334
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton Lockout/25_Defeasance/91_0%/4 N/A N/A N/A N/A N/A N/A N/A
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ Lockout/24_Defeasance/93_0%/3 N/A N/A N/A N/A N/A N/A N/A
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage Lockout/25_Defeasance/91_0%/4 N/A N/A N/A 377,512 153,153 224,359 436,734
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza Lockout/24_Defeasance/92_0%/4 N/A N/A N/A N/A N/A N/A N/A

 

   

 

 

 

Benchmark 2021-B23 Annex A                    
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name 2019 Expenses ($) 2019 NOI ($) Most Recent EGI (if past 2019) ($) Most Recent Expenses (if past 2019) ($) Most Recent NOI (if past 2019) ($) Most Recent NOI Date (if past 2019) Most Recent # of months
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 5,440,324 15,560,940 N/A N/A N/A NAV NAV
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 3,148,266 11,015,235 14,590,482 3,260,799 11,329,683 10/31/2020 12
3 Loan   GACC DBR Investments Co. Limited 360 Spear 2,198,027 1,709,952 4,273,604 2,340,416 1,933,188 10/31/2020 12
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 9,421,017 15,603,469 26,444,348 9,026,741 17,417,607 11/30/2020 12
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 1,586,215,135 520,080,353 1,157,516,861 935,475,514 222,041,347 9/30/2020 12
5.01 Property       MGM Grand 879,242,083 282,608,665 662,869,240 533,910,560 128,958,680 9/30/2020 12
5.02 Property       Mandalay Bay 706,973,052 237,471,688 494,647,621 401,564,954 93,082,667 9/30/2020 12
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 5,337,329 10,019,815 16,674,600 5,627,162 11,047,438 11/30/2020 12
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 2,939,359 6,014,914 10,573,853 3,070,981 7,502,872 9/30/2020 9
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial N/A N/A N/A N/A N/A NAV NAV
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 50,379,050 52,538,193 97,004,029 50,731,490 46,272,539 9/30/2020 12
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 10,609,018 13,159,791 25,412,122 8,619,084 16,793,038 10/31/2020 12
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 2,698,257 4,829,746 7,770,506 2,755,862 5,014,644 11/30/2020 12
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 557,422 2,264,977 5,235,622 1,204,219 4,031,403 11/30/2020 12
13 Loan   GACC DBR Investments Co. Limited First Republic Center 1,891,648 4,469,034 N/A N/A N/A NAV NAV
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 9,262,505 8,725,882 18,277,946 8,180,858 10,097,088 8/31/2020 12
14.01 Property       Foster Plaza N/A N/A N/A N/A N/A NAV NAV
14.02 Property       Cherrington Corporate Center N/A N/A N/A N/A N/A NAV NAV
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman N/A N/A N/A N/A N/A NAV NAV
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville 65,123,527 28,553,670 48,245,221 40,461,820 7,783,401 9/30/2020 12
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 7,886,173 12,605,023 21,395,615 7,579,293 13,816,322 10/31/2020 12
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio 15,199,494 31,823,787 50,926,542 15,533,905 35,392,637 9/30/2020 12
18.01 Property       1000 Second Avenue 4,898,500 11,609,777 16,367,507 5,001,762 11,365,745 9/30/2020 12
18.02 Property       2901 Third Avenue 2,356,032 5,647,377 8,045,441 2,348,959 5,696,482 9/30/2020 12
18.03 Property       3101 Western Avenue 1,770,647 4,215,881 6,117,617 1,629,970 4,487,647 9/30/2020 12
18.04 Property       300 Elliott Avenue West 1,103,062 110,925 5,310,387 1,560,024 3,750,363 9/30/2020 12
18.05 Property       3131 Elliott Avenue 2,156,371 4,379,813 6,392,382 2,192,717 4,199,665 9/30/2020 12
18.06 Property       2615 Fourth Avenue 1,293,708 2,677,148 3,810,363 1,167,993 2,642,370 9/30/2020 12
18.07 Property       190 Queen Anne Avenue North 673,088 1,545,354 2,097,694 694,613 1,403,081 9/30/2020 12
18.08 Property       200 First Avenue West 617,059 1,242,326 1,933,043 630,756 1,302,287 9/30/2020 12
18.09 Property       18 West Mercer Street 331,027 395,186 852,108 307,110 544,998 9/30/2020 12
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 1,794,218 3,383,772 4,873,684 1,827,319 3,046,366 10/31/2020 12
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 20,967,241 48,596,349 69,551,475 22,478,883 47,072,592 9/30/2020 12
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District 26,636,357 8,815,543 20,545,319 19,480,292 1,065,027 10/31/2020 12
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 236,594 1,624,088 2,048,709 264,796 1,783,913 12/31/2020 12
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center 133,565 2,851,662 3,070,220 147,549 2,922,671 12/1/2020 12
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 1,658,319 4,336,140 5,249,189 1,636,190 3,612,999 10/31/2020 12
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 406,488 1,094,282 2,134,902 434,604 1,700,298 9/30/2020 12
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 1,053,387 1,262,385 2,626,090 1,115,048 1,511,043 11/30/2020 12
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street N/A N/A N/A N/A N/A NAV NAV
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive N/A N/A N/A N/A N/A NAV NAV
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 1,207,075 757,814 2,491,458 1,276,726 1,214,732 8/31/2020 12
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments N/A N/A N/A N/A N/A NAV NAV
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street N/A N/A N/A N/A N/A NAV NAV
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 N/A N/A N/A N/A N/A NAV NAV
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments N/A N/A 2,045,069 798,087 1,246,982 12/31/2020 12
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 254,033 727,598 1,139,271 273,539 865,733 12/31/2020 12
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park N/A N/A N/A N/A N/A NAV NAV
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 277,640 938,886 1,282,575 324,783 957,792 12/31/2020 12
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio 524,673 966,496 1,479,611 523,511 956,099 11/30/2020 12
37.01 Property       Rent A Space South 265,445 538,429 816,834 271,727 545,107 11/30/2020 12
37.02 Property       Rent A Space East 259,228 428,067 662,777 251,784 410,993 11/30/2020 12
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 638,753 1,239,994 1,790,688 637,386 1,153,302 10/31/2020 12
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center 26,457 818,910 855,912 26,908 829,004 10/31/2020 12
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown N/A N/A 1,778,847 1,676,173 102,674 10/31/2020 12
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments 450,572 609,876 1,133,838 458,080 675,758 8/31/2020 12
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage 749,209 835,392 1,459,985 734,462 725,523 11/30/2020 12
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg 156,140 266,108 875,642 80,108 795,534 9/30/2020 12
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill 173,961 586,443 785,224 187,579 597,645 12/31/2020 12
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts 128,191 803,128 1,012,185 144,807 867,378 11/30/2020 12
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol 315,375 500,517 916,622 323,384 593,238 10/31/2020 12
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage 188,878 504,929 768,354 182,540 585,814 11/30/2020 12
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage 184,216 482,398 710,765 200,384 510,381 10/31/2020 12
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio 276,611 585,011 820,634 276,806 543,828 10/31/2020 12
49.01 Property       Rome Hilliard 189,559 414,729 596,341 191,889 404,451 10/31/2020 12
49.02 Property       Betta Stor-It 87,052 170,282 224,294 84,917 139,377 10/31/2020 12
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton N/A N/A N/A N/A N/A NAV NAV
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ N/A N/A N/A N/A N/A NAV NAV
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage 161,082 275,652 481,432 181,286 300,146 11/30/2020 12
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza N/A N/A N/A N/A N/A NAV NAV

 

   

 

 

Benchmark 2021-B23 Annex A                  
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Most Recent Description Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Debt Yield on Underwritten Net Operating Income (%) Underwritten Replacement / FF&E Reserve ($)
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington Not Available 21,866,809 7,925,179 13,941,629 12.0% 23,446
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park Trailing 12 16,787,509 3,539,016 13,248,492 10.0% 107,409
3 Loan   GACC DBR Investments Co. Limited 360 Spear Trailing 12 18,490,906 4,757,608 13,733,298 13.1% 44,819
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point Trailing 12 28,497,504 9,339,815 19,157,689 9.7% 107,732
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay Trailing 12 2,106,295,488 1,586,215,135 520,080,353 17.9% 32,774,592
5.01 Property       MGM Grand Trailing 12 1,161,850,748 879,242,083 282,608,665   16,011,953
5.02 Property       Mandalay Bay Trailing 12 944,444,740 706,973,052 237,471,688   16,762,639
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block Trailing 12 17,467,929 5,439,415 12,028,514 8.5% 101,217
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza Annualized 11,730,244 3,277,828 8,452,416 12.8% 35,763
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial Not Available 6,651,862 968,601 5,683,261 8.9% 61,010
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building Trailing 12 157,612,989 53,319,272 104,293,717 11.8% 389,243
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West Trailing 12 25,149,606 8,569,989 16,579,617 14.0% 149,295
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower Trailing 12 7,835,699 2,799,865 5,035,835 10.6% 56,934
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills Trailing 12 5,578,172 1,383,524 4,194,648 9.8% 39,362
13 Loan   GACC DBR Investments Co. Limited First Republic Center Not Available 7,342,338 2,057,147 5,285,191 12.7% 14,109
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio Trailing 12 19,870,747 8,824,627 11,046,120 12.3% 211,332
14.01 Property       Foster Plaza Not Available 0 0 0   0
14.02 Property       Cherrington Corporate Center Not Available 0 0 0   0
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman Not Available 3,966,914 1,051,204 2,915,710 8.2% 14,404
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville Trailing 12 94,449,843 66,104,698 28,345,145 15.3% 3,777,994
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian Trailing 12 19,881,761 7,541,465 12,340,295 18.7% 126,289
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio Trailing 12 53,693,288 15,927,772 37,765,516 10.0% 278,029
18.01 Property       1000 Second Avenue Trailing 12 15,076,489 5,112,303 9,964,187   76,543
18.02 Property       2901 Third Avenue Trailing 12 9,225,227 2,421,224 6,804,003   47,051
18.03 Property       3101 Western Avenue Trailing 12 6,339,441 1,684,514 4,654,927   31,935
18.04 Property       300 Elliott Avenue West Trailing 12 7,587,888 1,637,474 5,950,414   37,183
18.05 Property       3131 Elliott Avenue Trailing 12 6,600,187 2,249,363 4,350,824   32,378
18.06 Property       2615 Fourth Avenue Trailing 12 4,193,718 1,204,180 2,989,538   21,037
18.07 Property       190 Queen Anne Avenue North Trailing 12 2,031,408 687,520 1,343,887   14,383
18.08 Property       200 First Avenue West Trailing 12 1,803,353 629,224 1,174,129   11,492
18.09 Property       18 West Mercer Street Trailing 12 835,576 301,969 533,607   6,027
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale Trailing 12 5,288,572 1,840,520 3,448,052 10.6% 33,846
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue Trailing 12 74,193,553 22,888,769 51,304,783 9.4% 85,006
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District Trailing 12 35,451,900 27,006,649 8,445,251 14.1% 1,418,076
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue Trailing 12 2,326,169 329,550 1,996,620 10.0% 14,447
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center Trailing 12 3,873,945 1,027,941 2,846,004 14.4% 90,000
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace Trailing 12 4,487,402 1,612,326 2,875,076 15.6% 44,334
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire Trailing 12 2,524,389 453,025 2,071,364 11.3% 19,229
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond Trailing 12 3,367,686 1,218,177 2,149,509 11.9% 39,085
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street Not Available 1,432,853 230,696 1,202,157 7.3% 2,250
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive Not Available 1,981,343 362,225 1,619,118 10.6% 30,161
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue Trailing 12 2,998,437 1,129,038 1,869,399 12.7% 45,642
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments Not Available 1,646,329 611,259 1,035,070 7.4% 17,000
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street Not Available 1,707,275 497,732 1,209,543 9.1% 8,500
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 Not Available 1,229,066 0 1,229,066 9.3% 7,078
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments Trailing 12 2,668,381 1,313,574 1,354,807 10.8% 74,000
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush Trailing 12 1,296,033 303,959 992,074 7.9% 4,171
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park Not Available 2,802,912 600,422 2,202,490 17.6% 32,140
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard Trailing 12 1,379,150 465,611 913,538 7.9% 14,267
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio Trailing 12 1,479,611 557,510 922,100 8.8% 17,024
37.01 Property       Rent A Space South Trailing 12 816,834 292,202 524,632   8,575
37.02 Property       Rent A Space East Trailing 12 662,777 265,308 397,468   8,449
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm Trailing 12 1,737,432 695,653 1,041,780 11.1% 12,508
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center Trailing 12 821,269 42,918 778,351 9.2% 18,750
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown Trailing 12 3,691,630 2,671,833 1,019,798 12.9% 0
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments Trailing 12 1,241,971 483,050 758,922 10.6% 26,550
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage Trailing 12 1,459,985 733,409 726,576 10.6% 20,598
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg Trailing 12 994,847 278,707 716,140 10.5% 2,703
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill Trailing 12 779,697 162,611 617,086 9.1% 8,100
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts Trailing 12 1,063,310 440,064 623,247 9.3% 9,935
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol Trailing 12 916,622 356,521 560,101 8.6% 7,853
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage Trailing 12 839,745 155,540 684,205 10.6% 7,693
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage Trailing 12 710,765 195,346 515,419 9.0% 6,248
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio Trailing 12 820,634 365,019 455,616 8.9% 13,220
49.01 Property       Rome Hilliard Trailing 12 596,341 258,276 338,065   9,443
49.02 Property       Betta Stor-It Trailing 12 224,294 106,743 117,551   3,777
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton Not Available 374,254 10,810 363,443 8.3% 2,174
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ Not Available 722,862 213,921 508,941 12.4% 15,861
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage Trailing 12 481,432 175,786 305,646 8.6% 5,467
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza Not Available 393,464 102,195 291,269 8.8% 2,284

