0001539497-21-000848.txt : 20210614 0001539497-21-000848.hdr.sgml : 20210614 20210614110618 ACCESSION NUMBER: 0001539497-21-000848 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 0001258361 FILED AS OF DATE: 20210614 DATE AS OF CHANGE: 20210614 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: BENCHMARK 2021-B27 MORTGAGE TRUST CENTRAL INDEX KEY: 0001862080 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-228597-09 FILM NUMBER: 211013720 BUSINESS ADDRESS: STREET 1: 390 GREENWICH STREET CITY: NEW YORK STATE: NY ZIP: 10013 BUSINESS PHONE: 2128165343 MAIL ADDRESS: STREET 1: 390 GREENWICH STREET CITY: NEW YORK STATE: NY ZIP: 10013 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: CITIGROUP COMMERCIAL MORTGAGE SECURITIES INC CENTRAL INDEX KEY: 0001258361 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 861073506 STATE OF INCORPORATION: DE FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: 390 GREENWICH STREET CITY: NEW YORK STATE: NY ZIP: 10013 BUSINESS PHONE: 2128165343 MAIL ADDRESS: STREET 1: 390 GREENWICH STREET CITY: NEW YORK STATE: NY ZIP: 10013 FWP 1 n2597-x3_anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-228597-09
     

 

FREE WRITING PROSPECTUS, DATED June [14], 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., Siebert Williams Shank & Co., 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.

 

  

 

 

BMARK 2021-B27 Annex A-1                                    
                                       
                                       
                                       
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated
                                       
1 Loan   1 Burlingame Point 7.7% 100.0% GSBI, DBRI, JPMCB GSMC, GACC, JPMCB NAP NAP 300, 307, 311, 322, 333 Airport Boulevard Burlingame San Mateo California 94010 Office Suburban 2021 NAP
2 Loan   33 Equus Industrial Portfolio 6.2%   GSBI, MSBNA, MSMCH GSMC NAP NAP Various Various Various Various Various Industrial Various Various Various
2.01 Property   1 375 Kenyon Road 0.5% 8.2%         375 Kenyon Road Suffolk Suffolk City Virginia 23434 Industrial Warehouse/Distribution 2008 NAP
2.02 Property   1 1006 Centerpoint Drive 0.4% 7.2%         1006 Centerpoint Drive Suffolk Suffolk City Virginia 23434 Industrial Warehouse/Distribution 2011 2017
2.03 Property   1 1125 Vaughn Parkway 0.4% 5.8%         1125 Vaughn Parkway Portland Robertson Tennessee 37148 Industrial Warehouse/Distribution 2004 NAP
2.04 Property   1 261 Development Drive 0.4% 5.8%         261 Development Drive Inwood Berkeley West Virginia 25428 Industrial Warehouse/Distribution 2019 NAP
2.05 Property   1 Graystone - Snowden Bridge 0.4% 5.7%         341 Snowden Bridge Boulevard Stephenson Frederick Virginia 22656 Industrial Warehouse/Distribution 2020 NAP
2.06 Property   1 1010 Centerpoint Drive 0.4% 5.7%         1010 Centerpoint Drive Suffolk Suffolk City Virginia 23434 Industrial Warehouse/Distribution 2015 NAP
2.07 Property   1 Lot 11 0.4% 5.6%         1201 Enterprise Drive Suffolk Suffolk City Virginia 23434 Industrial Warehouse/Distribution 2021 NAP
2.08 Property   1 40 Tyson Drive 0.3% 5.6%         40 Tyson Drive Winchester Frederick Virginia 22603 Industrial Warehouse/Distribution 2016 NAP
2.09 Property   1 1020 Centerpoint Drive 0.3% 5.5%         1020 Centerpoint Drive Suffolk Suffolk City Virginia 23434 Industrial Warehouse/Distribution 2017 NAP
2.10 Property   1 75 Tyson Drive 0.3% 4.8%         75 Tyson Drive Winchester Frederick Virginia 22603 Industrial Warehouse/Distribution 2018 NAP
2.11 Property   1 1042 Fred White Boulevard 0.2% 3.6%         1042 Fred White Boulevard Portland Robertson Tennessee 37148 Industrial Warehouse/Distribution 2003 NAP
2.12 Property   1 3516 South Military Highway 0.2% 3.6%         3516 South Military Highway Chesapeake Chesapeake City Virginia 23323 Industrial Warehouse/Distribution 2007 NAP
2.13 Property   1 104 Challenger Drive  0.2% 3.2%         104 Challenger Drive Portland Sumner Tennessee 37148 Industrial Warehouse/Distribution 1996 NAP
2.14 Property   1 1115 Vaughn Parkway 0.2% 3.1%         1115 Vaughn Parkway Portland Robertson Tennessee 37148 Industrial Warehouse/Distribution 2007 NAP
2.15 Property   1 1335 Northmeadow Parkway 0.1% 2.3%         1335 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 1996 NAP
2.16 Property   1 250 Hembree Park Drive 0.1% 1.9%         250 Hembree Park Drive Roswell Fulton Georgia 30076 Industrial Flex 1996 NAP
2.17 Property   1 660 Hembree Parkway 0.1% 1.9%         660 Hembree Parkway Roswell Fulton Georgia 30076 Industrial Flex 1998 NAP
2.18 Property   1 11820 Wills Road 0.1% 1.8%         11820 Wills Road Alpharetta Fulton Georgia 30009 Industrial Flex 1987 NAP
2.19 Property   1 1325 Northmeadow Parkway 0.1% 1.8%         1325 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 1990 NAP
2.20 Property   1 11545 Wills Road 0.1% 1.7%         11545 Wills Road Alpharetta Fulton Georgia 30009 Industrial Flex 1998 NAP
2.21 Property   1 1350 Northmeadow Parkway 0.1% 1.6%         1350 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 1994 NAP
2.22 Property   1 1175 Northmeadow Parkway 0.1% 1.5%         1175 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 1987 NAP
2.23 Property   1 1125 Northmeadow Parkway 0.1% 1.4%         1125 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 1987 NAP
2.24 Property   1 1250 Northmeadow Parkway 0.1% 1.3%         1250 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 1989 NAP
2.25 Property   1 11390 Old Roswell Road 0.1% 1.2%         11390 Old Roswell Road Alpharetta Fulton Georgia 30009 Industrial Flex 1997 NAP
2.26 Property   1 1150 Northmeadow Parkway 0.1% 1.2%         1150 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 1988 NAP
2.27 Property   1 1200 Northmeadow Parkway 0.1% 1.1%         1200 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 2000 NAP
2.28 Property   1 1100 Northmeadow Parkway 0.1% 1.1%         1100 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 1989 NAP
2.29 Property   1 11810 Wills Road 0.1% 1.1%         11810 Wills Road Alpharetta Fulton Georgia 30009 Industrial Flex 1987 NAP
2.30 Property   1 1115 Northmeadow Parkway 0.1% 1.0%         1115 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 1999 NAP
2.31 Property   1 1225 Northmeadow Parkway 0.1% 1.0%         1225 Northmeadow Parkway Roswell Fulton Georgia 30076 Industrial Flex 1989 NAP
2.32 Property   1 1400 Hembree Road 0.1% 1.0%         1400 Hembree Road Roswell Fulton Georgia 30076 Industrial Flex 1998 NAP
2.33 Property   1 11800 Wills Road 0.1% 0.9%         11800 Wills Road Alpharetta Fulton Georgia 30009 Industrial Flex 1987 NAP
3 Loan   1 375 Pearl Street 6.0% 100.0% JPMCB, WFB JPMCB NAP NAP 375 Pearl Street New York New York New York 10038 Office CBD 1975 2011-2018
4 Loan   1 Colonnade Corporate Center 5.5% 100.0% JPMCB JPMCB NAP NAP 3500, 3700, 3800 Colonnade Parkway Birmingham Jefferson Alabama 35243 Office Suburban 1989 NAP
5 Loan   1 Amazon Seattle 4.7% 100.0% DBRI GACC NAP NAP 300 Pine Street Seattle King Washington 98101 Office CBD 1929 2017-2021
6 Loan   1 4500 Academy Road Distribution Center 4.6% 100.0% CREFI CREFI NAP NAP 4500 Academy Road Cookeville Putnam Tennessee 38506 Industrial Warehouse/Distribution 2015 NAP
7 Loan   18 Upper West Side and Brooklyn Heights Portfolio 4.6%   CREFI CREFI NAP NAP Various Various Various New York Various Multifamily Mid Rise Various Various
7.01 Property   1 99 Joralemon 0.7% 16.0%         99 Joralemon Street Brooklyn Kings New York 11201 Multifamily Mid Rise 1904 NAP
7.02 Property   1 82 Pierrepont 0.4% 9.6%         82 Pierrepont Street Brooklyn Kings New York 11201 Multifamily Mid Rise 1890 1985
7.03 Property   1 44 W 69th Street 0.3% 6.3%         44 West 69th Street New York New York New York 10023 Multifamily Mid Rise 1896 NAP
7.04 Property   1 19-21 W 68th Street 0.3% 5.7%         19-21 West 68th Street New York New York New York 10023 Multifamily Mid Rise 1894 NAP
7.05 Property   1 46 W 70th Street 0.3% 5.6%         46 West 70th Street New York New York New York 10023 Multifamily Mid Rise 1910 NAP
7.06 Property   1 150 Columbia Heights 0.2% 5.5%         150 Columbia Heights Brooklyn Kings New York 11201 Multifamily Mid Rise 1899 NAP
7.07 Property   1 46 W 69th Street 0.2% 5.2%         46 West 69th Street New York New York New York 10023 Multifamily Mid Rise 1896 NAP
7.08 Property   1 30 W 71st Street 0.2% 5.0%         30 West 71st Street New York New York New York 10023 Multifamily Mid Rise 1888 NAP
7.09 Property   1 198 Columbia Heights 0.2% 4.8%         198 Columbia Heights Brooklyn Kings New York 11201 Multifamily Mid Rise 1856 NAP
7.10 Property   1 196 Columbia Heights 0.2% 4.7%         196 Columbia Heights Brooklyn Kings New York 11201 Multifamily Mid Rise 1853 NAP
7.11 Property   1 9 Montague 0.2% 4.6%         9 Montague Terrace Brooklyn Kings New York 11201 Multifamily Mid Rise 1879 2016
7.12 Property   1 6 Pierrepont 0.2% 4.6%         6 Pierrepont Street Brooklyn Kings New York 11201 Multifamily Mid Rise 1899 2017-2018
7.13 Property   1 23 W 68th Street 0.2% 4.5%         23 West 68th Street New York New York New York 10023 Multifamily Mid Rise 1894 NAP
7.14 Property   1 17 W 68th Street 0.2% 4.2%         17 West 68th Street New York New York New York 10023 Multifamily Mid Rise 1894 NAP
7.15 Property   1 12 W 76th Street 0.2% 4.0%         12 West 76th Street New York New York New York 10023 Multifamily Mid Rise 1900 NAP
7.16 Property   1 32 W 71st Street 0.2% 3.7%         32 West 71st Street New York New York New York 10023 Multifamily Mid Rise 1887 NAP
7.17 Property   1 53 W 73rd Street 0.2% 3.4%         53 West 73rd Street New York New York New York 10023 Multifamily Mid Rise 1885 NAP
7.18 Property   1 219 W 71st Street 0.1% 2.5%         219 West 71st Street New York New York New York 10023 Multifamily Mid Rise 1891 NAP
8 Loan   1 105 West 125th Street 4.1% 100.0% GSBI GSMC NAP NAP 105 West 125th Street New York New York New York 10027 Office Urban 2001 NAP
9 Loan   56 O'Reilly Auto Parts Portfolio 3.7%   LCF GACC NAP NAP Various Various Various Various Various Retail Single Tenant Various Various
9.01 Property   1 12517  E US 40 Hwy 0.1% 3.6%         12517 US Route 40 Independence Jackson Missouri 64055 Retail Single Tenant 1995 NAP
9.02 Property   1 1525  Cornhusker 0.1% 2.6%         1525 Cornhusker Highway Lincoln Lancaster Nebraska 68521 Retail Single Tenant 1997 NAP
9.03 Property   1 4600  NE Vivion Rd 0.1% 2.6%         4600 Northeast Vivion Road Kansas City Clay Missouri 64119 Retail Single Tenant 1996 NAP
9.04 Property   1 202 N Perkins Rd 0.1% 2.5%         202 North Perkins Road Stillwater Payne Oklahoma 74075 Retail Single Tenant 1995 NAP
9.05 Property   1 201-209 S 81 Hwy 0.1% 2.4%         203 South Highway 81 Duncan Stephens Oklahoma 73533 Retail Single Tenant 1997 2013
9.06 Property   1 701 Richmond Ave 0.1% 2.4%         701 Richmond Avenue Ottumwa Wapello Iowa 52501 Retail Single Tenant 1998 2017
9.07 Property   1 10108 NE 23rd St 0.1% 2.3%         10108 Northeast 23rd Street Oklahoma City Oklahoma Oklahoma 73141 Retail Single Tenant 1996 NAP
9.08 Property   1 2130 Martin Luther King Jr Pky 0.1% 2.3%         2130 Martin Luther King Jr Parkway Des Moines Polk Iowa 50314 Retail Single Tenant 1997 NAP
9.09 Property   1 10700 N Rockwell Ave 0.1% 2.3%         10700 North Rockwell Avenue Oklahoma City Oklahoma Oklahoma 73162 Retail Single Tenant 1998 2004
9.10 Property   1 223 N Walton Blvd 0.1% 2.2%         223 North Walton Boulevard Bentonville Benton Arkansas 72712 Retail Single Tenant 2000 2015
9.11 Property   1 4635  S Broadway 0.1% 2.1%         4635 South Broadway Avenue Wichita Sedgwick Kansas 67216 Retail Single Tenant 1997 NAP
9.12 Property   1 802 W Owen K Garriott Rd 0.1% 2.1%         802 East Owen K Garriott Road Enid Garfield Oklahoma 73701 Retail Single Tenant 1994 NAP
9.13 Property   1 2219  S Seneca St 0.1% 2.1%         2219 South Seneca Street Wichita Sedgwick Kansas 67213 Retail Single Tenant 1996 1999
9.14 Property   1 2445 SW 29th 0.1% 2.1%         2445 Southwest 29th Street Oklahoma City Oklahoma Oklahoma 73119 Retail Single Tenant 1994 NAP
9.15 Property   1 3540  S Broadway 0.1% 2.0%         3540 South Broadway Edmond Oklahoma Oklahoma 73013 Retail Single Tenant 1995 2019
9.16 Property   1 1105 W Britton Rd 0.1% 2.0%         1105 West Britton Road Oklahoma City Oklahoma Oklahoma 73114 Retail Single Tenant 1994 NAP
9.17 Property   1 1315  W Broadway 0.1% 2.0%         1315 West Broadway Street Ardmore Carter Oklahoma 73401 Retail Single Tenant 1998 NAP
9.18 Property   1 1109  S Air Depot  Rd 0.1% 2.0%         1109 South Air Depot Boulevard Midwest City Oklahoma Oklahoma 73110 Retail Single Tenant 1995 NAP
9.19 Property   1 1020  N Main St 0.1% 2.0%         1020 North Main Street Altus Jackson Oklahoma 73521 Retail Single Tenant 1998 NAP
9.20 Property   1 1516  S Main 0.1% 1.9%         1516 South Main Street Maryville Nodaway Missouri 64468 Retail Single Tenant 1996 NAP
9.21 Property   1 2019 Oklahoma Ave 0.1% 1.9%         2019 Oklahoma Avenue Woodward Woodward Oklahoma 73801 Retail Single Tenant 1998 NAP
9.22 Property   1 625 S 291 Hwy 0.1% 1.9%         625 Missouri Highway 291 Liberty Clay Missouri 64068 Retail Single Tenant 1997 NAP
9.23 Property   1 3310 S 24th St 0.1% 1.9%         3310 South 24th Street Omaha Douglas Nebraska 68108 Retail Single Tenant 1998 NAP
9.24 Property   1 131 12th Ave NE 0.1% 1.9%         131 12th Avenue Northeast Norman Cleveland Oklahoma 73071 Retail Single Tenant 1996 NAP
9.25 Property   1 601 E North Ave 0.1% 1.9%         601 East North Avenue Belton Cass Missouri 64012 Retail Single Tenant 1997 NAP
9.26 Property   1 4363 Southwest Blvd 0.1% 1.8%         4363 Southwest Boulevard Tulsa Tulsa Oklahoma 74107 Retail Single Tenant 1997 2020
9.27 Property   1 913 S Belt 0.1% 1.8%         913 South Belt Highway St. Joseph Buchanan Missouri 64507 Retail Single Tenant 1994 NAP
9.28 Property   1 120 O Street 0.1% 1.8%         120 0 Street Lincoln Lancaster Nebraska 68428 Retail Single Tenant 1997 NAP
9.29 Property   1 3200 W Sunset 0.1% 1.8%         3200 West Sunset Avenue Springdale Washington Arkansas 72762 Retail Single Tenant 1998 2008
9.30 Property   1 6404  NW Cache Rd. 0.1% 1.7%         6404 Northwest Cache Road Lawton Comanche Oklahoma 73505 Retail Single Tenant 1997 NAP
9.31 Property   1 2700  E University Ave 0.1% 1.7%         2700 East University Avenue Des Moines Polk Iowa 50317 Retail Single Tenant 1998 NAP