 

   

 

 

Benchmark 2021-B23 Annex A                  
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NCF DSCR (x) (4) Debt Yield on Underwritten Net Cash Flow (%) Appraised Value ($) Appraisal Date
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 980,914 12,937,269 4.58 11.2% 240,000,000 12/1/2020
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 420,600 12,720,483 3.13 9.6% 216,700,000 11/18/2020
3 Loan   GACC DBR Investments Co. Limited 360 Spear 224,096 13,464,382 2.13 12.9% 260,000,000 5/1/2022
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 384,053 18,665,904 2.78 9.4% 289,000,000 12/15/2020
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 0 487,305,761 4.95 17.9% 4,600,000,000 1/10/2020
5.01 Property       MGM Grand 0 266,596,712     2,505,000,000 1/10/2020
5.02 Property       Mandalay Bay 0 220,709,049     2,095,000,000 1/10/2020
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 702,570 11,224,726 2.38 8.0% 329,000,000 12/7/2020
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 279,739 8,136,915 3.72 12.3% 110,000,000 12/4/2020
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial 0 5,622,252 2.63 8.8% 99,400,000 12/2/2020
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 1,556,972 102,347,502 4.25 11.6% 2,150,000,000 9/8/2020
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 497,652 15,932,670 3.92 13.4% 237,400,000 10/2/2020
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 337,062 4,641,838 1.83 9.8% 72,300,000 11/17/2020
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 144,973 4,010,313 2.63 9.3% 69,000,000 11/24/2020
13 Loan   GACC DBR Investments Co. Limited First Republic Center 40,970 5,230,113 5.33 12.6% 104,500,000 12/14/2020
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 1,056,658 9,778,130 2.04 10.9% 145,300,000 Various
14.01 Property       Foster Plaza 0 0     88,600,000 11/4/2020
14.02 Property       Cherrington Corporate Center 0 0     56,700,000 11/5/2020
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 0 2,901,306 2.31 8.2% 65,000,000 10/9/2020
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville 0 24,567,151 4.17 13.3% 301,000,000 11/10/2020
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 420,964 11,793,043 5.04 17.9% 197,000,000 10/6/2020
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio 1,406,411 36,081,076 2.44 9.5% 741,000,000 Various
18.01 Property       1000 Second Avenue 379,868 9,507,776     235,000,000 10/13/2020
18.02 Property       2901 Third Avenue 230,349 6,526,603     99,500,000 10/15/2020
18.03 Property       3101 Western Avenue 159,805 4,463,187     91,000,000 10/15/2020
18.04 Property       300 Elliott Avenue West 174,907 5,738,324     107,000,000 10/15/2020
18.05 Property       3131 Elliott Avenue 180,936 4,137,510     87,000,000 10/15/2020
18.06 Property       2615 Fourth Avenue 117,237 2,851,263     56,500,000 10/15/2020
18.07 Property       190 Queen Anne Avenue North 76,010 1,253,494     28,700,000 10/15/2020
18.08 Property       200 First Avenue West 56,687 1,105,949     23,800,000 10/15/2020
18.09 Property       18 West Mercer Street 30,612 496,969     12,500,000 10/15/2020
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 112,822 3,301,384 3.04 10.1% 65,100,000 10/3/2020
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 544,350 50,675,427 2.90 9.3% 1,000,000,000 1/23/2020
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District 0 7,027,175 2.09 11.7% 113,800,000 1/9/2020
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 69,785 1,912,388 2.78 9.6% 36,800,000 1/5/2021
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center 135,493 2,620,511 4.37 13.2% 33,900,000 12/7/2020
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 147,781 2,682,961 4.26 14.5% 52,700,000 10/7/2020
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 0 2,052,135 3.16 11.2% 30,600,000 9/10/2020
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 181,807 1,928,617 3.33 10.7% 29,300,000 12/9/2020
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street 0 1,199,907 2.15 7.3% 25,400,000 12/14/2020
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive 50,203 1,538,754 1.92 10.1% 22,000,000 10/23/2020
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 129,024 1,694,734 2.09 11.5% 21,300,000 9/28/2020
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments 0 1,018,070 1.83 7.3% 21,200,000 11/19/2020
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street 0 1,201,043 2.35 9.1% 22,000,000 11/24/2020
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 0 1,221,988 1.79 9.2% 20,000,000 11/6/2020
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments 0 1,280,807 1.88 10.2% 23,800,000 11/17/2020
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 33,711 954,191 1.96 7.6% 20,100,000 12/21/2020
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park 74,590 2,095,761 3.27 16.8% 39,500,000 12/4/2020
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 26,918 872,354 1.94 7.6% 19,800,000 12/21/2020
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio 1,362 903,714 1.58 8.6% 14,950,000 12/2/2020
37.01 Property       Rent A Space South 0 516,057     8,400,000 12/2/2020
37.02 Property       Rent A Space East 1,362 387,657     6,550,000 12/2/2020
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 85,641 943,630 3.11 10.1% 15,400,000 11/20/2020
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center 0 759,601 1.68 8.9% 13,200,000 11/13/2020
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown 0 1,019,798 2.06 12.9% 12,500,000 12/1/2020
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments 0 732,372 2.81 10.3% 11,900,000 7/29/2020
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage 0 705,978 1.93 10.3% 10,500,000 12/2/2020
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg 27,032 686,405 1.79 10.1% 11,000,000 12/22/2020
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill 29,685 579,301 2.22 8.6% 12,300,000 11/13/2020
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts 15,924 597,388 1.57 8.9% 10,300,000 12/8/2020
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol 0 552,248 2.11 8.5% 11,500,000 11/24/2020
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage 0 676,512 1.92 10.5% 12,070,000 11/5/2020
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage 0 509,171 2.52 8.9% 9,700,000 11/17/2020
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio 0 442,396 1.54 8.7% 8,575,000 Various
49.01 Property       Rome Hilliard 0 328,622     5,475,000 12/3/2020
49.02 Property       Betta Stor-It 0 113,774     3,100,000 12/1/2020
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton 0 361,270 2.19 8.2% 7,200,000 10/26/2020
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ 34,778 458,302 2.05 11.2% 7,900,000 11/19/2020
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage 0 300,179 1.51 8.5% 5,400,000 12/3/2020
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza 9,467 279,518 2.13 8.5% 5,600,000 11/5/2020

 

   

 

 

Benchmark 2021-B23 Annex A                    
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Occupancy (%) (5) Occupancy Date ADR ($) RevPAR ($) Largest Tenant
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 48.3% 48.3% 96.6% 11/1/2020 NAP NAP Alibaba
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 60.9% 60.9% 100.0% 10/1/2020 NAP NAP Microsoft Corp.
3 Loan   GACC DBR Investments Co. Limited 360 Spear 40.3% 33.4% 100.0% 12/30/2020 NAP NAP Verizon
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 68.7% 68.7% 90.5% 12/1/2020 NAP NAP Gunster, Yoakley, Valdes-Fauli
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 35.5% 35.5% 71.4% 9/30/2020 196.52 180.94  
5.01 Property       MGM Grand     68.5% 9/30/2020 190.29 173.85 NAP
5.02 Property       Mandalay Bay     74.8% 9/30/2020 202.98 188.40 NAP
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 42.9% 42.9% 71.4% 12/21/2020 NAP NAP LS Networks
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 60.0% 60.0% 100.0% 1/1/2021 NAP NAP Huntsman International
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial 64.1% 64.1% 100.0% 2/6/2021 NAP NAP Leonardo DRS
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 41.1% 41.1% 94.8% 10/19/2020 NAP NAP Bank of America, N.A.
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 50.0% 50.0% 88.3% 10/1/2020 NAP NAP Harmons
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 65.7% 56.0% 94.7% 10/1/2020 NAP NAP TwinLab Consolidated Holding
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 62.2% 62.2% 100.0% 12/1/2020 NAP NAP UGI Energy Services
13 Loan   GACC DBR Investments Co. Limited First Republic Center 39.8% 39.8% 100.0% 1/1/2021 NAP NAP First Republic Bank
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 61.9% 52.8% 82.8% 11/1/2020 NAP NAP  
14.01 Property       Foster Plaza     78.9% 11/1/2020 NAP NAP Tetra Tech, Inc.
14.02 Property       Cherrington Corporate Center     89.8% 11/1/2020 NAP NAP Chevron USA
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 54.6% 54.6% 100.0% 2/1/2021 NAP NAP Amazon.com Services, Inc.
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville 61.5% 61.5% 44.1% 9/30/2020 295.53 253.69 NAP
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 33.5% 33.5% 77.1% 10/1/2020 NAP NAP Big Al's
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio 51.2% 51.2% 89.6% 10/13/2020 NAP NAP  
18.01 Property       1000 Second Avenue     84.7% 10/13/2020 NAP NAP U.S. Immigration and Customs Enforcement
18.02 Property       2901 Third Avenue     96.8% 10/13/2020 NAP NAP Washington State Ferries
18.03 Property       3101 Western Avenue     84.7% 10/13/2020 NAP NAP CTI BioPharma Corp.
18.04 Property       300 Elliott Avenue West     88.9% 10/13/2020 NAP NAP ZipWhip, Inc.
18.05 Property       3131 Elliott Avenue     97.1% 10/13/2020 NAP NAP TCS & Starquest Expeditions, Inc.
18.06 Property       2615 Fourth Avenue     94.2% 10/13/2020 NAP NAP RareCyte, Inc.
18.07 Property       190 Queen Anne Avenue North     88.9% 10/13/2020 NAP NAP Housing Authority of Seattle
18.08 Property       200 First Avenue West     81.9% 10/13/2020 NAP NAP CKCA2 Inc.
18.09 Property       18 West Mercer Street     87.6% 10/13/2020 NAP NAP TinyPulse
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 50.1% 50.1% 86.0% 10/27/2020 NAP NAP Sprouts
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 54.5% 54.5% 76.5% 1/31/2020 NAP NAP SunTrust Banks
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District 52.7% 47.7% 35.5% 10/31/2020 236.22 154.44 NAP
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 54.2% 54.2% 100.0% 1/11/2021 NAP NAP Touro College
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center 58.5% 58.5% 100.0% 12/1/2020 NAP NAP Home Depot
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 35.0% 35.0% 68.4% 12/15/2020 NAP NAP Best Buy
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 59.8% 59.8% 100.0% 2/6/2021 NAP NAP County of Los Angeles
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 61.7% 61.7% 100.0% 1/1/2021 NAP NAP Commonwealth of VA - VEC
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street 65.0% 65.0% 100.0% 2/6/2021 NAP NAP Beth Israel Medical Center
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive 69.2% 60.5% 100.0% 12/8/2020 NAP NAP Big G Express
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 68.9% 54.2% 92.8% 12/1/2020 NAP NAP Taste of Nature
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments 66.0% 66.0% 92.9% 12/22/2020 NAP NAP NAP
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street 60.2% 60.2% 100.0% 12/23/2020 NAP NAP NAP
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 66.1% 50.9% 100.0% 2/1/2021 NAP NAP Investors Bank
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments 52.8% 49.8% 97.6% 1/1/2021 NAP NAP NAP
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 62.2% 62.2% 100.0% 1/5/2021 NAP NAP Catholic Charities
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park 31.6% 24.3% 95.2% 12/31/2020 NAP NAP Constellation Brands, Inc.
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 58.1% 58.1% 100.0% 2/6/2021 NAP NAP Health Insurance Plan of Greater NY
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio 69.9% 59.9% 85.5% 12/1/2020 NAP NAP  
37.01 Property       Rent A Space South     93.9% 12/1/2020 NAP NAP NAP
37.02 Property       Rent A Space East     76.8% 12/1/2020 NAP NAP NAP
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 60.7% 60.7% 92.2% 11/1/2020 NAP NAP S.F. Inst. For Repro. Med.
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center 64.4% 58.3% 100.0% 1/1/2021 NAP NAP Baxter Healthcare Corp.
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown 63.2% 51.6% 36.4% 10/31/2020 108.61 68.21 NAP
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments 60.0% 60.0% 98.9% 12/17/2020 NAP NAP NAP
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage 65.2% 55.6% 89.7% 11/30/2020 NAP NAP NAP
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg 61.8% 56.0% 100.0% 2/6/2021 NAP NAP Tesla
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill 54.9% 54.9% 100.0% 2/6/2021 NAP NAP Nysco Products, LLC
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts 65.0% 57.6% 100.0% 1/12/2021 NAP NAP Red Bull
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol 56.5% 56.5% 93.4% 11/16/2020 NAP NAP NAP
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage 53.4% 41.8% 81.5% 11/19/2020 NAP NAP NAP
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage 58.8% 58.8% 91.9% 11/6/2020 NAP NAP NAP
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio 59.5% 53.8% 74.0% Various NAP NAP  
49.01 Property       Rome Hilliard     85.2% 11/18/2020 NAP NAP NAP
49.02 Property       Betta Stor-It     59.4% 11/19/2020 NAP NAP NAP
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton 61.1% 61.1% 100.0% 2/6/2021 NAP NAP Walgreens
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ 51.9% 40.6% 100.0% 2/6/2021 NAP NAP Woodbridge Sales & Engineering, Inc.
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage 65.7% 56.6% 92.6% 11/30/2020 NAP NAP NAP
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza 58.9% 58.9% 100.0% 2/6/2021 NAP NAP ATS Workholding, Inc.

 

   

 

 

Benchmark 2021-B23 Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Largest Tenant Sq Ft Largest Tenant Lease Expiration (6) Second Largest Tenant Second Largest Tenant Sq Ft Second Largest Tenant Lease Expiration (6)
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 32,559 12/31/2027 Baker Brothers 24,056 2/28/2030
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 479,193 4/30/2028 Golder Associates, Inc. 36,965 3/31/2024
3 Loan   GACC DBR Investments Co. Limited 360 Spear 89,237 12/31/2040 Lattice 39,786 5/31/2028
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 50,800 8/31/2024 Akerman, Senterfitt & Eidson 48,678 9/30/2028
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay          
5.01 Property       MGM Grand     NAP    
5.02 Property       Mandalay Bay     NAP    
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 15,238 7/31/2021 Hennebery Eddy Architects 13,696 7/31/2027
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 223,516 7/31/2030 NAP    
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial 491,476 6/30/2040 NAP    
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 155,270 5/31/2042 The Trade Desk 154,558 8/31/2030
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 69,389 4/30/2031 Cinemark 53,624 7/31/2026
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 30,592 4/30/2027 Truist Bank - BB&T 20,725 12/31/2025
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 146,324 6/30/2040 Arrow International, Inc 63,091 11/30/2034
13 Loan   GACC DBR Investments Co. Limited First Republic Center 53,629 10/31/2037 Real Produce 11,001 10/5/2030
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio          
14.01 Property       Foster Plaza 49,269 2/28/2025 Wexford Health Sources, Inc. 43,716 8/31/2026
14.02 Property       Cherrington Corporate Center 120,000 8/31/2025 Mortgage Connect 66,713 3/31/2027
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 144,044 10/31/2032 NAP    
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville     NAP    
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 65,913 8/31/2027 Village Cinema 55,309 10/31/2033
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio          
18.01 Property       1000 Second Avenue 51,235 3/31/2022 U.S. Customs and Border Protection 48,220 3/31/2022
18.02 Property       2901 Third Avenue 87,665 8/31/2025 Cisco Systems, Inc. 69,492 10/31/2024
18.03 Property       3101 Western Avenue 66,045 4/30/2022 Digital Fortress, Inc. 24,939 8/31/2028
18.04 Property       300 Elliott Avenue West 74,850 10/13/2029 City of Seattle 37,664 10/31/2034
18.05 Property       3131 Elliott Avenue 28,255 12/15/2021 PCC Natural Markets 26,789 9/29/2025
18.06 Property       2615 Fourth Avenue 22,176 3/10/2024 BN Builders, Inc. 19,283 6/30/2025
18.07 Property       190 Queen Anne Avenue North 71,753 3/25/2023 College Spark Washington 3,373 12/6/2021
18.08 Property       200 First Avenue West 8,663 1/31/2026 Lovsted Worthington 5,255 1/31/2021
18.09 Property       18 West Mercer Street 16,811 7/7/2023 Barnard Iglitzin & Lavitt LLP 8,771 8/31/2021
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 27,046 4/30/2030 HomeGoods 22,016 10/31/2025
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 84,516 4/30/2024 Allen & Company 70,972 9/30/2033
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District     NAP    
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 24,185 12/31/2026 Steps to Success V 14,000 12/31/2031
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center 600,000 10/31/2027 Triad Catalog Co, LLC 300,000 10/31/2037
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 30,038 3/31/2023 Bed, Bath & Beyond 28,000 1/31/2023
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 70,791 2/10/2028 NAP    
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 89,435 7/31/2030 Southern States Cooperative 87,223 2/28/2031
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street 11,250 6/12/2040 NAP    
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive 120,606 12/15/2030 Daiei America 64,500 8/31/2026
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 116,700 6/30/2024 5-Stars Sports 81,855 3/31/2032
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments     NAP    
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street     NAP    
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 47,188 12/17/2034 NAP    
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments     NAP    
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 17,802 3/27/2040 TD Bank 4,741 7/31/2032
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park 85,231 4/30/2032 HMS Construction, Inc. 27,419 11/30/2021
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 26,918 6/30/2029 NAP    
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio          
37.01 Property       Rent A Space South     NAP    
37.02 Property       Rent A Space East     NAP    
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 6,652 7/31/2025 Embassy Loans, Inc. 5,606 12/31/2023
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center 125,000 9/30/2033 NAP    
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown     NAP    
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments     NAP    
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage     NAP    
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg 27,032 8/31/2029 NAP    
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill 81,000 6/30/2028 NAP    
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts 15,924 3/31/2022 NAP    
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol     NAP    
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage     NAP    
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage     NAP    
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio          
49.01 Property       Rome Hilliard     NAP    
49.02 Property       Betta Stor-It     NAP    
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton 14,490 7/31/2033 NAP    
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ 46,650 10/31/2029 NAP    
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage     NAP    
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza 22,840 7/31/2026 NAP    

 

   

 

 

Benchmark 2021-B23 Annex A              
                   
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Third Largest Tenant Third Largest Tenant Sq Ft Third Largest Tenant Lease Expiration (6) Fourth Largest Tenant
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington Delos 21,706 2/28/2027 Social Finance
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park Quantrarium, LLC 11,798 7/31/2024 People Tech Group
3 Loan   GACC DBR Investments Co. Limited 360 Spear Vitalant 33,317 5/31/2030 Teleport Communications America, LLC (AT&T)
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point Affiliated Managers Group (AMG) 38,499 3/31/2026 Greenberg Traurig
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay        
5.01 Property       MGM Grand NAP     NAP
5.02 Property       Mandalay Bay NAP     NAP
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block Sagacity Media Inc. 11,936 3/31/2023 Oregon Symphony
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza NAP     NAP
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial NAP     NAP
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building Israel Discount Bank 142,533 12/31/2040 Bain & Company, Inc.
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West Best Buy 50,455 3/31/2029 Life Engineering
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower RGN-St. Petersburg II, LLC 15,296 4/30/2027 Banker Lopez Gassler P.A.
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills Reading Hospital 53,000 1/31/2033 NAP
13 Loan   GACC DBR Investments Co. Limited First Republic Center New Mozart School of Music 3,613 12/31/2029 LaserAway
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio        
14.01 Property       Foster Plaza L.B. Foster Company 43,627 4/30/2027 Impaqt LLC
14.02 Property       Cherrington Corporate Center Waste Management of PA, Inc. 24,259 7/31/2028 MS Consultants
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman NAP     NAP
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville NAP     NAP
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian OpSec Online LLC 40,805 2/28/2025 Axiom Fitness
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio        
18.01 Property       1000 Second Avenue Housing Finance Commission 26,440 6/30/2021 Bader Martin, PS
18.02 Property       2901 Third Avenue Ben Bridge Jeweler, Inc. 41,686 8/23/2022 Code Fellows
18.03 Property       3101 Western Avenue Holmes Weddle & Barcott 11,957 12/31/2026 Floyd Pfleuger
18.04 Property       300 Elliott Avenue West Amdocs, Inc. 27,159 7/31/2026 Rec Room Inc.
18.05 Property       3131 Elliott Avenue Haley & Aldrich, Inc. 26,386 9/29/2025 Alphagraphics
18.06 Property       2615 Fourth Avenue Graham Lundberg & Peschel PS 18,177 11/21/2023 Axio Research Corporation
18.07 Property       190 Queen Anne Avenue North Zayo Group, LLC 51 MTM NAP
18.08 Property       200 First Avenue West Susan Hall Properties 4,972 3/14/2023 Pacific Crest Real Estate, LLC
18.09 Property       18 West Mercer Street Susan Hall Properties 3,582 3/14/2023 Pavilion Construction
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale Sierra Trading Post 21,778 10/31/2026 Marshalls
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue Ralph Lauren 38,638 6/30/2029 Loro Piana USA
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District NAP     NAP
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue Neptune Plumbing & Heating 4,200 2/29/2028 Health Plus Management
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center NAP     NAP
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace Michael's 21,510 2/28/2022 Petco
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire NAP     NAP
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond Virginia Urology Center, P.C. 12,191 3/31/2027 ComfortZone Camp, Inc.
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street NAP     NAP
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive General Mills 55,000 4/30/2022 Core Restoration (ServPro)
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue Kitchen Art LLC 48,425 7/14/2024 SGS
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments NAP     NAP
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street NAP     NAP
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 NAP     NAP
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments NAP     NAP
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush UPS 2,875 8/14/2026 7-Eleven
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park Commonwealth Packaging Company, Inc. 18,000 2/28/2031 The Morning Sun Distributing Corp
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard NAP     NAP
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio        
37.01 Property       Rent A Space South NAP     NAP
37.02 Property       Rent A Space East NAP     NAP
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm Towncare Dental Partnership, Inc. 3,944 3/31/2026 Neurological Testing Centers Of America, Inc. & Palm Rehabilitation Center, Inc.
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center NAP     NAP
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown NAP     NAP
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments NAP     NAP
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage NAP     NAP
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg NAP     NAP
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill NAP     NAP
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts NAP     NAP
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol NAP     NAP
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage NAP     NAP
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage NAP     NAP
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio        
49.01 Property       Rome Hilliard NAP     NAP
49.02 Property       Betta Stor-It NAP     NAP
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton NAP     NAP
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ NAP     NAP
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage NAP     NAP
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza NAP     NAP