9.32 Property   1 955 N K-15 0.1% 1.7%         955 North K-15 Highway Derby Sedgwick Kansas 67037 Retail Single Tenant 1996 2013
9.33 Property   1 4501 S 50th 0.1% 1.7%         4501 South 50th Street Omaha Douglas Nebraska 68117 Retail Single Tenant 1997 NAP
9.34 Property   1 735 E Front Street 0.1% 1.7%         735 East Front Street Bonner Springs Wyandotte Kansas 66012 Retail Single Tenant 1997 2006
9.35 Property   1 515 West Main St 0.1% 1.7%         515 West Main Street Durant Bryan Oklahoma 74701 Retail Single Tenant 1998 NAP
9.36 Property   1 1504  Porter  Wagaoner Blvd 0.1% 1.6%         1504 Porter Wagoner Boulevard West Plains Howell Missouri 65775 Retail Single Tenant 1995 NAP
9.37 Property   1 3390  E 14th St 0.1% 1.6%         3390 East 14th Street Des Moines Polk Iowa 50316 Retail Single Tenant 2000 NAP
9.38 Property   1 229 Army Post Road 0.1% 1.6%         229 Army Post Road Des Moines Polk Iowa 50315 Retail Single Tenant 1997 NAP
9.39 Property   1 12101 S Western 0.1% 1.6%         12101 South Western Avenue Oklahoma City Cleveland Oklahoma 73170 Retail Single Tenant 1998 NAP
9.40 Property   1 1812  Galvin Rd South 0.1% 1.5%         1812 Galvin Road South Bellevue Sarpy Nebraska 68005 Retail Single Tenant 1997 NAP
9.41 Property   1 1430  W 7th St 0.1% 1.5%         1430 West 7th Street Joplin Jasper Missouri 64801 Retail Single Tenant 1994 NAP
9.42 Property   1 220 First Street 0.1% 1.5%         220 First Street West Des Moines Polk Iowa 50265 Retail Single Tenant 1998 NAP
9.43 Property   1 1115  E 7th St 0.1% 1.4%         1115 East 7th Street Joplin Jasper Missouri 64801 Retail Single Tenant 1995 NAP
9.44 Property   1 609 NE 12th St 0.1% 1.4%         609 Northeast 12th Street Moore Cleveland Oklahoma 73160 Retail Single Tenant 1995 NAP
9.45 Property   1 257 E State Hwy 152 0.1% 1.4%         257 East State Highway 152 Mustang Canadian Oklahoma 73064 Retail Single Tenant 1998 NAP
9.46 Property   1 610 Hwy 71 N 0.1% 1.3%         610 Highway 71 North Alma Crawford Arkansas 72921 Retail Single Tenant 2000 NAP
9.47 Property   1 523 S Broadway 0.0% 1.3%         523 South Broadway Boulevard Salina Saline Kansas 67401 Retail Single Tenant 1998 NAP
9.48 Property   1 13345 Q Street 0.0% 1.3%         13345 Q Street Omaha Douglas Nebraska 68137 Retail Single Tenant 1998 NAP
9.49 Property   1 335 W 7th 0.0% 1.2%         335 West 7th Avenue Augusta Butler Kansas 67010 Retail Single Tenant 1996 NAP
9.50 Property   1 10610  S Blue Ridge Blvd 0.0% 1.2%         10610 South Blue Ridge Boulevard Kansas City Jackson Missouri 64134 Retail Single Tenant 1996 NAP
9.51 Property   1 316 SE M-291 0.0% 1.1%         316 Southeast Missouri 291 Highway Lee's Summit Jackson Missouri 64063 Retail Single Tenant 1997 NAP
9.52 Property   1 1100 N Rockwell 0.0% 1.1%         1100 North Rockwell Avenue Oklahoma City Oklahoma Oklahoma 73127 Retail Single Tenant 1995 2004
9.53 Property   1 6227  Troost Ave 0.0% 1.1%         6227 Troost Avenue Kansas City Jackson Missouri 64110 Retail Single Tenant 1999 NAP
9.54 Property   1 6740  Douglas Ave 0.0% 1.1%         6740 Douglas Avenue Urbandale Polk Iowa 50322 Retail Single Tenant 1998 NAP
9.55 Property   1 404 W Taylor 0.0% 1.1%         404 West Taylor Street Creston Union Iowa 50801 Retail Single Tenant 1997 NAP
9.56 Property   1 857 S Odell 0.0% 0.9%         857 South Odell Marshall Saline Missouri 65340 Retail Single Tenant 1999 NAP
10 Loan   8 U-Haul SAC 20 3.7%   JPMCB JPMCB NAP NAP Various Various Various Various Various Self Storage Self Storage Various Various
10.01 Property   1 U-Haul At Peters St 1.4% 38.7%         300 Peters Street Southwest Atlanta Fulton Georgia 30313 Self Storage Self Storage 1950 1978
10.02 Property   1 U-Haul of Lemon Grove 0.5% 13.9%         1805 Massachusetts Avenue Lemon Grove San Diego California 91945 Self Storage Self Storage 1961 NAP
10.03 Property   1 U-Haul At Route 37 0.3% 9.4%         68 Route 37 East Toms River Ocean New Jersey 08753 Self Storage Self Storage 1954 2000
10.04 Property   1 U-Haul At Airline Blvd 0.3% 9.1%         2845-2855 Airline Boulevard Portsmouth Portsmouth City Virginia 23701 Self Storage Self Storage 1969 2002
10.05 Property   1 U-Haul Of Arlington 0.3% 9.0%         2315 West Division Street Arlington Tarrant Texas 76012 Self Storage Self Storage 1979 NAP
10.06 Property   1 U-Haul At Main & Lindsay 0.3% 8.0%         2947 East Main Street Mesa Maricopa Arizona 85213 Self Storage Self Storage 1978 NAP
10.07 Property   1 U-Haul At San Pedro 0.3% 7.9%         5810 San Pedro Avenue San Antonio Bexar Texas 78212 Self Storage Self Storage 1970 NAP
10.08 Property   1 U-Haul of Bend 0.1% 4.0%         63370 North Highway 97 Bend Deschutes Oregon 97701 Self Storage Self Storage 1982 NAP
11 Loan   1 335 West 16th Street 3.6% 100.0% CREFI CREFI NAP NAP 335 West 16th Street New York New York New York 10011 Office CBD 1920 2000
12 Loan   1 Culver City Fee 3.0% 100.0% CREFI CREFI NAP NAP 6101 West Slauson Avenue Culver City Los Angeles California 90230 Other Leased Fee NAP NAP
13 Loan   4 Union Square Mixed Use Portfolio 2.8%   CREFI CREFI NAP NAP Various New York New York New York Various Various Various Various Various
13.01 Property   1 58-60 West 14th Street 1.4% 51.1%         58-60 West 14th Street New York New York New York 10011 Mixed Use Multifamily/Retail 1910 1999
13.02 Property   1 18 East 14th Street 1.0% 35.5%         18 East 14th Street New York New York New York 10003 Mixed Use Multifamily/Retail 1900 1999
13.03 Property   1 20 East 14th Street 0.4% 12.7%         20 East 14th Street New York New York New York 10003 Mixed Use Multifamily/Retail 1910 1999
13.04 Property   1 17 East 13th Street 0.0% 0.7%         17 East 13th Street New York New York New York 10003 Retail Single Tenant 1910 2021
14 Loan   1 Fisker Corporate Headquarters 2.7% 100.0% GSBI GSMC NAP NAP 1888 Rosecrans Avenue Manhattan Beach Los Angeles California 90266 Office Suburban 1986 2015
15 Loan   1 Chase Tower 2.6% 100.0% JPMCB JPMCB NAP NAP 707 Virginia Street East Charleston Kanawha West Virginia 25301 Office CBD 1968 2000
16 Loan   1 iPark 84 Innovation Center 2.6% 100.0% CREFI CREFI NAP NAP 2070 Route 52, 700 South Drive and 755 East Drive Hopewell Junction Dutchess New York 12533 Industrial Warehouse/R&D 1966, 1971, 1976, 1985 1985, 1987, 1992, 2012, 2014, 2020
17 Loan   1 100 East California Ave 2.6% 100.0% CREFI CREFI NAP NAP 100 East California Avenue Bakersfield Kern California 93307 Office CBD 1988 2006
18 Loan   1 252 Atlantic Avenue 2.4% 100.0% CREFI CREFI NAP NAP 252 Atlantic Avenue Brooklyn Kings New York 11201 Retail Anchored 2013 NAP
19 Loan   1 Holiday Inn Express San Diego 1.7% 100.0% GSBI GSMC NAP NAP 1430 Seventh Avenue San Diego San Diego California 92101 Hospitality Limited Service 1961 2016-2018
20 Loan   1 1985 Marcus 1.7% 100.0% GSBI GSMC NAP NAP 1985 Marcus Avenue New Hyde Park Nassau New York 11042 Office Suburban 1983 2019
21 Loan   1 Truax Office 1.6% 100.0% DBRI GACC NAP NAP 41923 2nd Street Temecula Riverside California 92590 Mixed Use Office/Retail 2014 NAP
22 Loan   3 Alabama Hilton Portfolio 1.5%   CREFI CREFI NAP NAP Various Daphne Baldwin Alabama 36526 Hospitality Various Various 2018-2019
22.01 Property   1 Homewood Suites Mobile East Bay Daphne 0.5% 36.0%         29474 North Main Street Daphne Baldwin Alabama 36526 Hospitality Extended Stay 2008 2018-2019
22.02 Property   1 Hampton Inn Mobile East Bay Daphne 0.5% 34.0%         29451 US Highway 98 Daphne Baldwin Alabama 36526 Hospitality Limited Service 1994 2018-2019
22.03 Property   1 Hilton Garden Inn Mobile East Bay Daphne 0.5% 30.0%         29546 North Main Street Daphne Baldwin Alabama 36526 Hospitality Select Service 2004 2018-2019
23 Loan   1 Accenture San Antonio 1.4% 100.0% CREFI CREFI NAP NAP 10931 Laureate Drive San Antonio Bexar Texas 78249 Office Suburban 1989 2015
24 Loan   1 All World Storage Romeoville 1.4% 100.0% CREFI CREFI Yes - Group 1 NAP 315 North Independence Boulevard Romeoville Will Illinois 60446 Self Storage Self Storage 1998 NAP
25 Loan   1 1-11 South Market Street 1.3% 100.0% CREFI CREFI NAP NAP 1-11 South Market Street Passaic Passaic New Jersey 07055 Industrial Warehouse/Distribution 1925 NAP
26 Loan   1 DoubleTree Spokane 1.2% 100.0% JPMCB JPMCB NAP NAP 322 North Spokane Falls Court Spokane Spokane Washington 99201 Hospitality Full Service 1975 2011, 2016-2018, 2020
27 Loan   1 475 Oakmead 1.2% 100.0% GSBI GSMC NAP NAP 475 Oakmead Parkway Sunnyvale Santa Clara California 94085 Office R&D 1980 2008
28 Loan   1 Fordham Road 1.2% 100.0% JPMCB JPMCB NAP NAP 305-315 East Fordham Road Bronx Bronx New York 10458 Retail Anchored 1928-1938 2002-2003
29 Loan   1 500 W 190th 1.1% 100.0% CREFI CREFI NAP NAP 500 West 190th Street Carson Los Angeles California 90248 Office Suburban 1971 NAP
30 Loan   1 University Blvd MOB 1.0% 100.0% JPMCB JPMCB NAP NAP 13440 University Boulevard Sugar Land Fort Bend Texas 77479 Office Medical 2016 NAP
31 Loan   1 Bonanza Shopping Center 1.0% 100.0% DBRI GACC NAP NAP 550-580 North Eastern Avenue Las Vegas Clark Nevada 89101 Retail Anchored 1978 NAP
32 Loan   1 Mission Promenade 1.0% 100.0% DBRI GACC NAP NAP 101 West Mission Boulevard Pomona Los Angeles California 91766 Mixed Use Office/Retail 2003 2018-2020
33 Loan   1 Residence Inn Florence 0.9% 100.0% DBRI GACC NAP NAP 2660 Hospitality Boulevard Florence Florence South Carolina 29501 Hospitality Extended Stay 2009 2017
34 Loan   1 5550 Macadam 0.9% 100.0% GSBI GSMC NAP NAP 5550 South Macadam Avenue Portland Multnomah Oregon 97239 Office Suburban 1981-1982 2019
35 Loan   1 Pepsi Distribution Center 0.9% 100.0% CREFI CREFI NAP NAP 1594 Spangler Road Fairborn Greene Ohio 45324 Industrial Warehouse/Distribution 2018 NAP
36 Loan   1 Palmetto Self Storage 0.8% 100.0% CREFI CREFI NAP NAP 5A Estate Drive Bluffton Beaufort South Carolina 29910 Self Storage Self Storage 2007 2018
37 Loan   1 Bowie Commons 0.8% 100.0% GSBI GSMC NAP NAP 7014 City Center Way Fairview Williamson Tennessee 37062 Retail Anchored 2010 NAP
38 Loan   3 Greenpoint Portfolio 0.6%   LCF GACC NAP NAP Various Brooklyn Kings New York 11222 Multifamily Garden Various Various
38.01 Property   1 102 Eagle Street 0.2% 36.2%         102 Eagle Street Brooklyn Kings New York 11222 Multifamily Garden 1930 2012
38.02 Property   1 195 Nassau Avenue 0.2% 34.5%         195 Nassau Avenue Brooklyn Kings New York 11222 Multifamily Garden 1936 2009
38.03 Property   1 266 Nassau Avenue 0.2% 29.3%         266 Nassau Avenue Brooklyn Kings New York 11222 Multifamily Garden 1960 2008
39 Loan   1 654 Broadway 0.6% 100.0% GSBI GSMC NAP NAP 654 Broadway New York New York New York 10012 Mixed Use Multifamily/Retail 1900 1988
40 Loan   1 135 Brown Place 0.5% 100.0% CREFI CREFI NAP NAP 135 Brown Place Bronx Bronx New York 10454 Multifamily Mid Rise 2020 NAP
41 Loan   5 El Sueno Portfolio 0.5%   DBRI GACC NAP NAP Various  Various Various New Mexico Various Manufactured Housing Manufactured Housing Various NAP
41.01 Property   1 Estrella 0.2% 32.7%         115-149 General Bradley Street Northeast Albuquerque Bernalillo New Mexico 87123 Manufactured Housing Manufactured Housing 1946 NAP
41.02 Property   1 Sunland 0.1% 23.5%         10700 & 10804 Cochiti Road Southeast Albuquerque Bernalillo New Mexico 87123 Manufactured Housing Manufactured Housing 1967 NAP
41.03 Property   1 Shady Lane 0.1% 19.9%         8700 2nd Street Northwest Albuquerque Bernalillo New Mexico 87114 Manufactured Housing Manufactured Housing 1963 NAP
41.04 Property   1 Sandia 0.1% 18.7%         11417 Linn Avenue Northeast Albuquerque Bernalillo New Mexico 87123 Manufactured Housing Manufactured Housing 1967 NAP
41.05 Property   1 Kays Place 0.0% 5.1%         2 Kays Place Peralta Valencia New Mexico 87042 Manufactured Housing Manufactured Housing 1967 NAP
42 Loan   1 20 Carter Drive 0.5% 100.0% CREFI CREFI NAP NAP 20 Carter Drive Guilford New Haven Connecticut 06437 Industrial Manufacturing 1979 1987, 1989
43 Loan   2 NJ Flex Portfolio 0.4%   CREFI CREFI NAP NAP Various Various Various New Jersey Various Industrial Warehouse Various Various
43.01 Property   1 Belleville 0.2% 50.0%         109-121 and 114-122 Roosevelt Avenue and 116-124 Greylock Avenue Belleville Essex New Jersey 07109 Industrial Warehouse 1940 2020
43.02 Property   1 Woodland Park 0.2% 50.0%         185 Lackawanna Avenue Woodland Park Passaic New Jersey 07424 Industrial Warehouse 1950 2018
44 Loan   1 2530 North Orchard Street 0.4% 100.0% CREFI CREFI NAP NAP 2530 North Orchard Street Chicago Cook Illinois 60614 Multifamily Garden 1906 2019
45 Loan   1 ABC Self Storage 0.4% 100.0% CREFI CREFI Yes - Group 1 NAP 6535 Middlebelt Road Romulus Wayne Michigan 48174 Self Storage Self Storage 2000 NAP
46 Loan   1 Walgreens Snellville 0.3% 100.0% CREFI CREFI NAP NAP 3505 Centerville Highway Snellville Gwinnett Georgia 30039 Retail Single Tenant 2006 NAP
47 Loan   1 Walgreens - Newberg OR 0.3% 100.0% CREFI CREFI NAP NAP 1549 East 1st Street Newberg Yamhill Oregon 97132 Retail Single Tenant 2002 NAP