 

   

 

 

Benchmark 2021-B23 Annex A                  
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Fourth Largest Tenant Sq Ft Fourth Largest Tenant Lease Expiration (6) Fifth Largest Tenant Fifth Largest Tenant Sq Ft Fifth Largest Tenant Lease Expiration (6) Environmental Phase I Report Date
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 13,067 6/30/2028 Tesla 10,967 1/31/2028 12/18/2020
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 7,992 8/31/2024 CBRE Management Office 1,098 12/31/2039 10/21/2020
3 Loan   GACC DBR Investments Co. Limited 360 Spear 16,937 12/31/2026 NAP     12/21/2020
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 30,254 11/30/2027 Morgan Stanley 26,463 10/31/2024 1/8/2021
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay            
5.01 Property       MGM Grand     NAP     2/11/2020
5.02 Property       Mandalay Bay     NAP     2/11/2020
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 10,701 10/31/2023 DCI - D'Amato, Conversano, Inc. 7,981 8/31/2026 12/28/2020
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza     NAP     11/25/2020
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial     NAP     12/7/2020
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 121,262 2/28/2030 Insight Venture Management LLC 93,998 2/28/2030 9/22/2020
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 43,145 6/1/2026 Vista Outdoor 35,194 5/31/2026 3/31/2020; 4/3/2020
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 15,296 6/30/2026 Traub Liberman Straus & Shrews 15,182 8/31/2022 12/3/2020
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills     NAP     11/25/2020
13 Loan   GACC DBR Investments Co. Limited First Republic Center 2,300 8/31/2027 NAP     11/23/2020
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio            
14.01 Property       Foster Plaza 24,489 5/31/2024 CBS Radio, Inc 23,661 1/31/2028 11/6/2020
14.02 Property       Cherrington Corporate Center 12,452 10/31/2027 Kinect Energy - ODE Acq 12,088 9/30/2024 11/6/2020
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman     NAP     12/9/2020
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville     NAP     2/25/2020
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 37,699 3/31/2024 Boise Co-Op 25,036 11/30/2035 4/3/2020
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio            
18.01 Property       1000 Second Avenue 20,827 12/31/2027 Windermere Solutions, LLC 20,180 2/28/2025 10/21/2020
18.02 Property       2901 Third Avenue 20,329 8/12/2026 Sage Bionetworks 16,703 6/24/2028 10/21/2020
18.03 Property       3101 Western Avenue 11,952 10/31/2031 Invitae Corporation 11,533 5/30/2021 10/21/2020
18.04 Property       300 Elliott Avenue West 14,648 1/31/2028 Inside Source Washington, Inc 14,425 8/18/2029 10/21/2020
18.05 Property       3131 Elliott Avenue 21,962 7/24/2025 Twisted Pair Solutions, Inc. 19,246 9/30/2022 10/21/2020
18.06 Property       2615 Fourth Avenue 16,377 8/31/2023 Harris Group Inc. 11,473 8/31/2023 10/21/2020
18.07 Property       190 Queen Anne Avenue North     NAP     10/21/2020
18.08 Property       200 First Avenue West 4,722 12/31/2024 Jacobson Lawrence & Assoc PLLC 4,079 6/30/2022 10/21/2020
18.09 Property       18 West Mercer Street 977 2/23/2022 Sharon Sanborn 930 5/31/2024 10/21/2020
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 20,800 5/31/2027 Total Wine & More 19,722 5/31/2026 4/3/2020
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 24,388 8/31/2025 Sandler Capital 17,200 6/30/2027 2/3/2020
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District     NAP     1/16/2020
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 4,000 4/30/2029 Golden Tree 3,300 10/31/2029 3/18/2020
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center     NAP     12/3/2020
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 17,567 1/31/2022 Old Navy 12,450 11/30/2021 4/3/2020
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire     NAP     11/10/2020
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 3,977 10/31/2026 Circle Safety & Health Consultation 2,600 5/31/2023 12/11/2020
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street     NAP     12/23/2020
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive 48,000 9/30/2025 SM Lawrence 13,500 5/31/2021 10/26/2020
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 34,257 4/30/2026 Chicago Display Marketing 34,200 11/30/2022 9/3/2020
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments     NAP     11/30/2020
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street     NAP     12/2/2020
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33     NAP     11/3/2020
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments     NAP     11/17/2020
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 2,390 5/31/2022 NAP     12/28/2020
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park 9,000 12/31/2025 Grimco, Inc. 9,000 12/31/2023 12/10/2020
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard     NAP     12/28/2020
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio            
37.01 Property       Rent A Space South     NAP     12/2/2020
37.02 Property       Rent A Space East     NAP     12/3/2020
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 3,910 9/30/2021 Dolphin Pediatrics 3,478 6/30/2024 12/1/2020
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center     NAP     12/7/2020
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown     NAP     12/16/2020
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments     NAP     10/13/2020
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage     NAP     11/6/2020
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg     NAP     12/23/2020
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill     NAP     11/19/2020
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts     NAP     12/7/2020
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol     NAP     12/2/2020
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage     NAP     11/19/2020
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage     NAP     11/13/2020
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio            
49.01 Property       Rome Hilliard     NAP     11/25/2020
49.02 Property       Betta Stor-It     NAP     12/10/2020
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton     NAP     11/5/2020
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ     NAP     11/24/2020
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage     NAP     12/17/2020
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza     NAP     11/26/2020

 

   

 

 

Benchmark 2021-B23 Annex A                        
                             
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Environmental Phase II Y/N Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Earthquake Insurance Required Y/N Upfront RE Tax Reserve ($) Ongoing RE Tax Reserve ($) Upfront Insurance Reserve ($)
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington No NAP 12/31/2020 NAP NAP No 0 237,646 0
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park No NAP 12/11/2020 12/11/2020 9% No 0 0 0
3 Loan   GACC DBR Investments Co. Limited 360 Spear No NAP 12/18/2020 12/18/2020 10% No 382,011 95,503 0
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point No NAP 12/28/2020 NAP NAP No 0 0 0
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay           No 0 0 0
5.01 Property       MGM Grand No NAP 2/11/2020 NAP NAP No      
5.02 Property       Mandalay Bay No NAP 2/11/2020 NAP NAP No      
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block No NAP 12/28/2020 11/30/2020 16% No 0 0 0
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza No NAP 12/16/2020 NAP NAP No 0 0 37,317
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial No NAP 12/3/2020 NAP NAP No 34,479 34,479 20,899
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building No NAP 9/22/2020 NAP NAP No 0 0 0
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West No NAP 3/31/2020 4/3/2020 6.0%; 7.0% No 0 0 0
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower No NAP 12/3/2020 NAP NAP No 204,346 51,087 168,469
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills No NAP 11/25/2020 NAP NAP No 0 0 0
13 Loan   GACC DBR Investments Co. Limited First Republic Center No NAP 11/19/2020 11/18/2020 5% No 0 81,707 0
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio           No 976,237 81,353 0
14.01 Property       Foster Plaza No NAP 11/6/2020 NAP NAP No      
14.02 Property       Cherrington Corporate Center No NAP 11/9/2020 NAP NAP No      
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman No NAP 12/9/2020 NAP NAP No 200,355 40,017 4,041
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville No NAP 2/26/2020 NAP NAP No 0 0 0
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian No NAP 3/31/2020 NAP NAP No 0 0 0
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio           No 255,019 255,019 0
18.01 Property       1000 Second Avenue No NAP 10/21/2020 10/21/2020 16% No      
18.02 Property       2901 Third Avenue No NAP 10/21/2020 10/21/2020 13% No      
18.03 Property       3101 Western Avenue No NAP 10/21/2020 10/21/2020 16% No      
18.04 Property       300 Elliott Avenue West No NAP 10/21/2020 10/21/2020 12% No      
18.05 Property       3131 Elliott Avenue No NAP 10/21/2020 10/21/2020 16% No      
18.06 Property       2615 Fourth Avenue No NAP 10/21/2020 10/21/2020 19% No      
18.07 Property       190 Queen Anne Avenue North No NAP 10/21/2020 10/21/2020 19% No      
18.08 Property       200 First Avenue West No NAP 10/21/2020 10/21/2020 19% No      
18.09 Property       18 West Mercer Street No NAP 10/21/2020 10/21/2020 12% No      
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale No NAP 3/31/2020 4/3/2020 9% No 0 0 0
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue No NAP 1/30/2020 NAP NAP No 0 0 0
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District No NAP 1/16/2020 NAP NAP No 333,947 111,316 157,038
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue No NAP 3/18/2020 NAP NAP No 26,531 8,844 20,007
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center No NAP 12/1/2020 NAP NAP No 63,008 31,504 30,745
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace No NAP 3/31/2020 NAP NAP No 0 0 0
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire No NAP 11/10/2020 11/10/2020 14% No 89,523 22,381 0
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond No NAP 12/9/2020 NAP NAP No 44,157 14,719 18,665
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street No NAP 12/23/2020 NAP NAP No 50,950 16,983 0
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive No NAP 10/26/2020 NAP NAP No 0 9,035 0
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue No NAP 9/3/2020 NAP NAP No 454,161 56,770 0
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments No NAP 11/30/2020 NAP NAP No 84,361 21,090 22,997
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street No NAP 12/2/2020 NAP NAP No 63,984 31,992 3,049
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 No NAP 11/4/2020 NAP NAP No 0 0 0
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments No NAP 11/17/2020 NAP NAP No 0 8,685 59,956
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush No NAP 12/28/2020 NAP NAP No 45,023 15,008 2,377
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park No NAP 12/9/2020 12/10/2020 12% No 0 0 0
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard No NAP 12/28/2020 NAP NAP No 48,978 24,489 2,309
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio           No 110,681 15,812 0
37.01 Property       Rent A Space South No NAP 12/2/2020 NAP NAP No      
37.02 Property       Rent A Space East No NAP 12/2/2020 NAP NAP No      
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm No NAP 12/1/2020 NAP NAP No 75,635 25,212 9,048
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center No NAP 12/8/2020 NAP NAP No 0 0 0
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown No NAP 12/16/2020 12/16/2020 12% No 0 11,382 15,555
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments No NAP 10/13/2020 10/13/2020 6.0%; 7.0%; 5.0% No 22,522 5,801 25,023
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage No NAP 11/6/2020 NAP NAP No 155,443 11,957 0
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg No NAP 12/24/2020 NAP NAP No 168,581 23,982 1,356
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill No NAP 11/19/2020 NAP NAP No 50,422 5,132 0
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts No NAP 12/7/2020 NAP NAP No 6,587 1,647 8,473
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol No NAP 12/1/2020 NAP NAP No 47,971 9,594 0
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage No NAP 11/19/2020 NAP NAP No 4,023 4,023 0
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage No NAP 11/12/2020 NAP NAP No 12,863 2,573 0
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio           No 12,158 12,158 5,164
49.01 Property       Rome Hilliard No NAP 11/25/2020 NAP NAP No      
49.02 Property       Betta Stor-It No NAP 12/10/2020 NAP NAP No      
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton No NAP 11/5/2020 NAP NAP No 0 0 873
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ No NAP 11/23/2020 NAP NAP No 16,816 8,408 1,468
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage No NAP 12/17/2020 NAP NAP No 0 1,232 0
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza No NAP 12/29/2020 12/29/2020 10% No 4,693 4,693 1,366

 

   

 

 

Benchmark 2021-B23 Annex A                  
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Ongoing Insurance Reserve ($) Upfront Replacement Reserve ($) Ongoing Replacement Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Ongoing TI/LC Reserve ($)
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 0 0 0 0 0 0
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 0 0 0 0 0 0
3 Loan   GACC DBR Investments Co. Limited 360 Spear 0 0 3,735 0 0 18,675
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 0 0 0 0 6,650,000 0
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 0 0 0 0 0 0
5.01 Property       MGM Grand            
5.02 Property       Mandalay Bay            
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 0 0 0 0 0 0
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 6,220 0 0 0 0 0
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial 10,450 0 6,143 73,721 0 0
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 0 0 0 0 56,172,399 0
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 0 0 0 149,292 0 0
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 24,067 0 4,745 0 1,500,000 15,471
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 0 0 0 0 0 0
13 Loan   GACC DBR Investments Co. Limited First Republic Center 0 0 0 0 0 0
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 0 17,611 17,611 0 88,055 88,055
14.01 Property       Foster Plaza            
14.02 Property       Cherrington Corporate Center            
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 4,041 0 0 50,000 0 0
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville 0 1,875,692 0 0 0 0
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 0 0 0 126,288 0 0
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio 0 0 33,989 0 0 203,932
18.01 Property       1000 Second Avenue            
18.02 Property       2901 Third Avenue            
18.03 Property       3101 Western Avenue            
18.04 Property       300 Elliott Avenue West            
18.05 Property       3131 Elliott Avenue            
18.06 Property       2615 Fourth Avenue            
18.07 Property       190 Queen Anne Avenue North            
18.08 Property       200 First Avenue West            
18.09 Property       18 West Mercer Street            
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 0 0 0 33,846 0 0
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 0 0 0 170,012 0 0
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District 31,408 0 0 0 0 0
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 6,669 0 1,204 0 0 0
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center 15,373 0 7,500 0 0 11,250
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 0 0 0 44,340 0 0
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 0 0 1,602 0 0 0
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 3,111 0 3,257 195,425 0 13,843
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street 0 0 188 0 0 0
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive 0 0 2,513 100,000 350,000 0
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 0 0 1,693 40,621 0 10,752
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments 3,833 0 1,417 0 0 0
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street 1,525 0 708 0 0 0
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 0 0 0 0 0 0
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments 11,312 0 6,167 0 0 0
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 1,188 0 348 0 0 2,809
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park 0 0 0 0 0 0
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 1,154 0 794 0 0 3,365
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio 0 0 1,419 0 0 114
37.01 Property       Rent A Space South            
37.02 Property       Rent A Space East            
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 4,524 0 1,042 62,540 75,000 3,909
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center 0 0 0 62,500 0 0
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown 3,111 0 0 0 0 0
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments 2,275 0 2,213 79,650 0 0
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage 0 768,243 1,718 0 0 0
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg 1,356 0 225 8,110 0 0
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill 0 0 675 24,300 0 0
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts 4,236 0 828 0 0 0
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol 0 0 654 0 0 0
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage 0 0 639 0 0 0
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage 0 0 521 0 0 0
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio 2,582 0 1,102 0 0 0
49.01 Property       Rome Hilliard            
49.02 Property       Betta Stor-It            
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton 291 0 0 0 0 0
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ 734 0 1,322 0 0 2,916
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage 0 0 456 0 0 0
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza 683 120,000 0 75,000 0 0

 

   

 

 

Benchmark 2021-B23 Annex A                  
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name TI/LC Caps ($) Upfront Debt Service Reserve ($) Ongoing Debt Service Reserve ($) Upfront Deferred Maintenance Reserve ($) Ongoing Deferred Maintenance Reserve ($) Upfront Environmental Reserve ($)
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 0 0 0 0 0 0
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 0 0 0 0 0 0
3 Loan   GACC DBR Investments Co. Limited 360 Spear 0 0 0 0 0 0
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 6,650,000 0 0 768,881 0 0
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 0 0 0 0 0 0
5.01 Property       MGM Grand            
5.02 Property       Mandalay Bay            
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 0 1,512,030 0 0 0 0
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 0 0 0 1,943,000 0 0
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial 0 0 0 0 0 0
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 0 0 0 0 0 0
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 1,990,606 0 0 0 0 0
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 2,500,000 0 0 0 0 0
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 0 0 0 0 0 0
13 Loan   GACC DBR Investments Co. Limited First Republic Center 8,818,250 0 0 0 0 0
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 5,283,290 0 0 0 0 0
14.01 Property       Foster Plaza            
14.02 Property       Cherrington Corporate Center            
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 500,000 0 0 0 0 0
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville 0 8,831,707 0 0 0 0
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 1,683,864 0 0 0 0 0
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio 0 0 0 337,524 0 0
18.01 Property       1000 Second Avenue            
18.02 Property       2901 Third Avenue            
18.03 Property       3101 Western Avenue            
18.04 Property       300 Elliott Avenue West            
18.05 Property       3131 Elliott Avenue            
18.06 Property       2615 Fourth Avenue            
18.07 Property       190 Queen Anne Avenue North            
18.08 Property       200 First Avenue West            
18.09 Property       18 West Mercer Street            
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 451,286 0 0 0 0 0
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 1,020,072 0 0 0 0 0
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District 0 2,311,667 0 35,000 0 0
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 0 0 0 0 0 0
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center 0 49,916 0 24,704 0 0
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 591,120 0 0 0 0 0
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 0 0 0 0 0 0
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 1,162,785 0 0 0 0 0
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street 0 0 0 0 0 0
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive 350,000 0 0 0 0 0
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 387,779 0 0 5,188 0 0
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments 0 0 0 0 0 0
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street 0 252,413 0 0 0 0
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 0 0 0 0 0 0
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments 0 223,280 0 50,000 0 0
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 168,545 240,625 0 0 0 0
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park 400,000 0 0 0 0 0
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 201,885 0 0 0 0 0
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio 0 0 0 0 0 0
37.01 Property       Rent A Space South            
37.02 Property       Rent A Space East            
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 225,000 0 0 3,000 0 0
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center 0 0 0 0 0 0
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown 0 742,933 0 0 0 0
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments 0 65,000 0 5,340 0 0
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage 0 0 0 159,375 0 0
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg 0 0 0 0 0 0
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill 80,000 64,429 0 0 0 0
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts 0 0 0 2,500 0 0
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol 0 0 0 0 0 0
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage 0 88,137 0 0 0 0
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage 0 0 0 0 0 0
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio 0 0 0 113,013 0 4,500
49.01 Property       Rome Hilliard            
49.02 Property       Betta Stor-It            
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton 0 0 0 0 0 0
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ 0 0 0 0 0 0
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage 0 0 0 6,775 0 0
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza 0 0 0 4,063 0 0

 

   

 

 

Benchmark 2021-B23 Annex A              
                   
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Ongoing Environmental Reserve ($) Upfront Other Reserve ($) Ongoing Other Reserve ($) Other Reserve Description
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 0 196,050 166,667 Unfunded Obligations Reserve (Upfront: $196,050); Ground Lease Reserve (Monthly: $166,667)
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 0 9,568,123 0 Unfunded Obligations Reserve
3 Loan   GACC DBR Investments Co. Limited 360 Spear 0 23,354,784 0 Unfunded Obligations Reserve ($8,608,318.69); Holdback Reserve ($8,042,501); Gap and Free Rent Reserve ($6,703,964.15)
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 0 1,556,161 0 Unfunded Obligations Reserve
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 0 0 0  
5.01 Property       MGM Grand        
5.02 Property       Mandalay Bay        
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 0 7,500,000 0 Holdback Reserve
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 0 6,300,000 0 Unfunded Obligations Reserve
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial 0 0 0  
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 0 33,543,750 0 Free Rent Reserve ($25,964,569.90); Lobby/Elevator Work Reserve ($5,970,240); Parking Rent Shortfall Reserve ($1,608,940)
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 0 4,206,133 0 Gap Rent Reserve ($3,958,133); Key Money Reserve ($248,000)
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 0 416,776 0 Unfunded Obligations Reserve ($227,234); Rent Concession Reserve ($189,542.29)
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 0 0 0  
13 Loan   GACC DBR Investments Co. Limited First Republic Center 0 175,000 0 Existing TI/LC Reserve
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 0 4,338,345 0 Free Rent Reserve ($2,230,699); Outstanding TI/LC Reserve ($1,255,653); Outstanding CapEx Reserve ($851,992.82)
14.01 Property       Foster Plaza        
14.02 Property       Cherrington Corporate Center        
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 0 0 0  
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville 0 0 0  
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian 0 3,742,823 0 Gap Rent Reserve
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio 0 7,728,100 0 Delayed Draw Reserve ($3,900,807); Unfunded Obligations Reserve (Original Amount: $3,377,855, Additional Amount: $449,438.38)
18.01 Property       1000 Second Avenue        
18.02 Property       2901 Third Avenue        
18.03 Property       3101 Western Avenue        
18.04 Property       300 Elliott Avenue West        
18.05 Property       3131 Elliott Avenue        
18.06 Property       2615 Fourth Avenue        
18.07 Property       190 Queen Anne Avenue North        
18.08 Property       200 First Avenue West        
18.09 Property       18 West Mercer Street        
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale 0 225,000 0 Gap Rent Reserve
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 0 3,048,024 0 TCO Renewal Reserve ($2,000,000); Unfunded Obligations Reserve ($1,048,024.18)
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District 0 0 0  
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue 0 11,307 0 Free Rent Reserve
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center 0 0 0  
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace 0 330,566 0 Gap Rent Reserve
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 0 0 0  
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond 0 48,150 0 Unfunded Obligations Reserve
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street 0 0 0  
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive 0 0 0  
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue 0 0 0  
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments 0 25,296 0 Free Rent Reserve
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street 0 0 12,834 Free Rent Reserve
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 0 0 0  
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments 0 0 0  
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 0 48,700 0 Holdback Reserve
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park 0 50,000 0 Unfunded Obligations Reserve
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 0 0 0  
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio 0 0 0  
37.01 Property       Rent A Space South        
37.02 Property       Rent A Space East        
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 0 0 0  
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center 0 425,000 0 Unfunded Obligations Reserve
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown 0 0 0  
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments 0 0 0  
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage 0 0 0  
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg 0 0 0  
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill 0 0 0  
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts 0 423,859 0 Red Bull Renewal Reserve ($380,000); NEZ Tax Abatement Reserve ($43,859)
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol 0 0 0  
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage 0 0 0  
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage 0 0 0  
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio 0 0 0  
49.01 Property       Rome Hilliard        
49.02 Property       Betta Stor-It        
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton 0 0 0  
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ 0 0 0  
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage 0 0 0  
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza 0 0 0  

 

   

 

 