 

  

 

 

BMARK 2021-B27 Annex A-1                                                
                                                   
                                                   
                                                   
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.)
                          1   2   2                
1 Loan   1 Burlingame Point 7.7% 805,118 SF 471.98 84,000,000 84,000,000 84,000,000 3.01680% 0.01395% 3.00285% NAP 214,109.00 NAP 2,569,308.00 Interest Only - ARD Yes Actual/360 111 109 111 109
2 Loan   33 Equus Industrial Portfolio 6.2% 5,959,157 SF 39.10 68,109,030 68,109,030 68,109,030 2.48380% 0.01270% 2.47110% NAP 142,932.32 NAP 1,715,187.84 Interest Only No Actual/360 84 82 84 82
2.01 Property   1 375 Kenyon Road 0.5% 385,320 SF   5,570,852 5,570,852 5,570,852                            
2.02 Property   1 1006 Centerpoint Drive 0.4% 475,020 SF   4,892,858 4,892,858 4,892,858                            
2.03 Property   1 1125 Vaughn Parkway 0.4% 504,000 SF   3,954,966 3,954,966 3,954,966                            
2.04 Property   1 261 Development Drive 0.4% 356,700 SF   3,921,066 3,921,066 3,921,066                            
2.05 Property   1 Graystone - Snowden Bridge 0.4% 348,500 SF   3,887,166 3,887,166 3,887,166                            
2.06 Property   1 1010 Centerpoint Drive 0.4% 357,000 SF   3,875,866 3,875,866 3,875,866                            
2.07 Property   1 Lot 11 0.4% 350,000 SF   3,841,967 3,841,967 3,841,967                            
2.08 Property   1 40 Tyson Drive 0.3% 330,497 SF   3,819,367 3,819,367 3,819,367                            
2.09 Property   1 1020 Centerpoint Drive 0.3% 401,221 SF   3,762,867 3,762,867 3,762,867                            
2.10 Property   1 75 Tyson Drive 0.3% 287,000 SF   3,248,722 3,248,722 3,248,722                            
2.11 Property   1 1042 Fred White Boulevard 0.2% 312,000 SF   2,429,479 2,429,479 2,429,479                            
2.12 Property   1 3516 South Military Highway 0.2% 130,860 SF   2,423,829 2,423,829 2,423,829                            
2.13 Property   1 104 Challenger Drive  0.2% 300,000 SF   2,158,281 2,158,281 2,158,281                            
2.14 Property   1 1115 Vaughn Parkway 0.2% 216,420 SF   2,090,482 2,090,482 2,090,482                            
2.15 Property   1 1335 Northmeadow Parkway 0.1% 88,784 SF   1,595,546 1,595,546 1,595,546                            
2.16 Property   1 250 Hembree Park Drive 0.1% 94,500 SF   1,300,619 1,300,619 1,300,619                            
2.17 Property   1 660 Hembree Parkway 0.1% 94,500 SF   1,287,059 1,287,059 1,287,059                            
2.18 Property   1 11820 Wills Road 0.1% 103,892 SF   1,223,779 1,223,779 1,223,779                            
2.19 Property   1 1325 Northmeadow Parkway 0.1% 70,050 SF   1,204,570 1,204,570 1,204,570                            
2.20 Property   1 11545 Wills Road 0.1% 71,140 SF   1,143,550 1,143,550 1,143,550                            
2.21 Property   1 1350 Northmeadow Parkway 0.1% 64,500 SF   1,056,541 1,056,541 1,056,541                            
2.22 Property   1 1175 Northmeadow Parkway 0.1% 71,264 SF   1,007,951 1,007,951 1,007,951                            
2.23 Property   1 1125 Northmeadow Parkway 0.1% 67,104 SF   955,972 955,972 955,972                            
2.24 Property   1 1250 Northmeadow Parkway 0.1% 52,224 SF   884,782 884,782 884,782                            
2.25 Property   1 11390 Old Roswell Road 0.1% 47,628 SF   838,453 838,453 838,453                            
2.26 Property   1 1150 Northmeadow Parkway 0.1% 52,050 SF   816,983 816,983 816,983                            
2.27 Property   1 1200 Northmeadow Parkway 0.1% 63,112 SF   778,563 778,563 778,563                            
2.28 Property   1 1100 Northmeadow Parkway 0.1% 50,896 SF   770,653 770,653 770,653                            
2.29 Property   1 11810 Wills Road 0.1% 59,334 SF   723,194 723,194 723,194                            
2.30 Property   1 1115 Northmeadow Parkway 0.1% 38,845 SF   703,984 703,984 703,984                            
2.31 Property   1 1225 Northmeadow Parkway 0.1% 37,490 SF   674,604 674,604 674,604                            
2.32 Property   1 1400 Hembree Road 0.1% 34,615 SF   654,264 654,264 654,264                            
2.33 Property   1 11800 Wills Road 0.1% 42,691 SF   610,195 610,195 610,195                            
3 Loan   1 375 Pearl Street 6.0% 573,083 SF 383.89 66,000,000 66,000,000 66,000,000 3.36818181818182% 0.01395% 3.35423% NAP 187,822.92 NAP 2,253,875.04 Interest Only No Actual/360 120 120 120 120
4 Loan   1 Colonnade Corporate Center 5.5% 419,650 SF 197.78 60,000,000 60,000,000 51,317,676 4.55000% 0.01270% 4.53730% 305,796.31 230,659.72 3,669,555.72 2,767,916.64 Interest Only, Amortizing Balloon No Actual/360 25 25 121 121
5 Loan   1 Amazon Seattle 4.7% 774,412 SF 303.33 51,900,000 51,900,000 51,900,000 3.004833% 0.01270% 2.992133% NAP 131,764.01 NAP 1,581,168.12 Interest Only - ARD Yes Actual/360 108 106 108 106
6 Loan   1 4500 Academy Road Distribution Center 4.6% 1,600,000 SF 45.00 50,000,000 50,000,000 50,000,000 3.53333% 0.01270% 3.52063% NAP 149,266.83 NAP 1,791,201.96 Interest Only No Actual/360 120 120 120 120
7 Loan   18 Upper West Side and Brooklyn Heights Portfolio 4.6% 190 Units 263,157.89 50,000,000 50,000,000 50,000,000 3.63000% 0.01270% 3.61730% NAP 153,350.69 NAP 1,840,208.28 Interest Only No Actual/360 120 120 120 120
7.01 Property   1 99 Joralemon 0.7% 29 Units   8,000,000 8,000,000 8,000,000                            
7.02 Property   1 82 Pierrepont 0.4% 25 Units   4,810,518 4,810,518 4,810,518                            
7.03 Property   1 44 W 69th Street 0.3% 9 Units   3,136,378 3,136,378 3,136,378                            
7.04 Property   1 19-21 W 68th Street 0.3% 14 Units   2,831,519 2,831,519 2,831,519                            
7.05 Property   1 46 W 70th Street 0.3% 8 Units   2,819,205 2,819,205 2,819,205                            
7.06 Property   1 150 Columbia Heights 0.2% 11 Units   2,728,419 2,728,419 2,728,419                            
7.07 Property   1 46 W 69th Street 0.2% 7 Units   2,594,220 2,594,220 2,594,220                            
7.08 Property   1 30 W 71st Street 0.2% 16 Units   2,507,864 2,507,864 2,507,864                            
7.09 Property   1 198 Columbia Heights 0.2% 5 Units   2,389,348 2,389,348 2,389,348                            
7.10 Property   1 196 Columbia Heights 0.2% 5 Units   2,349,279 2,349,279 2,349,279                            
7.11 Property   1 9 Montague 0.2% 10 Units   2,316,380 2,316,380 2,316,380                            
7.12 Property   1 6 Pierrepont 0.2% 8 Units   2,294,563 2,294,563 2,294,563                            
7.13 Property   1 23 W 68th Street 0.2% 7 Units   2,263,341 2,263,341 2,263,341                            
7.14 Property   1 17 W 68th Street 0.2% 4 Units   2,110,127 2,110,127 2,110,127                            
7.15 Property   1 12 W 76th Street 0.2% 11 Units   2,014,818 2,014,818 2,014,818                            
7.16 Property   1 32 W 71st Street 0.2% 10 Units   1,857,882 1,857,882 1,857,882                            
7.17 Property   1 53 W 73rd Street 0.2% 6 Units   1,704,944 1,704,944 1,704,944                            
7.18 Property   1 219 W 71st Street 0.1% 5 Units   1,271,195 1,271,195 1,271,195                            
8 Loan   1 105 West 125th Street 4.1% 151,316 SF 297.39 45,000,000 45,000,000 45,000,000 3.10000% 0.01270% 3.08730% NAP 117,864.58 NAP 1,414,374.96 Interest Only No Actual/360 120 120 120 120
9 Loan   56 O'Reilly Auto Parts Portfolio 3.7% 406,186 SF 100.94 41,000,000 41,000,000 41,000,000 4.34700% 0.01270% 4.33430% NAP 150,585.31 NAP 1,807,023.72 Interest Only - ARD Yes Actual/360 120 118 120 118
9.01 Property   1 12517  E US 40 Hwy 0.1% 6,776 SF   1,480,391 1,480,391 1,480,391                            
9.02 Property   1 1525  Cornhusker 0.1% 6,442 SF   1,070,152 1,070,152 1,070,152                            
9.03 Property   1 4600  NE Vivion Rd 0.1% 6,718 SF   1,050,287 1,050,287 1,050,287                            
9.04 Property   1 202 N Perkins Rd 0.1% 7,976 SF   1,021,181 1,021,181 1,021,181                            
9.05 Property   1 201-209 S 81 Hwy 0.1% 8,216 SF   990,712 990,712 990,712                            
9.06 Property   1 701 Richmond Ave 0.1% 9,576 SF   966,321 966,321 966,321                            
9.07 Property   1 10108 NE 23rd St 0.1% 5,716 SF   963,365 963,365 963,365                            
9.08 Property   1 2130 Martin Luther King Jr Pky 0.1% 9,576 SF   944,546 944,546 944,546                            
9.09 Property   1 10700 N Rockwell Ave 0.1% 6,384 SF   930,069 930,069 930,069                            
9.10 Property   1 223 N Walton Blvd 0.1% 8,776 SF   893,674 893,674 893,674                            
9.11 Property   1 4635  S Broadway 0.1% 6,618 SF   876,767 876,767 876,767                            
9.12 Property   1 802 W Owen K Garriott Rd 0.1% 7,150 SF   861,274 861,274 861,274                            
9.13 Property   1 2219  S Seneca St 0.1% 13,976 SF   850,822 850,822 850,822                            
9.14 Property   1 2445 SW 29th 0.1% 5,036 SF   840,603 840,603 840,603                            
9.15 Property   1 3540  S Broadway 0.1% 8,258 SF   830,802 830,802 830,802                            
9.16 Property   1 1105 W Britton Rd 0.1% 5,016 SF   811,178 811,178 811,178                            
9.17 Property   1 1315  W Broadway 0.1% 6,918 SF   803,295 803,295 803,295                            
9.18 Property   1 1109  S Air Depot  Rd 0.1% 5,576 SF   802,577 802,577 802,577                            
9.19 Property   1 1020  N Main St 0.1% 6,240 SF   799,600 799,600 799,600                            
9.20 Property   1 1516  S Main 0.1% 6,667 SF   797,298 797,298 797,298                            
9.21 Property   1 2019 Oklahoma Ave 0.1% 7,757 SF   783,993 783,993 783,993                            
9.22 Property   1 625 S 291 Hwy 0.1% 7,176 SF   780,363 780,363 780,363                            
9.23 Property   1 3310 S 24th St 0.1% 8,595 SF   775,582 775,582 775,582                            
9.24 Property   1 131 12th Ave NE 0.1% 7,176 SF   764,658 764,658 764,658                            
9.25 Property   1 601 E North Ave 0.1% 6,400 SF   761,105 761,105 761,105                            
9.26 Property   1 4363 Southwest Blvd 0.1% 9,200 SF   732,394 732,394 732,394                            
9.27 Property   1 913 S Belt 0.1% 10,023 SF   731,631 731,631 731,631                            
9.28 Property   1 120 O Street 0.1% 8,040 SF   726,024 726,024 726,024                            
9.29 Property   1 3200 W Sunset 0.1% 7,968 SF   723,936 723,936 723,936                            
9.30 Property   1 6404  NW Cache Rd. 0.1% 5,576 SF   700,024 700,024 700,024                            
9.31 Property   1 2700  E University Ave 0.1% 5,476 SF   699,865 699,865 699,865                            
9.32 Property   1 955 N K-15 0.1% 7,526 SF   697,500 697,500 697,500                            
9.33 Property   1 4501 S 50th 0.1% 10,182 SF   694,019 694,019 694,019                            
9.34 Property   1 735 E Front Street 0.1% 6,576 SF   692,416 692,416 692,416                            
9.35 Property   1 515 West Main St 0.1% 6,400 SF   684,296 684,296 684,296                            
9.36 Property   1 1504  Porter  Wagaoner Blvd 0.1% 8,614 SF   675,221 675,221 675,221                            
9.37 Property   1 3390  E 14th St 0.1% 6,338 SF   658,486 658,486 658,486                            
9.38 Property   1 229 Army Post Road 0.1% 5,476 SF   646,249 646,249 646,249                            
9.39 Property   1 12101 S Western 0.1% 6,357 SF   645,808 645,808 645,808                            