Benchmark 2021-B23 Annex A            
                 
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Borrower Name Delaware Statutory Trust? Y/N Carve-out Guarantor
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 860 Washington GORP Property LLC No Gotham Office Realty Partnership LLC
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park Millennium Strategic Venture LLC No None
3 Loan   GACC DBR Investments Co. Limited 360 Spear 360 Spear Property Owner, LLC No John R. Winther and John R. Winther, as Trustee of The John R. Winther Trust dated September 20, 2012
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 777 South Flagler Associates LLC No The Related Companies, Inc.
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay MGM Grand PropCo, LLC and Mandalay PropCo, LLC No BREIT Operating Partnership L.P.; MGM Growth Properties Operating Partnership LP
5.01 Property       MGM Grand      
5.02 Property       Mandalay Bay      
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 1547 CSR - Pittock Block, LLC No 1547 Data Center Real Estate Fund II, L.P.
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza Waterway 1 Property Corp. No Golden Eagle Group Inc. and GEG Investments LLC
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial CT Menomonee Falls LLC No The Bascom Group, LLC
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 1114 6th Avenue Owner LLC No BOP NYC OP LLC; Swig Investment Company, LLC
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West Station Park CenterCal Owner, LLC and Station Park Hotel CenterCal Owner, LLC No None
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower First Central Tower, Limited Partnership No Lawrence Feldman, Paul Esajian and Nathaniel Merrill
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills Knitting 1, LLC, Knitting 2, LLC and Knitting 3, LLC No Kawa Capital Partners LLC
13 Loan   GACC DBR Investments Co. Limited First Republic Center KRE El Camino Real Owner LLC No KKR Real Estate Select Trust Inc.
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 200 Cherrington Associates, LLC, 300 Cherrington Associates, LLC, 400 Cherrington Associates, LLC, 500 Cherrington Associates, LLC, 600 Cherrington Associates, LLC, 625 Cherrington Associates, LLC, 700 Cherrington Associates, LLC, Foster 1 Associates, LLC, Foster 2 Associates, LLC, Foster 3 Associates, LLC, Foster 4 Associates, LLC, Foster 5 Associates, LLC, Foster 6 Associates, LLC, Foster 7 Associates, LLC and Foster 10 Associates, LLC No Aaron Stauber, Alan Ades, Daniel Stauber, Maurice Ades and Robert Ades
14.01 Property       Foster Plaza      
14.02 Property       Cherrington Corporate Center      
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 10500 Woodlawn LLC No Marcos Martinez Gavica and Inversiones en Iberia US Holdings LLC
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville 8th & Demonbreun Hotel LP No Jacquelyn Soffer
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian Meridian CenterCal Owner, LLC No None
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio Selig Holdings Company L.L.C. No Selig Family Holdings, LLC and Martin Selig
18.01 Property       1000 Second Avenue      
18.02 Property       2901 Third Avenue      
18.03 Property       3101 Western Avenue      
18.04 Property       300 Elliott Avenue West      
18.05 Property       3131 Elliott Avenue      
18.06 Property       2615 Fourth Avenue      
18.07 Property       190 Queen Anne Avenue North      
18.08 Property       200 First Avenue West      
18.09 Property       18 West Mercer Street      
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale Silverdale CenterCal Owner, LLC No None
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue 711 Fifth Ave Principal Owner LLC No None
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District Transformation 5701, LLC No Charles S. Givens and Snowmass Creek Capital, L.L.C.
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue Neptune Group LLC No Samuel Shpelfogel
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center East Liberty Street Owner LLC No Haim Dabah
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace TVM CenterCal Owner, LLC No None
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire 211 East Ocean, LLC No David Y. Lee
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond TRP 6606 W Broad Opportunity Fund, LLC No Andrew Wiltshire and Jason Guillot
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street 104 Delancey Street SM, LLC No Sina Mahfar and Sassan Mahfar
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive Butler Drive Owner LLC No Jeffrey Greenberg
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue Melrose Industrial Property, LLC No Kenneth Levy and Kenneth Levy, As Trustee of the Levy Family Trust Dated February 18, 1983, As Amended
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments Riverside Group MN, LLC No Nicholas Walton
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street Reda 104 LLC No Luciano Cassin and Julian Kiguel
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 2300 Realty Management LLC No Sunny Uberoi
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments Backlot Apartments, LLC No Mark Vengroff
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush 1625 Flatbush LLC No Shmuel Kairy
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park Trepte Industrial Park, Ltd. No Dana Trepte Porter and Ann Trepte Porter
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard 206-20 Linden LLC No Shmuel Kairy
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio Fultonbsh MVPA I, LLC and Fultonbsh USCPA I, LLC No George Thacker, Lawrence Charles Kaplan and Richard Schontz
37.01 Property       Rent A Space South      
37.02 Property       Rent A Space East      
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm 9900 Building LLC No Arturo Alvarez Demalde
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center Legacy Bloomington LLC No Legacy Acquisitions, LLC and Legacy Investing Holdings, LLC
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown CRB Hotels LLC No CRB Hotels, Inc., Noah Property, LLC, Vanraj Vaghela, Jaivir Vaghela, Digvijay Vaghela and Mulraj Vagela
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments Spring Glen Holdings DE LLC No Nibhai Hundal, Preet Hundal and Manroop Purewal
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage 4040 Tulane Avenue I, LLC No George Thacker, Lawrence Charles Kaplan and Richard Schontz
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg Sentinel Tesla I Owner, LLC No Dennis Cisterna III and Fred Lewis
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill Green Valley Hawthorne LLC No Michael C. Huntress
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts E&B Brewery Lofts SPV LLC No Nathan M. Pearson and Thomas C. Gasparini
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol M. Petrone of PA, L.P. and 4-Storage of PA, Inc. No Susan E. T. Petrone and Petrone Family Trust
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage 3805 S Smithfield LLC No Robert J. Kapp and Brian M. Maginnis
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage FultonBSH MBPA I, LLC No George Thacker, Lawrence Charles Kaplan and Richard Schontz
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio VWSS Rome, LLC and VWSS Betta, LLC No Wade Buxton, Jacob Vanderslice and Aaron Westphal
49.01 Property       Rome Hilliard      
49.02 Property       Betta Stor-It      
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton 6003 14th Street West Owner LLC No Ryan Morgan
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ 1515 Equity Drive, Inc. No James Ajlouny
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage FultonBSH LBWV I, LLC and FultonBSH WSSWV I, LLC No George Thacker, Lawrence Charles Kaplan and Richard Schontz
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza NBH Properties III, LLC and Tall Family II, LLC No Nabil Hilal and Samir Tall

 

   

 

 

Benchmark 2021-B23 Annex A                    
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Loan Purpose Loan Amount (sources) ($) Principal's New Cash Contribution ($) (7) Subordinate Debt ($) Other Sources ($) Total Sources ($) Loan Payoff ($)
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington Acquisition 116,000,000 123,318,778 0 0 239,318,778 0
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park Acquisition 132,000,000 95,168,385 0 0 227,168,385 0
3 Loan   GACC DBR Investments Co. Limited 360 Spear Acquisition 105,000,000 6,447,300 80,000,000 0 191,447,300 0
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point Acquisition 198,520,000 62,659,814 30,540,000 0 291,719,814 0
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay Acquisition 1,634,200,000 1,617,792,163 1,365,800,000 0 4,617,792,163 0
5.01 Property       MGM Grand              
5.02 Property       Mandalay Bay              
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block Acquisition 141,000,000 175,849,656 22,470,000 0 339,319,656 0
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza Acquisition 66,000,000 49,708,643 0 0 115,708,643 0
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial Acquisition 63,700,000 35,160,775 0 0 98,860,775 0
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building Refinance 883,000,000 0 367,000,000 0 1,250,000,000 905,439,802
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West Recapitalization 118,700,000 0 0 0 118,700,000 0
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower Refinance 47,500,000 3,198,917 0 0 50,698,917 47,700,000
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills Acquisition 42,900,000 25,639,186 0 1,576,180 70,115,366 0
13 Loan   GACC DBR Investments Co. Limited First Republic Center Acquisition 41,600,000 24,825,876 38,400,000 0 104,825,876 0
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio Refinance 90,000,000 0 0 0 90,000,000 63,066,340
14.01 Property       Foster Plaza              
14.02 Property       Cherrington Corporate Center              
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman Acquisition 35,500,000 30,066,675 0 0 65,566,675 0
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville Refinance            
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian Recapitalization            
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio Refinance            
18.01 Property       1000 Second Avenue              
18.02 Property       2901 Third Avenue              
18.03 Property       3101 Western Avenue              
18.04 Property       300 Elliott Avenue West              
18.05 Property       3131 Elliott Avenue              
18.06 Property       2615 Fourth Avenue              
18.07 Property       190 Queen Anne Avenue North              
18.08 Property       200 First Avenue West              
18.09 Property       18 West Mercer Street              
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale Recapitalization            
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue Refinance            
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District Refinance            
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue Refinance            
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center Acquisition            
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace Recapitalization            
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire Refinance            
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond Refinance            
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street Refinance            
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive Acquisition            
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue Acquisition            
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments Refinance            
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street Acquisition            
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 Acquisition            
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments Refinance            
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush Refinance            
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park Refinance            
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard Refinance            
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio Acquisition            
37.01 Property       Rent A Space South              
37.02 Property       Rent A Space East              
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm Acquisition            
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center Acquisition            
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown Refinance            
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments Refinance            
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage Acquisition            
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg Acquisition            
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill Refinance            
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts Acquisition            
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol Refinance            
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage Refinance            
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage Acquisition            
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio Acquisition            
49.01 Property       Rome Hilliard              
49.02 Property       Betta Stor-It              
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton Acquisition            
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ Acquisition            
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage Acquisition            
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza Acquisition            

 

   

 

 

Benchmark 2021-B23 Annex A                    
                         
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Purchase Price ($) Closing Costs ($) Reserves ($) Principal Equity Distribution ($) Other Uses ($) Total Uses ($) Lockbox
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington 232,000,000 7,122,728 196,050 0 0 239,318,778 Hard
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park 217,000,000 600,262 9,568,123 0 0 227,168,385 Hard
3 Loan   GACC DBR Investments Co. Limited 360 Spear 165,468,922 2,241,582 23,736,795 0 0 191,447,300 Hard
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point 281,850,000 894,772 8,975,042 0 0 291,719,814 Hard
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 4,600,000,000 17,792,163 0 0 0 4,617,792,163 Hard
5.01 Property       MGM Grand              
5.02 Property       Mandalay Bay              
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 326,000,000 4,307,626 9,012,030 0 0 339,319,656 Hard
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza 107,000,000 428,326 8,280,317 0 0 115,708,643 Hard
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial 98,000,000 805,396 55,378 0 0 98,860,775 Hard
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 0 14,879,035 89,716,149 239,965,013 0 1,250,000,000 Hard
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West 0 1,087,775 4,206,133 113,406,092 0 118,700,000 Hard
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower 0 709,325 2,289,592 0 0 50,698,917 Hard
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills 68,376,964 1,450,352 0 0 288,050 70,115,366 Hard
13 Loan   GACC DBR Investments Co. Limited First Republic Center 103,600,000 1,050,876 175,000 0 0 104,825,876 Soft (Residential); Hard (Nonresidential)
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio 0 1,210,846 5,420,248 20,302,567 0 90,000,000 Hard
14.01 Property       Foster Plaza              
14.02 Property       Cherrington Corporate Center              
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman 65,073,995 288,283 204,396 0 0 65,566,675 Springing
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville             Hard
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian             Hard
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio             Hard
18.01 Property       1000 Second Avenue              
18.02 Property       2901 Third Avenue              
18.03 Property       3101 Western Avenue              
18.04 Property       300 Elliott Avenue West              
18.05 Property       3131 Elliott Avenue              
18.06 Property       2615 Fourth Avenue              
18.07 Property       190 Queen Anne Avenue North              
18.08 Property       200 First Avenue West              
18.09 Property       18 West Mercer Street              
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale             Hard
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue             Hard
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District             Hard
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue             Springing
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center             Hard
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace             Hard
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire             Hard
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond             Hard
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street             Hard
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive             Springing
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue             Springing
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments             Springing
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street             Hard
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33             Hard
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments             Soft
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush             Springing
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park             Springing
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard             Springing
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio             Springing
37.01 Property       Rent A Space South              
37.02 Property       Rent A Space East              
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm             Springing
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center             Hard
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown             Hard
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments             Springing
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage             Springing
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg             Hard
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill             Hard
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts             Springing
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol             Springing
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage             Springing
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage             Springing
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio             Springing
49.01 Property       Rome Hilliard              
49.02 Property       Betta Stor-It              
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton             Hard
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ             Hard
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage             Springing
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza             Springing