9.40 Property   1 1812  Galvin Rd South 0.1% 6,441 SF   632,196 632,196 632,196                            
9.41 Property   1 1430  W 7th St 0.1% 5,033 SF   629,847 629,847 629,847                            
9.42 Property   1 220 First Street 0.1% 6,686 SF   623,337 623,337 623,337                            
9.43 Property   1 1115  E 7th St 0.1% 12,500 SF   591,873 591,873 591,873                            
9.44 Property   1 609 NE 12th St 0.1% 7,256 SF   575,035 575,035 575,035                            
9.45 Property   1 257 E State Hwy 152 0.1% 6,417 SF   570,000 570,000 570,000                            
9.46 Property   1 610 Hwy 71 N 0.1% 6,704 SF   553,361 553,361 553,361                            
9.47 Property   1 523 S Broadway 0.0% 8,000 SF   522,320 522,320 522,320                            
9.48 Property   1 13345 Q Street 0.0% 6,417 SF   518,840 518,840 518,840                            
9.49 Property   1 335 W 7th 0.0% 5,576 SF   511,003 511,003 511,003                            
9.50 Property   1 10610  S Blue Ridge Blvd 0.0% 10,424 SF   474,021 474,021 474,021                            
9.51 Property   1 316 SE M-291 0.0% 6,300 SF   468,750 468,750 468,750                            
9.52 Property   1 1100 N Rockwell 0.0% 6,411 SF   454,194 454,194 454,194                            
9.53 Property   1 6227  Troost Ave 0.0% 7,018 SF   443,196 443,196 443,196                            
9.54 Property   1 6740  Douglas Ave 0.0% 3,696 SF   442,500 442,500 442,500                            
9.55 Property   1 404 W Taylor 0.0% 5,573 SF   441,801 441,801 441,801                            
9.56 Property   1 857 S Odell 0.0% 7,267 SF   389,245 389,245 389,245                            
10 Loan   8 U-Haul SAC 20 3.7% 359,998 SF 112.50 40,500,000 40,500,000 27,621,717 2.69200% 0.01145% 2.68055% 185,630.69 NAP 2,227,568.28 NAP Amortizing Balloon - ARD Yes Actual/360 1 1 121 121
10.01 Property   1 U-Haul At Peters St 1.4% 119,379 SF   15,657,002 15,657,002 10,678,353                            
10.02 Property   1 U-Haul of Lemon Grove 0.5% 24,825 SF   5,613,333 5,613,333 3,828,393                            
10.03 Property   1 U-Haul At Route 37 0.3% 27,926 SF   3,827,005 3,827,005 2,610,085                            
10.04 Property   1 U-Haul At Airline Blvd 0.3% 34,811 SF   3,690,960 3,690,960 2,517,300                            
10.05 Property   1 U-Haul Of Arlington 0.3% 52,687 SF   3,637,725 3,637,725 2,480,993                            
10.06 Property   1 U-Haul At Main & Lindsay 0.3% 41,100 SF   3,259,165 3,259,165 2,222,808                            
10.07 Property   1 U-Haul At San Pedro 0.3% 41,770 SF   3,194,100 3,194,100 2,178,433                            
10.08 Property   1 U-Haul of Bend 0.1% 17,500 SF   1,620,710 1,620,710 1,105,353                            
11 Loan   1 335 West 16th Street 3.6% 55,000 SF 709.09 39,000,000 39,000,000 39,000,000 3.92000% 0.01270% 3.90730% NAP 129,169.44 NAP 1,550,033.28 Interest Only No Actual/360 120 120 120 120
12 Loan   1 Culver City Fee 3.0% 112,199 SF 294.12 33,000,000 33,000,000 33,000,000 3.74000% 0.01270% 3.72730% NAP 104,278.47 NAP 1,251,341.64 Interest Only No Actual/360 120 120 120 120
13 Loan   4 Union Square Mixed Use Portfolio 2.8% 56,527 SF 534.26 30,200,000 30,200,000 30,200,000 3.68000% 0.01270% 3.66730% NAP 93,899.63 NAP 1,126,795.56 Interest Only No Actual/360 120 120 120 120
13.01 Property   1 58-60 West 14th Street 1.4% 27,201 SF   15,446,511 15,446,511 15,446,511                            
13.02 Property   1 18 East 14th Street 1.0% 19,094 SF   10,714,897 10,714,897 10,714,897                            
13.03 Property   1 20 East 14th Street 0.4% 9,032 SF   3,836,542 3,836,542 3,836,542                            
13.04 Property   1 17 East 13th Street 0.0% 1,200 SF   202,050 202,050 202,050                            
14 Loan   1 Fisker Corporate Headquarters 2.7% 78,540 SF 381.97 30,000,000 30,000,000 30,000,000 3.14400% 0.01270% 3.13130% NAP 79,691.67 NAP 956,300.04 Interest Only No Actual/360 120 119 120 119
15 Loan   1 Chase Tower 2.6% 284,310 SF 99.22 28,210,000 28,210,000 28,210,000 3.65700% 0.01270% 3.64430% NAP 87,164.00 NAP 1,045,968.00 Interest Only No Actual/360 121 121 121 121
16 Loan   1 iPark 84 Innovation Center 2.6% 938,339 SF 93.78 28,000,000 28,000,000 28,000,000 3.80000% 0.03145% 3.76855% NAP 89,898.15 NAP 1,078,777.80 Interest Only No Actual/360 120 119 120 119
17 Loan   1 100 East California Ave 2.6% 166,565 SF 168.10 28,000,000 28,000,000 28,000,000 3.04000% 0.02270% 3.01730% NAP 71,918.52 NAP 863,022.24 Interest Only No Actual/360 120 120 120 120
18 Loan   1 252 Atlantic Avenue 2.4% 45,298 SF 568.46 25,750,000 25,750,000 25,750,000 3.71000% 0.01270% 3.69730% NAP 80,716.12 NAP 968,593.44 Interest Only No Actual/360 120 120 120 120
19 Loan   1 Holiday Inn Express San Diego 1.7% 148 Rooms 128,378.38 19,000,000 19,000,000 19,000,000 3.73500% 0.01270% 3.72230% NAP 59,958.85 NAP 719,506.20 Interest Only No Actual/360 120 120 120 120
20 Loan   1 1985 Marcus 1.7% 312,210 SF 177.26 18,500,000 18,447,198 14,618,434 3.85600% 0.01270% 3.84330% 86,792.93 NAP 1,041,515.16 NAP Amortizing Balloon No Actual/360 0 0 120 118
21 Loan   1 Truax Office 1.6% 63,971 SF 273.56 17,500,000 17,500,000 13,718,356 3.64000% 0.01270% 3.62730% 79,956.80 NAP 959,481.60 NAP Amortizing Balloon No Actual/360 1 1 121 121
22 Loan   3 Alabama Hilton Portfolio 1.5% 360 Rooms 78,148.27 17,000,000 16,491,979 12,381,186 4.30000% 0.01270% 4.28730% 92,572.08 NAP 1,110,864.96 NAP Amortizing Balloon No Actual/360 0 0 120 104
22.01 Property   1 Homewood Suites Mobile East Bay Daphne 0.5% 104 Rooms   6,120,000 5,937,113 4,457,227                            
22.02 Property   1 Hampton Inn Mobile East Bay Daphne 0.5% 132 Rooms   5,780,000 5,607,273 4,209,603                            
22.03 Property   1 Hilton Garden Inn Mobile East Bay Daphne 0.5% 124 Rooms   5,100,000 4,947,594 3,714,356                            
23 Loan   1 Accenture San Antonio 1.4% 89,928 SF 165.69 14,900,000 14,900,000 13,323,036 3.17000% 0.01270% 3.15730% 64,193.33 39,907.51 770,319.96 478,890.12 Interest Only, Amortizing Balloon No Actual/360 60 60 120 120
24 Loan   1 All World Storage Romeoville 1.4% 293,440 SF 50.49 14,815,000 14,815,000 13,377,841 3.71000% 0.01270% 3.69730% 68,274.75 46,439.20 819,297.00 557,270.40 Interest Only, Amortizing Balloon No Actual/360 60 60 120 120
25 Loan   1 1-11 South Market Street 1.3% 250,000 SF 57.40 14,350,000 14,350,000 13,863,424 4.14000% 0.01270% 4.12730% 69,672.35 50,195.10 836,068.20 602,341.20 Interest Only, Amortizing Balloon No Actual/360 36 35 60 59
26 Loan   1 DoubleTree Spokane 1.2% 375 Rooms 36,000.00 13,500,000 13,500,000 13,500,000 3.62200% 0.01270% 3.60930% NAP 41,313.44 NAP 495,761.28 Interest Only No Actual/360 61 61 61 61
27 Loan   1 475 Oakmead 1.2% 57,310 SF 235.56 13,500,000 13,500,000 13,500,000 2.93000% 0.02270% 2.90730% NAP 33,420.31 NAP 401,043.72 Interest Only No Actual/360 120 120 120 120
28 Loan   1 Fordham Road 1.2% 27,850 SF 466.79 13,000,000 13,000,000 11,706,279 3.55400% 0.01270% 3.54130% 58,768.38 NAP 705,220.56 NAP Amortizing Balloon No Actual/360 0 0 60 60
29 Loan   1 500 W 190th 1.1% 112,160 SF 108.33 12,150,000 12,150,000 12,150,000 3.61000% 0.01270% 3.59730% NAP 37,058.91 NAP 444,706.92 Interest Only No Actual/360 120 120 120 120
30 Loan   1 University Blvd MOB 1.0% 39,733 SF 279.36 11,100,000 11,100,000 10,124,744 4.30000% 0.05270% 4.24730% 54,930.73 40,327.43 659,168.76 483,929.16 Interest Only, Amortizing Balloon No Actual/360 61 61 121 121
31 Loan   1 Bonanza Shopping Center 1.0% 77,267 SF 135.44 10,465,000 10,465,000 10,465,000 3.05000% 0.01270% 3.03730% NAP 26,967.97 NAP 323,615.64 Interest Only No Actual/360 120 120 120 120
32 Loan   1 Mission Promenade 1.0% 45,275 SF 229.71 10,400,000 10,400,000 9,425,724 3.92100% 0.01270% 3.90830% 49,178.70 34,453.97 590,144.40 413,447.64 Interest Only, Amortizing Balloon No Actual/360 60 60 120 120
33 Loan   1 Residence Inn Florence 0.9% 94 Rooms 104,048.97 10,000,000 9,780,603 7,900,388 3.85000% 0.01270% 3.83730% 46,880.82 NAP 562,569.84 NAP Amortizing Balloon No Actual/360 0 0 120 105
34 Loan   1 5550 Macadam 0.9% 43,151 SF 222.61 9,606,000 9,606,000 7,524,279 3.62000% 0.05270% 3.56730% 43,781.26 NAP 525,375.12 NAP Amortizing Balloon No Actual/360 0 0 120 120
35 Loan   1 Pepsi Distribution Center 0.9% 150,000 SF 63.71 9,556,000 9,556,000 9,556,000 3.43000% 0.01270% 3.41730% NAP 27,693.60 NAP 332,323.20 Interest Only No Actual/360 84 84 84 84
36 Loan   1 Palmetto Self Storage 0.8% 86,214 SF 104.39 9,000,000 9,000,000 9,000,000 3.97000% 0.06145% 3.90855% NAP 30,188.54 NAP 362,262.48 Interest Only No Actual/360 120 119 120 119
37 Loan   1 Bowie Commons 0.8% 79,316 SF 106.03 8,410,000 8,410,000 6,989,158 3.53000% 0.06145% 3.46855% 37,905.64 25,083.02 454,867.68 300,996.24 Interest Only, Amortizing Balloon No Actual/360 24 24 120 120
38 Loan   3 Greenpoint Portfolio 0.6% 16 Units 416,250.00 6,660,000 6,660,000 6,660,000 3.90000% 0.01270% 3.88730% NAP 21,945.63 NAP 263,347.56 Interest Only No Actual/360 120 120 120 120
38.01 Property   1 102 Eagle Street 0.2% 6 Units   2,410,000 2,410,000 2,410,000                            
38.02 Property   1 195 Nassau Avenue 0.2% 4 Units   2,300,000 2,300,000 2,300,000                            
38.03 Property   1 266 Nassau Avenue 0.2% 6 Units   1,950,000 1,950,000 1,950,000                            
39 Loan   1 654 Broadway 0.6% 18,687 SF 347.84 6,500,000 6,500,000 6,500,000 3.73500% 0.01270% 3.72230% NAP 20,512.24 NAP 246,146.88 Interest Only No Actual/360 120 120 120 120
40 Loan   1 135 Brown Place 0.5% 16 Units 359,375.00 5,750,000 5,750,000 5,750,000 4.03000% 0.01270% 4.01730% NAP 19,578.62 NAP 234,943.44 Interest Only No Actual/360 120 120 120 120
41 Loan   5 El Sueno Portfolio 0.5% 159 Pads 34,591.19 5,500,000 5,500,000 4,378,423 4.06100% 0.01270% 4.04830% 26,451.63 NAP 317,419.56 NAP Amortizing Balloon No Actual/360 0 0 120 120
41.01 Property   1 Estrella 0.2% 53 Pads   1,801,170 1,801,170 1,433,870                            
41.02 Property   1 Sunland 0.1% 37 Pads   1,292,982 1,292,982 1,029,313                            
41.03 Property   1 Shady Lane 0.1% 30 Pads   1,093,567 1,093,567 870,563                            
41.04 Property   1 Sandia 0.1% 31 Pads   1,029,240 1,029,240 819,354                            
41.05 Property   1 Kays Place 0.0% 8 Pads   283,041 283,041 225,322                            
42 Loan   1 20 Carter Drive 0.5% 69,900 SF 78.68 5,500,000 5,500,000 4,351,381 3.89000% 0.01270% 3.87730% 25,910.25 NAP 310,923.00 NAP Amortizing Balloon No Actual/360 0 0 120 120
43 Loan   2 NJ Flex Portfolio 0.4% 61,350 SF 74.98 4,600,000 4,600,000 4,600,000 3.70000% 0.01145% 3.68855% NAP 14,380.32 NAP 172,563.84 Interest Only No Actual/360 84 84 84 84
43.01 Property   1 Belleville 0.2% 29,500 SF   2,300,000 2,300,000 2,300,000                            
43.02 Property   1 Woodland Park 0.2% 31,850 SF   2,300,000 2,300,000 2,300,000                            
44 Loan   1 2530 North Orchard Street 0.4% 7 Units 592,857.14 4,150,000 4,150,000 4,150,000 4.05000% 0.01270% 4.03730% NAP 14,200.78 NAP 170,409.36 Interest Only No Actual/360 120 120 120 120
45 Loan   1 ABC Self Storage 0.4% 54,950 SF 72.79 4,000,000 4,000,000 4,000,000 3.99000% 0.01270% 3.97730% NAP 13,484.72 NAP 161,816.64 Interest Only No Actual/360 84 83 84 83
46 Loan   1 Walgreens Snellville 0.3% 14,820 SF 248.27 3,679,375 3,679,375 3,679,375 3.94000% 0.01270% 3.92730% NAP 12,248.40 NAP 146,980.80 Interest Only No Actual/360 120 120 120 120
47 Loan   1 Walgreens - Newberg OR 0.3% 14,418 SF 203.41 2,932,800 2,932,800 2,416,173 4.19000% 0.01270% 4.17730% 14,324.78 10,382.59 171,897.36 124,591.08 Interest Only, Amortizing Balloon No Actual/360 12 12 120 120