 

   

 

 

Benchmark 2021-B23 Annex A          
               
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Cash Management Cash Management Triggers
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington In Place (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, (iii) Debt Yield is less than 8.0%, (iv) the occurrence of a Lease Sweep Period
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.8%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Microsoft 2024 Reserve Period
3 Loan   GACC DBR Investments Co. Limited 360 Spear In Place (i) the occurrence of an Event of Default, (ii) Mortgage DSCR is less than 1.40x or the Combined DSCR is less than 1.10x (unless the Collateral Cure Conditions are satisfied), (iii) the occurrence of a Mezzanine Loan Default, (iv) the occurrence of a Lease Sweep Period
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 5.75%, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Mezzanine Loan Event of Default
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 2.50x, (iii) MGM/Mandalay Tenant Bankruptcy Event, (iv) OpCo Trigger Event, (v) ARD Failure Event
5.01 Property       MGM Grand    
5.02 Property       Mandalay Bay    
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.50x
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza Springing (i) the occurrence of an Event of Default, (ii) Adjusted Net Cash Flow is less than 75% of Closing Date Adjusted Net Cash Flow, (iii) the occurrence of a Lease Sweep Period
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building Springing (i) the occurrence of an Event of Default, (ii) Approved Mezzanine Loan Event of Default, (iii) Debt Yield is less than 6.00%
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West Springing (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 2.00x
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.25%
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.00%; (iii) the occurrence of a Specified Tenant Trigger Period
13 Loan   GACC DBR Investments Co. Limited First Republic Center Springing (i) the occurrence of the Anticipated Repayment Date, (ii) the occurrence of an Event of Default, (iii) Debt Yield is less than 6.67% or Aggregate Debt Yield is less than 5.00%, (iv) the commencement of a Lease Sweep Period, (v) the commencement of a Mezzanine Loan Default, (vi) the commencement of a Grocer Sweep Period, (vii) the commencement of a Rent Abatement Sweep Period
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio Springing (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower, Manager or Sub-Manager, (iii) DSCR<1.40x, (iv) Major Tenant Trigger Event
14.01 Property       Foster Plaza    
14.02 Property       Cherrington Corporate Center    
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman Springing (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.75x, (iv) the occurrence of an Amazon Trigger Event, (v) the occurrence of Downgrade Trigger Event, (vi) the occurrence of a Maturity Trigger Event
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville Springing (i) the occurrence of an Event of Default, (ii) beginning on September 30, 2022, Debt Yield is less than 7.5% at the conclusion of any two consecutive fiscal quarters, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Debt Service Withdrawal
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian Springing (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 2.00x
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio In Place (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement
18.01 Property       1000 Second Avenue    
18.02 Property       2901 Third Avenue    
18.03 Property       3101 Western Avenue    
18.04 Property       300 Elliott Avenue West    
18.05 Property       3131 Elliott Avenue    
18.06 Property       2615 Fourth Avenue    
18.07 Property       190 Queen Anne Avenue North    
18.08 Property       200 First Avenue West    
18.09 Property       18 West Mercer Street    
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale Springing (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 2.00x
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.0%, (iii) the occurrence of an Event of Default under any New Mezzanine Loan or Approved Mezzanine Loan, (iv) the occurrence of a Downgraded Tenant Sweep, (v) the occurrence of a Tenant Rollover Sweep, (vi) the occurrence of a TCO Renewal Failure
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 9.50%, (iii) the occurrence of a Franchise Agreement Trigger Period
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00% during any period which rent under the Touro Lease is being counted and 8.00% during any period which rent under the Touro Lease shall not be counted, (iii) the occurrence of a Specified Tenant Trigger Period
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace Springing (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 2.00x
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Lease Sweep Period
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.70x, (iii) the occurrence of a Specified Tenant Trigger Period
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Specified Tenant Trigger Period
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Specified Tenant Trigger Period
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.75%
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 Springing (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) DSCR is less than 1.25x, (iv) the occurrence of an Investors Bank Trigger Event, (v) the occurrence of a Downgrade Trigger Event
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Mezzanine Trigger Period, (iv) the commencement of a DS Reimbursement Period
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) the occurrence of a Specified Tenant Trigger Period
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) failure to deliver financial statements as required in the Loan Agreement
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) the occurrence of a Specified Tenant Trigger Period
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
37.01 Property       Rent A Space South    
37.02 Property       Rent A Space East    
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Critical Tenant Trigger Event
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown Springing (i) the occurrence of an Event of Default, (ii) Bankruptcy Action of Borrower or Manager, (iii) from and after July 1, 2022, DSCR is less than 1.40x
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Mezzanine Trigger Period, (iv) the commencement of a DS Reimbursement Period
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the commencement of a Mezzanine Trigger Period, (iv) the commencement of a Lease Sweep Period
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the commencement of a Mezzanine Trigger Period, (iv) the commencement of a Lease Sweep Period, (v) the commencement of a DS Reimbursement Period
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) the occurrence of a Specified Tenant Trigger Period, (iv) the occurrence of a Planned Condo Termination Failure
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Bankruptcy Action with respect to any Guarantor or Manager, (iv) the commencement of a DS Reimbursement Period
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
49.01 Property       Rome Hilliard    
49.02 Property       Betta Stor-It    
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 7.00%, (iii) the occurrence of a Specified Tenant Trigger Period
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x, (iii) the occurrence of a Specified Tenant Trigger Period
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage Springing (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza Springing (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 6.75%, (iii) the occurrence of a Specified Tenant Trigger Period

 

   

 

 

Benchmark 2021-B23 Annex A                  
                       
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Ground Lease Y/N Ground Lease Expiration Date Annual Ground Lease Payment ($) Franchise Agreement Expiration Cut-off Date Pari Passu Companion Loan Balance ($) Cut-off Date Subordinate Companion Loan Balance ($)
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington Yes 12/31/2120 2,000,000      
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park No       27,000,000.00  
3 Loan   GACC DBR Investments Co. Limited 360 Spear No         55,000,000.00
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point No       123,520,000.00  
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay No       1,559,200,000.00 1,365,800,000.00
5.01 Property       MGM Grand No          
5.02 Property       Mandalay Bay No          
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block No       66,000,000.00 22,470,000.00
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza No          
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial No          
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building No       823,000,000.00 367,000,000.00
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West No     8/11/2036 60,000,000.00  
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower No          
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills No          
13 Loan   GACC DBR Investments Co. Limited First Republic Center No         18,400,000.00
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio No       50,000,000.00  
14.01 Property       Foster Plaza No          
14.02 Property       Cherrington Corporate Center No          
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman No          
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville Yes 3/6/2030 1 7/1/2048 150,000,000.00  
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian No       30,995,000.00  
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio No       345,000,000.00  
18.01 Property       1000 Second Avenue No          
18.02 Property       2901 Third Avenue No          
18.03 Property       3101 Western Avenue No          
18.04 Property       300 Elliott Avenue West No          
18.05 Property       3131 Elliott Avenue No          
18.06 Property       2615 Fourth Avenue No          
18.07 Property       190 Queen Anne Avenue North No          
18.08 Property       200 First Avenue West No          
18.09 Property       18 West Mercer Street No          
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale No          
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue No       517,500,000.00  
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District No     10/31/2031 40,000,000.00  
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue No          
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center No          
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace No          
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire No          
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond No          
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street No          
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive No          
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue No          
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments No          
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street No          
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33 No          
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments No          
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush No          
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park No          
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard No          
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio No          
37.01 Property       Rent A Space South No          
37.02 Property       Rent A Space East No          
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm No          
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center No          
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown No     4/25/2039    
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments No          
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage No          
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg No          
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill No          
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts No          
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol No          
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage No          
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage No          
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio No          
49.01 Property       Rome Hilliard No          
49.02 Property       Betta Stor-It No          
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton No          
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ No          
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage No          
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza No          

 

   

 

 