 

 

  

 

BMARK 2021-B27 Annex A-1                                                
                                                   
                                                   
                                                   
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)
                                  3                
1 Loan   1 Burlingame Point 7.7% 0 0 4/1/2021 2 6 5/6/2021 NAP 7/6/2030 1/6/2033 5 0 L(26),D(79),O(6) NAV NAV NAV NAV NAV NAV NAV NAV
2 Loan   33 Equus Industrial Portfolio 6.2% 0 0 4/8/2021 2 9 5/9/2021 NAP 4/9/2028 NAP 0 0 L(26),YM(51),O(7) 34,589,041 8,659,176 25,929,865 12/31/2020 T-12 27,932,006 6,705,576 21,226,431
2.01 Property   1 375 Kenyon Road 0.5%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.02 Property   1 1006 Centerpoint Drive 0.4%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.03 Property   1 1125 Vaughn Parkway 0.4%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.04 Property   1 261 Development Drive 0.4%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.05 Property   1 Graystone - Snowden Bridge 0.4%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.06 Property   1 1010 Centerpoint Drive 0.4%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.07 Property   1 Lot 11 0.4%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.08 Property   1 40 Tyson Drive 0.3%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.09 Property   1 1020 Centerpoint Drive 0.3%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.10 Property   1 75 Tyson Drive 0.3%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.11 Property   1 1042 Fred White Boulevard 0.2%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.12 Property   1 3516 South Military Highway 0.2%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.13 Property   1 104 Challenger Drive  0.2%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.14 Property   1 1115 Vaughn Parkway 0.2%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.15 Property   1 1335 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.16 Property   1 250 Hembree Park Drive 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.17 Property   1 660 Hembree Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.18 Property   1 11820 Wills Road 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.19 Property   1 1325 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.20 Property   1 11545 Wills Road 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.21 Property   1 1350 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.22 Property   1 1175 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.23 Property   1 1125 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.24 Property   1 1250 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.25 Property   1 11390 Old Roswell Road 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.26 Property   1 1150 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.27 Property   1 1200 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.28 Property   1 1100 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.29 Property   1 11810 Wills Road 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.30 Property   1 1115 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.31 Property   1 1225 Northmeadow Parkway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.32 Property   1 1400 Hembree Road 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
2.33 Property   1 11800 Wills Road 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
3 Loan   1 375 Pearl Street 6.0% 0 0 6/1/2021 0 11 7/11/2021 NAP 6/11/2031 NAP 0 0 L(24),D(89),O(7) 23,292,668 10,838,156 12,454,512 12/31/2020 T-12 13,398,867 10,195,895 3,202,972
4 Loan   1 Colonnade Corporate Center 5.5% 360 360 6/8/2021 0 5 7/5/2021 8/5/2023 7/5/2031 NAP 0 0 L(26),YM1(92),O(3) 8,556,086 3,041,172 5,514,914 12/31/2020 T-12 8,497,676 3,316,551 5,181,125
5 Loan   1 Amazon Seattle 4.7% 0 0 4/1/2021 2 6 5/6/2021 NAP 4/6/2030 5/6/2033 0 0 L(24),YM1(2),DorYM1(75),O(7) NAV NAV NAV NAV NAV NAV NAV NAV
6 Loan   1 4500 Academy Road Distribution Center 4.6% 0 0 5/26/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(92),O(4) NAV NAV NAV NAV NAV NAV NAV NAV
7 Loan   18 Upper West Side and Brooklyn Heights Portfolio 4.6% 0 0 5/27/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(92),O(4) 7,061,532 3,032,087 4,029,445 12/31/2020 T-12 6,984,631 2,917,358 4,067,273
7.01 Property   1 99 Joralemon 0.7%                         888,644 485,322 403,323 12/31/2020 T-12 736,763 459,311 277,452
7.02 Property   1 82 Pierrepont 0.4%                         839,236 423,875 415,362 12/31/2020 T-12 912,502 398,446 514,057
7.03 Property   1 44 W 69th Street 0.3%                         391,941 127,940 264,001 12/31/2020 T-12 403,171 117,675 285,496
7.04 Property   1 19-21 W 68th Street 0.3%                         419,823 173,043 246,780 12/31/2020 T-12 361,489 175,718 185,771
7.05 Property   1 46 W 70th Street 0.3%                         394,952 145,209 249,744 12/31/2020 T-12 396,383 142,432 253,951
7.06 Property   1 150 Columbia Heights 0.2%                         398,476 164,578 233,898 12/31/2020 T-12 403,094 159,251 243,843
7.07 Property   1 46 W 69th Street 0.2%                         334,290 131,277 203,013 12/31/2020 T-12 351,615 112,428 239,186
7.08 Property   1 30 W 71st Street 0.2%                         401,443 182,582 218,861 12/31/2020 T-12 404,198 185,365 218,832
7.09 Property   1 198 Columbia Heights 0.2%                         308,807 113,591 195,216 12/31/2020 T-12 335,270 103,489 231,781
7.10 Property   1 196 Columbia Heights 0.2%                         318,029 114,289 203,739 12/31/2020 T-12 331,470 110,393 221,077
7.11 Property   1 9 Montague 0.2%                         318,375 120,613 197,762 12/31/2020 T-12 315,344 115,060 200,284
7.12 Property   1 6 Pierrepont 0.2%                         370,652 152,395 218,258 12/31/2020 T-12 366,105 148,592 217,513
7.13 Property   1 23 W 68th Street 0.2%                         307,015 96,210 210,805 12/31/2020 T-12 297,694 98,938 198,757
7.14 Property   1 17 W 68th Street 0.2%                         275,035 96,051 178,984 12/31/2020 T-12 272,740 88,494 184,246
7.15 Property   1 12 W 76th Street 0.2%                         316,421 156,608 159,814 12/31/2020 T-12 316,830 148,354 168,477
7.16 Property   1 32 W 71st Street 0.2%                         266,348 113,973 152,374 12/31/2020 T-12 271,820 110,273 161,547
7.17 Property   1 53 W 73rd Street 0.2%                         266,479 115,901 150,578 12/31/2020 T-12 274,327 111,263 163,065
7.18 Property   1 219 W 71st Street 0.1%                         245,565 118,631 126,934 12/31/2020 T-12 233,814 131,876 101,938
8 Loan   1 105 West 125th Street 4.1% 0 0 5/26/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(92),O(4) 6,700,518 2,354,486 4,346,033 12/31/2020 T-12 6,303,904 2,355,543 3,948,361
9 Loan   56 O'Reilly Auto Parts Portfolio 3.7% 0 0 3/19/2021 2 6 5/6/2021 NAP 4/6/2031 4/6/2036 0 0 L(26),D(90),O(4) 3,480,466 0 3,480,466 12/31/2020 T-12 3,480,466 0 3,480,466
9.01 Property   1 12517  E US 40 Hwy 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.02 Property   1 1525  Cornhusker 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.03 Property   1 4600  NE Vivion Rd 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.04 Property   1 202 N Perkins Rd 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.05 Property   1 201-209 S 81 Hwy 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.06 Property   1 701 Richmond Ave 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.07 Property   1 10108 NE 23rd St 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.08 Property   1 2130 Martin Luther King Jr Pky 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.09 Property   1 10700 N Rockwell Ave 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.10 Property   1 223 N Walton Blvd 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.11 Property   1 4635  S Broadway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.12 Property   1 802 W Owen K Garriott Rd 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.13 Property   1 2219  S Seneca St 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.14 Property   1 2445 SW 29th 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.15 Property   1 3540  S Broadway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.16 Property   1 1105 W Britton Rd 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.17 Property   1 1315  W Broadway 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.18 Property   1 1109  S Air Depot  Rd 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.19 Property   1 1020  N Main St 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.20 Property   1 1516  S Main 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.21 Property   1 2019 Oklahoma Ave 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.22 Property   1 625 S 291 Hwy 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.23 Property   1 3310 S 24th St 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.24 Property   1 131 12th Ave NE 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.25 Property   1 601 E North Ave 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.26 Property   1 4363 Southwest Blvd 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.27 Property   1 913 S Belt 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.28 Property   1 120 O Street 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.29 Property   1 3200 W Sunset 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.30 Property   1 6404  NW Cache Rd. 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.31 Property   1 2700  E University Ave 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.32 Property   1 955 N K-15 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.33 Property   1 4501 S 50th 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.34 Property   1 735 E Front Street 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.35 Property   1 515 West Main St 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.36 Property   1 1504  Porter  Wagaoner Blvd 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.37 Property   1 3390  E 14th St 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.38 Property   1 229 Army Post Road 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.39 Property   1 12101 S Western 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.40 Property   1 1812  Galvin Rd South 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.41 Property   1 1430  W 7th St 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.42 Property   1 220 First Street 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.43 Property   1 1115  E 7th St 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.44 Property   1 609 NE 12th St 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.45 Property   1 257 E State Hwy 152 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.46 Property   1 610 Hwy 71 N 0.1%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.47 Property   1 523 S Broadway 0.0%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.48 Property   1 13345 Q Street 0.0%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.49 Property   1 335 W 7th 0.0%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.50 Property   1 10610  S Blue Ridge Blvd 0.0%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.51 Property   1 316 SE M-291 0.0%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.52 Property   1 1100 N Rockwell 0.0%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.53 Property   1 6227  Troost Ave 0.0%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.54 Property   1 6740  Douglas Ave 0.0%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.55 Property   1 404 W Taylor 0.0%                         NAV NAV NAV NAV NAV NAV NAV NAV
9.56 Property   1 857 S Odell 0.0%                         NAV NAV NAV NAV NAV NAV NAV NAV
10 Loan   8 U-Haul SAC 20 3.7% 300 300 6/2/2021 0 1 7/1/2021 8/1/2021 7/1/2031 7/1/2041 0 0 L(24),D(94),O(3) 6,152,394 1,756,702 4,395,692 4/30/2021 T-12 5,968,187 1,736,937 4,231,250
10.01 Property   1 U-Haul At Peters St 1.4%                         1,834,084 356,271 1,477,813 4/30/2021 T-12 1,796,093 355,143 1,440,950
10.02 Property   1 U-Haul of Lemon Grove 0.5%                         814,129 194,040 620,088 4/30/2021 T-12 778,275 197,684 580,590
10.03 Property   1 U-Haul At Route 37 0.3%                         510,767 163,170 347,597 4/30/2021 T-12 485,712 160,156 325,555
10.04 Property   1 U-Haul At Airline Blvd 0.3%                         619,952 208,139 411,813 4/30/2021 T-12 558,140 200,219 357,921
10.05 Property   1 U-Haul Of Arlington 0.3%                         610,519 206,520 403,999 4/30/2021 T-12 606,955 208,114 398,841
10.06 Property   1 U-Haul At Main & Lindsay 0.3%                         572,024 204,018 368,006 4/30/2021 T-12 563,571 201,060 362,511
10.07 Property   1 U-Haul At San Pedro 0.3%                         802,593 285,842 516,751 4/30/2021 T-12 804,957 281,051 523,906
10.08 Property   1 U-Haul of Bend 0.1%                         388,327 138,702 249,625 4/30/2021 T-12 374,485 133,509 240,976
11 Loan   1 335 West 16th Street 3.6% 0 0 5/28/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(93),O(3) 2,879,108 0 2,879,108 7/31/2020 T-12 2,781,747 0 2,781,747
12 Loan   1 Culver City Fee 3.0% 0 0 6/3/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(92),O(4) NAV NAV NAV NAV NAV NAV NAV NAV
13 Loan   4 Union Square Mixed Use Portfolio 2.8% 0 0 6/4/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(92),O(4) 3,783,505 2,168,078 1,615,427 3/31/2021 T-12 3,962,714 2,112,787 1,849,926
13.01 Property   1 58-60 West 14th Street 1.4%                         1,964,059 1,021,525 942,534 3/31/2021 T-12 1,986,255 988,804 997,451
13.02 Property   1 18 East 14th Street 1.0%                         1,177,769 771,673 406,096 3/31/2021 T-12 1,293,087 757,061 536,027
13.03 Property   1 20 East 14th Street 0.4%                         641,677 329,631 312,046 3/31/2021 T-12 631,422 321,673 309,749
13.04 Property   1 17 East 13th Street 0.0%                         0 45,250 (45,250) 3/31/2021 T-12 51,949 45,250 6,699
14 Loan   1 Fisker Corporate Headquarters 2.7% 0 0 4/22/2021 1 6 6/6/2021 NAP 5/6/2031 NAP 0 0 L(25),YM1(90),O(5) NAV NAV NAV NAV NAV NAV NAV NAV
15 Loan   1 Chase Tower 2.6% 0 0 6/9/2021 0 1 7/1/2021 NAP 7/1/2031 NAP 0 0 L(26),YM1(92),O(3) 5,032,092 2,687,586 2,344,506 12/31/2020 T-12 4,854,216 2,598,721 2,255,495
16 Loan   1 iPark 84 Innovation Center 2.6% 0 0 4/30/2021 1 6 6/6/2021 NAP 5/6/2031 NAP 0 0 L(25),D(91),O(4) 7,409,668 803,823 6,605,845 2/28/2021 T-12 7,323,475 791,322 6,532,153
17 Loan   1 100 East California Ave 2.6% 0 0 5/11/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(91),O(5) 3,845,483 881,946 2,963,538 3/31/2021 T-12 3,845,483 877,578 2,967,905
18 Loan   1 252 Atlantic Avenue 2.4% 0 0 5/20/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(2),YM1(115),O(3) 2,331,646 204,856 2,126,790 3/31/2021 T-12 2,336,454 204,024 2,132,431
19 Loan   1 Holiday Inn Express San Diego 1.7% 0 0 5/27/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(92),O(4) 3,466,283 2,860,364 605,919 4/30/2021 T-12 3,850,022 3,142,260 707,762
20 Loan   1 1985 Marcus 1.7% 360 358 3/12/2021 2 6 5/6/2021 5/6/2021 4/6/2031 NAP 0 0 L(26),D(90),O(4) 5,768,054 4,818,470 949,584 12/31/2020 T-12 8,392,209 5,207,605 3,184,604
21 Loan   1 Truax Office 1.6% 360 360 6/8/2021 0 6 7/6/2021 8/6/2021 7/6/2031 NAP 0 0 L(24),D(92),O(5) 1,963,339 398,251 1,565,088 3/31/2021 T-12 1,844,029 517,902 1,326,127
22 Loan   3 Alabama Hilton Portfolio 1.5% 300 284 1/24/2020 16 6 3/6/2020 3/6/2020 2/6/2030 NAP 0 0 L(35),D(80),O(5) 9,675,373 6,129,318 3,546,055 4/30/2021 T-12 9,023,574 5,919,500 3,104,074
22.01 Property   1 Homewood Suites Mobile East Bay Daphne 0.5%                         3,429,766 1,910,199 1,519,567 4/30/2021 T-12 3,345,894 1,862,015 1,483,879
22.02 Property   1 Hampton Inn Mobile East Bay Daphne 0.5%                         3,181,548 2,160,721 1,020,828 4/30/2021 T-12 2,925,586 2,067,785 857,802
22.03 Property   1 Hilton Garden Inn Mobile East Bay Daphne 0.5%                         3,064,059 2,058,398 1,005,660 4/30/2021 T-12 2,752,094 1,989,701 762,393
23 Loan   1 Accenture San Antonio 1.4% 360 360 5/26/2021 0 6 7/6/2021 7/6/2026 6/6/2031 NAP 0 0 L(24),D(92),O(4) 2,369,887 815,194 1,554,693 12/31/2020 T-12 2,546,264 993,263 1,553,001
24 Loan   1 All World Storage Romeoville 1.4% 360 360 5/19/2021 0 6 7/6/2021 7/6/2026 6/6/2031 NAP 0 0 L(24),D(92),O(4) 1,976,607 513,631 1,462,977 3/31/2021 T-12 1,947,119 528,937 1,418,181
25 Loan   1 1-11 South Market Street 1.3% 360 360 4/30/2021 1 6 6/6/2021 6/6/2024 5/6/2026 NAP 0 0 L(5),YM1(52),O(3) 730,264 400,611 329,652 2/28/2021 T-12 542,362 395,058 147,304
26 Loan   1 DoubleTree Spokane 1.2% 0 0 6/4/2021 0 1 7/1/2021 NAP 7/1/2026 NAP 0 0 L(26),YM1(11),O(24) 7,249,586 7,090,444 159,142 4/30/2021 T-12 7,755,036 8,113,498 (358,461)
27 Loan   1 475 Oakmead 1.2% 0 0 5/20/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 5 0 L(24),D(91),O(5) NAV NAV NAV NAV NAV NAV NAV NAV
28 Loan   1 Fordham Road 1.2% 360 360 6/1/2021 0 1 7/1/2021 7/1/2021 6/1/2026 NAP 0 0 L(24),D(32),O(4) 3,006,002 925,487 2,080,515 2/28/2021 T-12 3,029,202 916,031 2,113,171
29 Loan   1 500 W 190th 1.1% 0 0 5/27/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(93),O(3) 2,863,706 1,493,547 1,370,158 3/31/2021 T-12 2,962,721 1,539,164 1,423,558
30 Loan   1 University Blvd MOB 1.0% 360 360 6/8/2021 0 1 7/1/2021 8/1/2026 7/1/2031 NAP 0 0 L(26),YM1(92),O(3) 1,109,892 350,538 759,354 4/30/2021 T-12 996,045 336,100 659,945
31 Loan   1 Bonanza Shopping Center 1.0% 0 0 6/4/2021 0 11 7/11/2021 NAP 6/11/2031 NAP 0 0 L(24),D(90),O(6) 1,677,886 365,288 1,312,598 4/30/2021 T-12 1,569,359 361,259 1,208,100
32 Loan   1 Mission Promenade 1.0% 360 360 5/20/2021 0 6 7/6/2021 7/6/2026 6/6/2031 NAP 0 0 L(24),YM2(92),O(4) 1,265,212 347,356 917,856 12/31/2020 T-12 949,992 201,579 748,413
33 Loan   1 Residence Inn Florence 0.9% 360 345 3/5/2020 15 6 4/6/2020 4/6/2020 3/6/2030 NAP 0 0 L(35),D(81),O(4) 2,152,094 1,447,996 704,098 4/30/2021 T-12 2,113,956 1,435,037 678,919
34 Loan   1 5550 Macadam 0.9% 360 360 5/7/2021 0 6 7/6/2021 7/6/2021 6/6/2031 NAP 0 0 L(24),D(92),O(4) 1,194,909 629,042 565,867 2/28/2021 T-12 1,128,666 631,215 497,452
35 Loan   1 Pepsi Distribution Center 0.9% 0 0 6/1/2021 0 6 7/6/2021 NAP 6/6/2028 NAP 0 0 L(24),D(55),O(5) NAV NAV NAV NAV NAV NAV NAV NAV
36 Loan   1 Palmetto Self Storage 0.8% 0 0 5/4/2021 1 6 6/6/2021 NAP 5/6/2031 NAP 0 0 L(25),D(91),O(4) 1,165,225 339,047 826,178 3/31/2021 Annualized 1,087,423 354,527 732,895
37 Loan   1 Bowie Commons 0.8% 360 360 6/4/2021 0 6 7/6/2021 7/6/2023 6/6/2031 NAP 0 0 L(24),D(91),O(5) 1,121,788 396,230 725,558 4/30/2021 T-12 1,075,896 348,318 727,578
38 Loan   3 Greenpoint Portfolio 0.6% 0 0 6/1/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(92),O(4) 515,067 98,688 416,379 4/30/2021 T-12 539,470 94,729 444,741
38.01 Property   1 102 Eagle Street 0.2%                         171,650 29,996 141,654 4/30/2021 T-12 182,975 29,101 153,874
38.02 Property   1 195 Nassau Avenue 0.2%                         200,755 37,467 163,288 4/30/2021 T-12 203,470 36,567 166,903
38.03 Property   1 266 Nassau Avenue 0.2%                         142,662 31,224 111,438 4/30/2021 T-12 153,025 29,061 123,964
39 Loan   1 654 Broadway 0.6% 0 0 5/19/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(92),O(4) NAV NAV NAV NAV NAV NAV NAV NAV
40 Loan   1 135 Brown Place 0.5% 0 0 5/27/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(93),O(3) NAV NAV NAV NAV NAV NAV NAV NAV
41 Loan   5 El Sueno Portfolio 0.5% 360 360 6/2/2021 0 6 7/6/2021 7/6/2021 6/6/2031 NAP 0 0 L(24),D(92),O(4) 920,780 267,853 652,927 12/31/2020 T-12 918,955 273,747 645,208
41.01 Property   1 Estrella 0.2%                         307,580 109,853 197,726 12/31/2020 T-12 264,259 115,055 149,204
41.02 Property   1 Sunland 0.1%                         215,990 43,508 172,482 12/31/2020 T-12 237,210 29,620 207,590
41.03 Property   1 Shady Lane 0.1%                         172,695 62,100 110,596 12/31/2020 T-12 167,284 65,018 102,266
41.04 Property   1 Sandia 0.1%                         181,950 36,470 145,480 12/31/2020 T-12 208,744 50,084 158,660
41.05 Property   1 Kays Place 0.0%                         42,564 15,922 26,642 12/31/2020 T-12 41,458 13,970 27,488
42 Loan   1 20 Carter Drive 0.5% 360 360 5/24/2021 0 6 7/6/2021 7/6/2021 6/6/2031 NAP 0 0 L(24),D(93),O(3) 573,565 120,715 452,850 3/31/2021 T-12 573,564 121,054 452,510
43 Loan   2 NJ Flex Portfolio 0.4% 0 0 5/13/2021 0 6 7/6/2021 NAP 6/6/2028 NAP 0 0 L(24),D(57),O(3) 729,463 134,549 594,914 3/31/2021 Annualized NAV NAV NAV
43.01 Property   1 Belleville 0.2%                         329,496 66,876 262,620 3/31/2021 Annualized NAV NAV NAV
43.02 Property   1 Woodland Park 0.2%                         399,967 67,673 332,294 3/31/2021 T-12 NAV NAV NAV
44 Loan   1 2530 North Orchard Street 0.4% 0 0 5/21/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),D(92),O(4) 391,391 66,486 324,905 5/31/2021 Annualized NAV NAV NAV
45 Loan   1 ABC Self Storage 0.4% 0 0 5/6/2021 1 6 6/6/2021 NAP 5/6/2028 NAP 0 0 L(25),D(55),O(4) 560,669 194,051 366,618 3/31/2021 T-12 542,669 188,674 353,995
46 Loan   1 Walgreens Snellville 0.3% 0 0 6/4/2021 0 6 7/6/2021 NAP 6/6/2031 NAP 0 0 L(24),YM1(92),O(4) NAV NAV NAV NAV NAV NAV NAV NAV
47 Loan   1 Walgreens - Newberg OR 0.3% 360 360 6/4/2021 0 6 7/6/2021 7/6/2022 6/6/2031 NAP 0 0 L(24),D(92),O(4) NAV NAV NAV NAV NAV NAV NAV NAV