Benchmark 2021-B23 Annex A                
                     
Control Number Loan / Property Flag Footnotes Mortgage Loan Seller Originator Property Name Subordinate Companion Loan Interest Rate (%) Cut-off Date Mezzanine Debt Balance ($) Mezzanine Debt Interest Rate (%) Terrorism Insurance Required Y/N Control Number
1 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association and DBR Investments Co. Limited 860 Washington       Yes 1
2 Loan   GSMC Goldman Sachs Bank USA Millennium Corporate Park       Yes 2
3 Loan   GACC DBR Investments Co. Limited 360 Spear 2.7680625% 25,000,000 7.40000% Yes 3
4 Loan   GSMC Goldman Sachs Bank USA Phillips Point   30,540,000 7.00000% Yes 4
5 Loan   CREFI, GACC Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., Deutsche Bank AG, acting through its New York Branch, Société Générale Financial Corporation MGM Grand & Mandalay Bay 3.55800%     Yes 5
5.01 Property       MGM Grand       Yes 5.01
5.02 Property       Mandalay Bay       Yes 5.02
6 Loan   JPMCB JPMorgan Chase Bank, National Association Pittock Block 5.85000%     Yes 6
7 Loan   GSMC Goldman Sachs Bank USA Waterway Plaza       Yes 7
8 Loan   CREFI Citi Real Estate Funding Inc. Leonardo DRS Industrial       Yes 8
9 Loan   JPMCB, GACC JPMorgan Chase Bank, National Association, Bank of America, N.A, Column Financial, Inc. and DBR Investments Co. Limited The Grace Building 2.69210%     Yes 9
10 Loan   JPMCB JPMorgan Chase Bank, National Association Station Park & Station Park West       Yes 10
11 Loan   CREFI Citi Real Estate Funding Inc. First Central Tower       Yes 11
12 Loan   CREFI Citi Real Estate Funding Inc. Knitting Mills       Yes 12
13 Loan   GACC DBR Investments Co. Limited First Republic Center 4.00000% 20,000,000 5.15000% Yes 13
14 Loan   JPMCB JPMorgan Chase Bank, National Association Rugby Pittsburgh Portfolio       Yes 14
14.01 Property       Foster Plaza       Yes 14.01
14.02 Property       Cherrington Corporate Center       Yes 14.02
15 Loan   JPMCB JPMorgan Chase Bank, National Association Amazon Chicago-Pullman       Yes 15
16 Loan   GSMC Goldman Sachs Bank USA JW Marriott Nashville       Yes 16
17 Loan   JPMCB JPMorgan Chase Bank, National Association The Village at Meridian       Yes 17
18 Loan   GSMC Goldman Sachs Mortgage Company and Goldman Sachs Bank USA Selig Office Portfolio       Yes 18
18.01 Property       1000 Second Avenue       Yes 18.01
18.02 Property       2901 Third Avenue       Yes 18.02
18.03 Property       3101 Western Avenue       Yes 18.03
18.04 Property       300 Elliott Avenue West       Yes 18.04
18.05 Property       3131 Elliott Avenue       Yes 18.05
18.06 Property       2615 Fourth Avenue       Yes 18.06
18.07 Property       190 Queen Anne Avenue North       Yes 18.07
18.08 Property       200 First Avenue West       Yes 18.08
18.09 Property       18 West Mercer Street       Yes 18.09
19 Loan   JPMCB JPMorgan Chase Bank, National Association The Trails at Silverdale       Yes 19
20 Loan   GSMC Goldman Sachs Bank USA and Bank of America, N.A. 711 Fifth Avenue       Yes 20
21 Loan   CREFI Citi Real Estate Funding Inc. Hotel ZaZa Houston Museum District       Yes 21
22 Loan   CREFI Citi Real Estate Funding Inc. 360 Neptune Avenue       Yes 22
23 Loan   CREFI Citi Real Estate Funding Inc. Central Missouri Distribution Center       Yes 23
24 Loan   JPMCB JPMorgan Chase Bank, National Association Treasure Valley Marketplace       Yes 24
25 Loan   GACC DBR Investments Co. Limited 2601 Wilshire       Yes 25
26 Loan   CREFI Citi Real Estate Funding Inc. Brookfield Place Richmond       Yes 26
27 Loan   CREFI Citi Real Estate Funding Inc. 104 Delancey Street       Yes 27
28 Loan   GSMC Goldman Sachs Bank USA 880 Butler Drive       Yes 28
29 Loan   CREFI Citi Real Estate Funding Inc. 1400 North 25th Avenue       Yes 29
30 Loan   CREFI Citi Real Estate Funding Inc. Luna Apartments       Yes 30
31 Loan   CREFI Citi Real Estate Funding Inc. 63 West 104th Street       Yes 31
32 Loan   JPMCB JPMorgan Chase Bank, National Association 2300 Route 33       Yes 32
33 Loan   GACC DBR Investments Co. Limited Backlot Apartments       Yes 33
34 Loan   CREFI Citi Real Estate Funding Inc. 1623 Flatbush       Yes 34
35 Loan   GSMC Goldman Sachs Bank USA Trepte Industrial Park       Yes 35
36 Loan   CREFI Citi Real Estate Funding Inc. 206-20 Linden Boulevard       Yes 36
37 Loan   CREFI Citi Real Estate Funding Inc. Rent A Space Portfolio       Yes 37
37.01 Property       Rent A Space South       Yes 37.01
37.02 Property       Rent A Space East       Yes 37.02
38 Loan   CREFI Citi Real Estate Funding Inc. The Centre at Stirling & Palm       Yes 38
39 Loan   GSMC Goldman Sachs Bank USA Baxter International Production Center       Yes 39
40 Loan   JPMCB JPMorgan Chase Bank, National Association Holiday Inn & Suites Memphis/Germantown       Yes 40
41 Loan   GACC DBR Investments Co. Limited Spring Glen Apartments       Yes 41
42 Loan   CREFI Citi Real Estate Funding Inc. Fountainbleau Self Storage       Yes 42
43 Loan   GACC DBR Investments Co. Limited Tesla Schaumberg       Yes 43
44 Loan   GACC DBR Investments Co. Limited 211 Saw Mill       Yes 44
45 Loan   CREFI Citi Real Estate Funding Inc. E&B Brewery Lofts       Yes 45
46 Loan   CREFI Citi Real Estate Funding Inc. 4 Storage - Bristol       Yes 46
47 Loan   GACC DBR Investments Co. Limited Excess Self Storage       Yes 47
48 Loan   CREFI Citi Real Estate Funding Inc. Mechanicsburg Self Storage       Yes 48
49 Loan   CREFI Citi Real Estate Funding Inc. VanWest Storage Portfolio       Yes 49
49.01 Property       Rome Hilliard       Yes 49.01
49.02 Property       Betta Stor-It       Yes 49.02
50 Loan   CREFI Citi Real Estate Funding Inc. Walgreens Bradenton       Yes 50
51 Loan   CREFI Citi Real Estate Funding Inc. Woodbridge Group HQ       Yes 51
52 Loan   CREFI Citi Real Estate Funding Inc. Secure Store Self Storage       Yes 52
53 Loan   CREFI Citi Real Estate Funding Inc. 30222 Esperanza       Yes 53

 

   

 

 

Footnotes to Annex A
   
(1) The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Trustee/Certificate Administrator Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(2) The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. 
   
(3) The open period is inclusive of the Maturity Date / ARD.
   
(4) Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(6) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.
   
(7) If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Principal's New Cash Contribution" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition.  If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Principal's New Cash Contribution" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.
   
(8) The Cut-off Date Balance ($) reflects only the Mortgage Loan included in the Issuing Entity (which may be evidenced by one or more promissory notes); however, such Mortgage Loan is part of a Loan Combination comprised of such Mortgage Loan and one or more Pari Passu Companion Loan(s) and/or Subordinate Companion Loan(s) that are held outside the Issuing Entity, each of which is evidenced by one or more separate promissory notes.  With respect to each such Mortgage Loan that is part of a Loan Combination, the Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NCF DSCR (x), Debt Yield on Underwritten Net Operating Income (%), Debt Yield on Underwritten Net Cash Flow (%) and Loan Per Unit ($) calculations include any related Pari Passu Companion Loan(s) but exclude any related Subordinate Companion Loan.  See “Description of the Mortgage Pool—The Loan Combinations” in the Preliminary Prospectus for more information regarding the Loan Combination(s).

 

   

 

 

   
MORTGAGE POOL CHARACTERISTICS
   
Mortgage Pool Characteristics  
Initial Pool Balance $1,530,900,153
Number of Mortgage Loans  53
Number of Mortgaged Properties  65
Average Cut-off Date Balance  $28,884,908.55
Weighted Average Mortgage Rate  3.21322%
Weighted Average Remaining Term to Maturity/ARD (months) 112
Weighted Average Remaining Amortization Term (months) 360
Weighted Average Cut-off Date LTV Ratio 53.5%
Weighted Average Maturity Date/ARD LTV Ratio 51.6%
Weighted Average UW NCF DSCR 3.14x
Weighted Average Debt Yield on Underwritten NOI 11.6%
% of Initial Pool Balance of Mortgage Loans that are Amortizing Balloon  3.8%
% of Initial Pool Balance of Mortgage Loans that are Interest Only then Amortizing Balloon  12.0%
% of Initial Pool Balance of Mortgage Loans that are Amortizing then Interest Only 6.8%
% of Initial Pool Balance of Mortgage Loans that are Interest Only  69.7%
% of Initial Pool Balance of Mortgage Loans that are Interest Only - ARD 7.6%
% of Initial Pool Balance of Mortgaged Properties with Single Tenants  16.9%
% of Initial Pool Balance of Mortgage Loans with Mezzanine Debt  14.5%
% of Initial Pool Balance of Mortgage Loans with Subordinate Debt  24.6%

 

 

   

 

 

  COLLATERAL OVERVIEW
           
  Mortgage Loans by Loan Seller        
  Mortgage Loan Seller Mortgage Loans Mortgaged Properties Aggregate Cut-off Date Balance % of Initial Pool Balance
  Citi Real Estate Funding Inc. 24 26 380,377,674 24.8%
  Goldman Sachs Mortgage Company 9 17 378,805,015 24.7%
  JPMorgan Chase Bank, National Association 9 10 316,395,105 20.7%
  German American Capital Corporation 8 8 204,322,359 13.3%
  JPMorgan Chase Bank, National Association, German American Capital Corporation 2 2 176,000,000 11.5%
  Citi Real Estate Funding Inc., German American Capital Corporation 1 2 75,000,000 4.9%
  Total 53 65 1,530,900,153 100.0%
           

 

  Top 10 Mortgage Loans              
  Top 10 Mortgage Loans Mortgage Loan Seller Cut-off Date Balance ($) % of Initial Pool Balance Cut-off Date LTV  UW NOI DY UW NCF DSCR (x) General Property Type
  860 Washington JPMCB, GACC 116,000,000 7.6% 48.3% 12.0% 4.58 Mixed Use
  Millennium Corporate Park GSMC 105,000,000 6.9% 60.9% 10.0% 3.13 Office
  360 Spear GACC 104,726,660 6.8% 40.3% 13.1% 2.13 Office
  Phillips Point GSMC 75,000,000 4.9% 68.7% 9.7% 2.78 Office
  MGM Grand & Mandalay Bay CREFI, GACC 75,000,000 4.9% 35.5% 17.9% 4.95 Hospitality
  Pittock Block JPMCB 75,000,000 4.9% 42.9% 8.5% 2.38 Mixed Use
  Waterway Plaza GSMC 66,000,000 4.3% 60.0% 12.8% 3.72 Office
  Leonardo DRS Industrial CREFI 63,700,000 4.2% 64.1% 8.9% 2.63 Industrial
  The Grace Building JPMCB, GACC 60,000,000 3.9% 41.1% 11.8% 4.25 Office
  Station Park & Station Park West JPMCB 58,700,000 3.8% 50.0% 14.0% 3.92 Mixed Use

 

  Property Types        
  Property Type / Detail Number of Mortgaged Properties Aggregate Cut-off Date Balance ($) % of Initial Pool Balance  
  Office 24       662,175,585 43.3%  
  CBD 14       339,626,660 22.2%  
  Suburban 7       285,198,925 18.6%  
  Medical 3          37,350,000 2.4%  
  Mixed Use 8       357,950,000 23.4%  
  Office/Retail 4       175,950,000 11.5%  
  Office/Retail/Data Center 1          75,000,000 4.9%  
  Retail/Office/Hospitality 1          58,700,000 3.8%  
  Office/Retail/Multifamily 1          41,600,000 2.7%  
  Multifamily/Retail 1            6,700,000 0.4%  
  Industrial 10       184,059,189 12.0%  
  Warehouse/Distribution 4          77,300,000 5.0%  
  Flex 2          67,800,000 4.4%  
  Manufacturing 3          26,479,174 1.7%  
  Warehouse 1          12,480,015 0.8%  
  Hospitality 5       137,906,080 9.0%  
  Full Service 5       137,906,080 9.0%  
  Retail 5          97,260,100 6.4%  
  Anchored 3          86,060,100 5.6%  
  Other 1            6,800,000 0.4%  
  Single Tenant Retail 1            4,400,000 0.3%  
  Multifamily 4          46,955,000 3.1%  
  Mid Rise 2          27,250,000 1.8%  
  Garden 2          19,705,000 1.3%  
  Self Storage 9          44,594,199 2.9%  
  Total 65 1,530,900,153 100.0%  
           
           
  Geographic Distribution        
  Property Location Number of Mortgaged Properties Aggregate Cut-off Date Balance ($) % of Initial Pool Balance  
  New York 9 283,950,000 18.5%  
  California 6 187,546,675 12.3%  
  Washington 11 171,715,100 11.2%  
  Florida 6 150,215,000 9.8%  
  Pennsylvania 7 105,554,000 6.9%  
  Texas 2 86,000,000 5.6%  
  Nevada 2 75,000,000 4.9%  
  Oregon 1 75,000,000 4.9%  
  Wisconsin 1 63,700,000 4.2%  
  Utah 1 58,700,000 3.8%  
  Tennessee 3 58,131,080 3.8%  
  Illinois 3 56,979,174 3.7%  
  Idaho 2 53,445,000 3.5%  
  Missouri 1 19,825,000 1.3%  
  Virginia 1 18,070,000 1.2%  
  Minnesota 1 14,000,000 0.9%  
  New Jersey 1 13,228,925 0.9%  
  Michigan 2 10,800,000 0.7%  
  Indiana 1 8,500,000 0.6%  
  Louisiana 1 6,849,500 0.4%  
  North Carolina 1 6,440,699 0.4%  
  Ohio 1 3,700,000 0.2%  
  West Virginia 1 3,550,000 0.2%  
    65 1,530,900,153 100.0%  
           
  Distribution of Amortization Types        
  Amortization Type Number of Mortgage Loans Cut-off Date Balance ($) % of Initial Pool Balance  
  Interest Only 32 1,067,495,100 69.7%  
  Interest Only, Then Amortizing 12 183,243,500 12.0%  
  Interest Only - ARD 2 116,600,000 7.6%  
  Amortizing, Then Interest Only 1 104,726,660 6.8%  
  Amortizing 6 58,834,893 3.8%  
    53 1,530,900,153 100.0%