 

  

 

BMARK 2021-B27 Annex A-1                                                
                                                   
                                                   
                                                   
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type
                                        4 4        
1 Loan   1 Burlingame Point 7.7% NAV NAV NAV NAV NAV NAV NAV 97.6% 66,137,945 10,736,605 55,401,340 161,024 373,279 54,867,037 4.77 4.72 14.6% 14.4% 1,000,000,000 Hypothetical As If Stabilized
2 Loan   33 Equus Industrial Portfolio 6.2% 12/31/2019 T-12 27,762,262 6,715,966 21,046,296 12/31/2018 T-12 96.3% 40,657,216 8,103,834 32,553,381 893,874 1,709,718 29,949,790 5.55 5.10 14.0% 12.9% 615,720,000 As Is Portfolio
2.01 Property   1 375 Kenyon Road 0.5% NAV NAV NAV NAV NAV NAV NAV 100.0% 3,352,487 435,156 2,917,330 57,798 115,596 2,743,936         49,300,000 As Is
2.02 Property   1 1006 Centerpoint Drive 0.4% NAV NAV NAV NAV NAV NAV NAV 100.0% 2,431,452 341,513 2,089,939 71,253 142,506 1,876,180         43,300,000 As Is
2.03 Property   1 1125 Vaughn Parkway 0.4% NAV NAV NAV NAV NAV NAV NAV 100.0% 2,040,442 271,654 1,768,788 75,600 137,160 1,556,028         35,000,000 As Is
2.04 Property   1 261 Development Drive 0.4% NAV NAV NAV NAV NAV NAV NAV 100.0% 2,247,149 520,721 1,726,428 53,505 107,010 1,565,913         34,700,000 As Is
2.05 Property   1 Graystone - Snowden Bridge 0.4% NAV NAV NAV NAV NAV NAV NAV 100.0% 2,158,573 385,335 1,773,238 52,275 104,550 1,616,413         34,400,000 As Is
2.06 Property   1 1010 Centerpoint Drive 0.4% NAV NAV NAV NAV NAV NAV NAV 100.0% 1,915,753 327,697 1,588,056 53,550 107,100 1,427,406         34,300,000 As Is
2.07 Property   1 Lot 11 0.4% NAV NAV NAV NAV NAV NAV NAV 100.0% 1,927,953 331,953 1,596,000 52,500 105,000 1,438,500         14,650,000 As Is
2.08 Property   1 40 Tyson Drive 0.3% NAV NAV NAV NAV NAV NAV NAV 100.0% 2,235,643 376,603 1,859,040 49,575 76,622 1,732,844         33,800,000 As Is
2.09 Property   1 1020 Centerpoint Drive 0.3% NAV NAV NAV NAV NAV NAV NAV 100.0% 1,819,009 342,977 1,476,032 60,183 120,366 1,295,483         33,300,000 As Is
2.10 Property   1 75 Tyson Drive 0.3% NAV NAV NAV NAV NAV NAV NAV 100.0% 1,743,908 282,018 1,461,890 43,050 86,100 1,332,740         28,750,000 As Is
2.11 Property   1 1042 Fred White Boulevard 0.2% NAV NAV NAV NAV NAV NAV NAV 100.0% 1,364,215 317,750 1,046,464 46,800 93,600 906,064         21,500,000 As Is
2.12 Property   1 3516 South Military Highway 0.2% NAV NAV NAV NAV NAV NAV NAV 100.0% 1,606,159 302,227 1,303,932 19,629 39,258 1,245,045         21,450,000 As Is
2.13 Property   1 104 Challenger Drive  0.2% NAV NAV NAV NAV NAV NAV NAV 100.0% 1,305,127 231,527 1,073,600 45,000 90,000 938,600         19,100,000 As Is
2.14 Property   1 1115 Vaughn Parkway 0.2% NAV NAV NAV NAV NAV NAV NAV 100.0% 1,117,665 132,954 984,711 32,463 55,187 897,061         18,500,000 As Is
2.15 Property   1 1335 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 91.9% 1,191,961 262,226 929,735 13,318 24,471 891,947         14,120,000 As Is
2.16 Property   1 250 Hembree Park Drive 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 1,019,921 261,508 758,413 14,175 28,350 715,888         11,510,000 As Is
2.17 Property   1 660 Hembree Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 998,712 256,816 741,897 14,175 28,350 699,372         11,390,000 As Is
2.18 Property   1 11820 Wills Road 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 916,780 213,697 703,083 15,584 31,168 656,331         10,830,000 As Is
2.19 Property   1 1325 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 66.8% 712,021 227,853 484,168 10,508 14,038 459,623         10,660,000 As Is
2.20 Property   1 11545 Wills Road 0.1% NAV NAV NAV NAV NAV NAV NAV 72.2% 932,863 385,634 547,229 10,671 15,208 521,350         10,120,000 As Is
2.21 Property   1 1350 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 836,362 157,677 678,685 9,675 19,350 649,660         9,350,000 As Is
2.22 Property   1 1175 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 751,460 202,106 549,354 10,690 21,379 517,285         8,920,000 As Is
2.23 Property   1 1125 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 80.3% 622,205 179,044 443,161 10,066 16,168 416,928         8,460,000 As Is
2.24 Property   1 1250 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 658,089 153,591 504,498 7,834 15,667 480,997         7,830,000 As Is
2.25 Property   1 11390 Old Roswell Road 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 704,789 199,084 505,706 7,144 14,288 484,273         7,420,000 As Is
2.26 Property   1 1150 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 605,204 143,850 461,354 7,808 15,615 437,932         7,230,000 As Is
2.27 Property   1 1200 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 650,538 169,119 481,419 9,467 18,934 453,018         6,890,000 As Is
2.28 Property   1 1100 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 70.7% 450,809 117,713 333,095 7,634 10,791 314,670         6,820,000 As Is
2.29 Property   1 11810 Wills Road 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 531,433 141,804 389,630 8,900 17,800 362,929         6,400,000 As Is
2.30 Property   1 1115 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 586,343 126,866 459,477 5,827 11,654 441,996         6,230,000 As Is
2.31 Property   1 1225 Northmeadow Parkway 0.1% NAV NAV NAV NAV NAV NAV NAV 100.0% 529,454 101,174 428,280 5,624 11,247 411,409         5,970,000 As Is
2.32 Property   1 1400 Hembree Road 0.1% NAV NAV NAV NAV NAV NAV NAV 55.4% 333,948 98,827 235,121 5,192 5,757 224,172         5,790,000 As Is
2.33 Property   1 11800 Wills Road 0.1% NAV NAV NAV NAV NAV NAV NAV 73.6% 358,790 105,160 253,630 6,404 9,428 237,798         5,400,000 As Is
3 Loan   1 375 Pearl Street 6.0% 12/31/2019 T-12 NAV NAV NAV NAV NAV 100.0% 32,466,229 12,264,849 20,201,380 114,617 0 20,086,764 2.69 2.67 9.2% 9.1% 365,000,000 Hypothetical As Is
4 Loan   1 Colonnade Corporate Center 5.5% 12/31/2019 T-12 7,558,476 3,078,492 4,479,984 12/31/2018 T-12 91.8% 10,011,760 3,190,484 6,821,276 83,930 439,456 6,497,890 1.34 1.28 8.2% 7.8% 114,500,000 As Is
5 Loan   1 Amazon Seattle 4.7% NAV NAV NAV NAV NAV NAV NAV 92.9% 36,483,599 5,700,582 30,783,017 154,882 77,346 30,550,788 4.30 4.27 13.1% 13.0% 670,000,000 Hypothetical As Is
6 Loan   1 4500 Academy Road Distribution Center 4.6% NAV NAV NAV NAV NAV NAV NAV 95.0% 7,887,712 690,376 7,197,336 160,000 250,749 6,786,587 2.79 2.63 10.0% 9.4% 122,000,000 As Is
7 Loan   18 Upper West Side and Brooklyn Heights Portfolio 4.6% 12/31/2019 T-12 6,606,993 2,730,510 3,876,482 12/31/2018 T-12 95.0% 7,043,779 3,066,299 3,977,480 52,160 0 3,925,320 2.16 2.13 8.0% 7.9% 95,700,000 As Is
7.01 Property   1 99 Joralemon 0.7% 12/31/2019 T-12 594,793 393,198 201,595 12/31/2018 T-12 97.1% 1,172,205 494,568 677,636 7,133 0 670,503         12,500,000 As Is
7.02 Property   1 82 Pierrepont 0.4% 12/31/2019 T-12 883,214 372,311 510,903 12/31/2018 T-12 95.7% 783,568 401,472 382,096 7,542 0 374,554         8,800,000 As Is
7.03 Property   1 44 W 69th Street 0.3% 12/31/2019 T-12 404,906 112,212 292,694 12/31/2018 T-12 95.7% 368,770 122,218 246,552 2,287 0 244,265         5,550,000 As Is
7.04 Property   1 19-21 W 68th Street 0.3% 12/31/2019 T-12 311,954 172,381 139,573 12/31/2018 T-12 95.7% 408,067 183,528 224,539 4,065 0 220,474         6,900,000 As Is
7.05 Property   1 46 W 70th Street 0.3% 12/31/2019 T-12 403,697 140,207 263,490 12/31/2018 T-12 95.7% 369,493 147,637 221,856 2,258 0 219,598         5,000,000 As Is
7.06 Property   1 150 Columbia Heights 0.2% 12/31/2019 T-12 393,059 138,195 254,864 12/31/2018 T-12 95.7% 386,730 171,280 215,450 2,987 0 212,463         4,700,000 As Is
7.07 Property   1 46 W 69th Street 0.2% 12/31/2019 T-12 349,323 107,145 242,178 12/31/2018 T-12 95.7% 325,652 121,338 204,314 2,235 0 202,079         5,450,000 As Is
7.08 Property   1 30 W 71st Street 0.2% 12/31/2019 T-12 396,923 170,160 226,762 12/31/2018 T-12 95.7% 380,334 197,906 182,428 3,367 0 179,061         4,750,000 As Is
7.09 Property   1 198 Columbia Heights 0.2% 12/31/2019 T-12 330,120 101,995 228,125 12/31/2018 T-12 95.7% 301,193 113,172 188,021 1,875 0 186,146         4,100,000 As Is
7.10 Property   1 196 Columbia Heights 0.2% 12/31/2019 T-12 320,434 106,683 213,751 12/31/2018 T-12 95.7% 302,629 117,592 185,037 2,017 0 183,021         4,100,000 As Is
7.11 Property   1 9 Montague 0.2% 12/31/2019 T-12 297,770 105,122 192,648 12/31/2018 T-12 95.7% 309,390 126,672 182,719 2,332 0 180,387         3,900,000 As Is
7.12 Property   1 6 Pierrepont 0.2% 12/31/2019 T-12 301,221 144,518 156,703 12/31/2018 T-12 80.1% 343,800 162,931 180,869 2,154 0 178,715         5,700,000 As Is
7.13 Property   1 23 W 68th Street 0.2% 12/31/2019 T-12 263,791 85,710 178,081 12/31/2018 T-12 95.7% 281,645 103,398 178,247 1,967 0 176,280         4,900,000 As Is
7.14 Property   1 17 W 68th Street 0.2% 12/31/2019 T-12 270,397 84,478 185,919 12/31/2018 T-12 95.7% 264,161 97,909 166,252 1,857 0 164,395         3,750,000 As Is
7.15 Property   1 12 W 76th Street 0.2% 12/31/2019 T-12 309,968 163,465 146,503 12/31/2018 T-12 95.7% 306,514 146,972 159,542 2,648 0 156,894         4,700,000 As Is
7.16 Property   1 32 W 71st Street 0.2% 12/31/2019 T-12 265,493 105,348 160,145 12/31/2018 T-12 95.7% 261,821 114,894 146,927 2,275 0 144,652         3,900,000 As Is
7.17 Property   1 53 W 73rd Street 0.2% 12/31/2019 T-12 270,251 107,911 162,340 12/31/2018 T-12 95.7% 249,989 115,856 134,132 1,296 0 132,836         3,900,000 As Is
7.18 Property   1 219 W 71st Street 0.1% 12/31/2019 T-12 239,681 119,471 120,209 12/31/2018 T-12 95.7% 227,818 126,956 100,862 1,867 0 98,995         3,100,000 As Is
8 Loan   1 105 West 125th Street 4.1% 12/31/2019 T-12 7,037,476 2,326,108 4,711,368 12/31/2018 T-12 95.2% 7,622,885 2,649,865 4,973,020 37,829 491,737 4,443,454 3.52 3.14 11.1% 9.9% 72,300,000 As Is
9 Loan   56 O'Reilly Auto Parts Portfolio 3.7% 12/31/2019 T-12 3,480,466 0 3,480,466 12/31/2018 T-12 97.0% 4,165,307 122,592 4,042,715 0 0 4,042,715 2.24 2.24 9.9% 9.9% 72,600,000 As Is Portfolio
9.01 Property   1 12517  E US 40 Hwy 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         825,000 As Is
9.02 Property   1 1525  Cornhusker 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,230,000 As Is
9.03 Property   1 4600  NE Vivion Rd 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,175,000 As Is
9.04 Property   1 202 N Perkins Rd 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,570,000 As Is
9.05 Property   1 201-209 S 81 Hwy 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,450,000 As Is
9.06 Property   1 701 Richmond Ave 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,690,000 As Is
9.07 Property   1 10108 NE 23rd St 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         830,000 As Is
9.08 Property   1 2130 Martin Luther King Jr Pky 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,270,000 As Is
9.09 Property   1 10700 N Rockwell Ave 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,210,000 As Is
9.10 Property   1 223 N Walton Blvd 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,350,000 As Is
9.11 Property   1 4635  S Broadway 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         990,000 As Is
9.12 Property   1 802 W Owen K Garriott Rd 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,690,000 As Is
9.13 Property   1 2219  S Seneca St 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         2,350,000 As Is
9.14 Property   1 2445 SW 29th 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,510,000 As Is
9.15 Property   1 3540  S Broadway 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,470,000 As Is
9.16 Property   1 1105 W Britton Rd 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         850,000 As Is
9.17 Property   1 1315  W Broadway 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         2,290,000 As Is
9.18 Property   1 1109  S Air Depot  Rd 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,100,000 As Is
9.19 Property   1 1020  N Main St 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,180,000 As Is
9.20 Property   1 1516  S Main 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,125,000 As Is
9.21 Property   1 2019 Oklahoma Ave 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,940,000 As Is
9.22 Property   1 625 S 291 Hwy 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,200,000 As Is
9.23 Property   1 3310 S 24th St 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,390,000 As Is
9.24 Property   1 131 12th Ave NE 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,330,000 As Is
9.25 Property   1 601 E North Ave 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,125,000 As Is
9.26 Property   1 4363 Southwest Blvd 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,370,000 As Is
9.27 Property   1 913 S Belt 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,350,000 As Is
9.28 Property   1 120 O Street 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,430,000 As Is
9.29 Property   1 3200 W Sunset 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,200,000 As Is
9.30 Property   1 6404  NW Cache Rd. 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         680,000 As Is
9.31 Property   1 2700  E University Ave 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,240,000 As Is
9.32 Property   1 955 N K-15 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         930,000 As Is
9.33 Property   1 4501 S 50th 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,770,000 As Is
9.34 Property   1 735 E Front Street 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,610,000 As Is
9.35 Property   1 515 West Main St 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,390,000 As Is
9.36 Property   1 1504  Porter  Wagaoner Blvd 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,625,000 As Is
9.37 Property   1 3390  E 14th St 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,210,000 As Is
9.38 Property   1 229 Army Post Road 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,060,000 As Is
9.39 Property   1 12101 S Western 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         760,000 As Is
9.40 Property   1 1812  Galvin Rd South 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         920,000 As Is
9.41 Property   1 1430  W 7th St 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         825,000 As Is
9.42 Property   1 220 First Street 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         900,000 As Is
9.43 Property   1 1115  E 7th St 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,925,000 As Is
9.44 Property   1 609 NE 12th St 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,640,000 As Is
9.45 Property   1 257 E State Hwy 152 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,160,000 As Is
9.46 Property   1 610 Hwy 71 N 0.1% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         800,000 As Is
9.47 Property   1 523 S Broadway 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,300,000 As Is
9.48 Property   1 13345 Q Street 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,580,000 As Is
9.49 Property   1 335 W 7th 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         830,000 As Is
9.50 Property   1 10610  S Blue Ridge Blvd 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         625,000 As Is
9.51 Property   1 316 SE M-291 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,475,000 As Is
9.52 Property   1 1100 N Rockwell 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,640,000 As Is
9.53 Property   1 6227  Troost Ave 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         675,000 As Is
9.54 Property   1 6740  Douglas Ave 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         590,000 As Is
9.55 Property   1 404 W Taylor 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         750,000 As Is
9.56 Property   1 857 S Odell 0.0% NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV         1,150,000 As Is
10 Loan   8 U-Haul SAC 20 3.7% 12/31/2020 T-12 5,789,961 1,654,999 4,134,962 12/31/2019 T-12 90.9% 6,152,394 1,773,542 4,378,852 51,874 0 4,326,978 1.97 1.94 10.8% 10.7% 68,470,000 As Is
10.01 Property   1 U-Haul At Peters St 1.4% 12/31/2020 T-12 1,736,997 352,729 1,384,269 12/31/2019 T-12 89.6% 1,834,084 358,113 1,475,971 17,273 0 1,458,698         26,470,000 As Is
10.02 Property   1 U-Haul of Lemon Grove 0.5% 12/31/2020 T-12 745,218 168,571 576,647 12/31/2019 T-12 91.2% 814,129 196,157 617,972 3,132 0 614,840         9,490,000 As Is
10.03 Property   1 U-Haul At Route 37 0.3% 12/31/2020 T-12 454,193 156,948 297,246 12/31/2019 T-12 96.8% 510,767 165,450 345,317 4,189 0 341,128         6,470,000 As Is
10.04 Property   1 U-Haul At Airline Blvd 0.3% 12/31/2020 T-12 496,238 172,873 323,365 12/31/2019 T-12 93.8% 619,952 210,298 409,654 4,337 0 405,317         6,240,000 As Is
10.05 Property   1 U-Haul Of Arlington 0.3% 12/31/2020 T-12 592,002 206,105 385,897 12/31/2019 T-12 81.4% 610,519 208,718 401,801 7,903 0 393,898         6,150,000 As Is
10.06 Property   1 U-Haul At Main & Lindsay 0.3% 12/31/2020 T-12 579,327 193,449 385,878 12/31/2019 T-12 95.7% 572,024 205,950 366,074 6,165 0 359,909         5,510,000 As Is
10.07 Property   1 U-Haul At San Pedro 0.3% 12/31/2020 T-12 851,420 276,262 575,158 12/31/2019 T-12 94.1% 802,593 288,009 514,584 6,266 0 508,318         5,400,000 As Is
10.08 Property   1 U-Haul of Bend 0.1% 12/31/2020 T-12 334,565 128,062 206,503 12/31/2019 T-12 96.8% 388,327 140,846 247,481 2,610 0 244,871         2,740,000 As Is
11 Loan   1 335 West 16th Street 3.6% 7/31/2019 T-12 NAV NAV NAV NAV NAV 95.0% 3,226,969 96,809 3,130,160 11,000 0 3,119,160 2.02 2.01 8.0% 8.0% 64,400,000 As Is
12 Loan   1 Culver City Fee 3.0% NAV NAV NAV NAV NAV NAV NAV 100.0% 3,275,400 0 3,275,400 0 0 3,275,400 2.62 2.62 9.9% 9.9% 57,800,000 As Is
13 Loan   4 Union Square Mixed Use Portfolio 2.8% 12/31/2020 T-12 4,784,297 2,071,532 2,712,765 12/31/2019 T-12 95.0% 4,285,499 2,059,719 2,225,780 50,685 16,725 2,158,371 1.98 1.92 7.4% 7.1% 58,650,000 As Is
13.01 Property   1 58-60 West 14th Street 1.4% 12/31/2020 T-12 2,190,116 936,160 1,253,956 12/31/2019 T-12 95.0% 2,092,261 953,084 1,139,176 28,067 6,000 1,105,110         28,950,000 As Is
13.02 Property   1 18 East 14th Street 1.0% 12/31/2020 T-12 1,776,132 784,556 991,576 12/31/2019 T-12 95.0% 1,490,040 697,463 792,577 15,705 4,125 772,747         21,569,979 As Is
13.03 Property   1 20 East 14th Street 0.4% 12/31/2020 T-12 634,538 310,175 324,363 12/31/2019 T-12 95.0% 634,798 349,876 284,923 6,733 4,800 273,389         7,723,278 As Is
13.04 Property   1 17 East 13th Street 0.0% 12/31/2020 T-12 183,511 40,641 142,870 12/31/2019 T-12 100.0% 68,400 59,295 9,105 180 1,800 7,125         406,743 As Is
14 Loan   1 Fisker Corporate Headquarters 2.7% NAV NAV NAV NAV NAV NAV NAV 95.0% 3,784,713 705,636 3,079,077 19,635 111,920 2,947,523 3.22 3.08 10.3% 9.8% 51,100,000 As Is
15 Loan   1 Chase Tower 2.6% 12/31/2019 T-12 4,714,562 2,562,277 2,152,285 12/31/2018 T-12 86.8% 5,168,928 2,605,411 2,563,517 56,862 346,536 2,560,119 2.45 2.45 9.1% 9.1% 43,400,000 Hypothetical As Is
16 Loan   1 iPark 84 Innovation Center 2.6% 12/31/2020 T-12 6,808,446 850,112 5,958,334 12/31/2019 T-12 95.0% 9,422,449 1,146,835 8,275,615 187,668 326,832 7,761,115 2.44 2.29 9.4% 8.8% 150,500,000 As Is
17 Loan   1 100 East California Ave 2.6% 12/31/2020 T-12 3,828,573 767,094 3,061,479 12/31/2019 T-12 99.0% 3,693,745 819,361 2,874,384 29,982 0 2,844,403 3.33 3.30 10.3% 10.2% 44,110,000 As Is
18 Loan   1 252 Atlantic Avenue 2.4% 12/31/2020 T-12 2,308,937 190,907 2,118,030 12/31/2019 T-12 95.5% 2,488,185 243,404 2,244,781 6,795 127,121 2,110,865 2.32 2.18 8.7% 8.2% 50,000,000 As Is
19 Loan   1 Holiday Inn Express San Diego 1.7% 12/31/2020 T-12 8,505,358 4,995,277 3,510,081 12/31/2019 T-12 89.6% 8,494,943 5,086,504 3,408,439 339,798 0 3,068,641 4.74 4.26 17.9% 16.2% 37,000,000 As Is
20 Loan   1 1985 Marcus 1.7% 12/31/2019 T-12 9,844,168 5,529,551 4,314,617 12/31/2018 T-12 95.5% 10,056,678 4,756,558 5,300,121 74,930 0 5,225,190 1.70 1.67 9.6% 9.4% 75,000,000 As Is
21 Loan   1 Truax Office 1.6% 12/31/2020 T-12 1,658,214 469,578 1,188,636 12/31/2019 T-12 94.0% 2,265,155 496,734 1,768,421 993 95,957 1,671,472 1.84 1.74 10.1% 9.6% 26,900,000 As Is
22 Loan   3 Alabama Hilton Portfolio 1.5% 12/31/2020 T-12 10,804,851 7,303,646 3,501,205 12/31/2019 T-12 67.8% 9,675,373 6,078,594 3,596,779 387,015 0 3,209,764 1.90 1.69 12.8% 11.4% 36,500,000 As Is
22.01 Property   1 Homewood Suites Mobile East Bay Daphne 0.5% 12/31/2020 T-12 3,435,716 2,124,677 1,311,039 12/31/2019 T-12 80.8% 3,429,766 1,881,294 1,548,471 137,191 0 1,411,281         13,000,000 As Is
22.02 Property   1 Hampton Inn Mobile East Bay Daphne 0.5% 12/31/2020 T-12 3,711,897 2,565,612 1,146,285 12/31/2019 T-12 62.4% 3,181,548 2,153,699 1,027,849 127,262 0 900,587         12,000,000 As Is
22.03 Property   1 Hilton Garden Inn Mobile East Bay Daphne 0.5% 12/31/2020 T-12 3,657,237 2,613,357 1,043,881 12/31/2019 T-12 62.6% 3,064,059 2,043,600 1,020,458 122,562 0 897,896         11,500,000 As Is
23 Loan   1 Accenture San Antonio 1.4% 12/31/2019 T-12 NAV NAV NAV NAV NAV 95.0% 2,449,378 911,604 1,537,774 17,986 101,187 1,418,602 2.00 1.84 10.3% 9.5% 24,080,000 As Is
24 Loan   1 All World Storage Romeoville 1.4% 12/31/2020 T-12 1,895,989 525,121 1,370,868 12/31/2019 T-12 79.5% 1,978,811 644,362 1,334,449 29,344 0 1,305,105 1.63 1.59 9.0% 8.8% 22,850,000 As Complete
25 Loan   1 1-11 South Market Street 1.3% 12/31/2020 T-12 NAV NAV NAV NAV NAV 95.0% 1,858,151 575,949 1,282,203 100,000 49,376 1,132,827 1.53 1.35 8.9% 7.9% 22,000,000 As Is
26 Loan   1 DoubleTree Spokane 1.2% 12/31/2020 T-12 19,108,562 14,491,423 4,617,140 12/31/2019 T-12 76.5% 16,828,395 12,895,057 3,933,338 673,136 0 3,260,202 7.93 6.58 29.1% 24.1% 33,800,000 As Is
27 Loan   1 475 Oakmead 1.2% NAV NAV NAV NAV NAV NAV NAV 95.0% 2,353,480 548,415 1,805,065 11,462 54,445 1,739,158 4.50 4.34 13.4% 12.9% 29,800,000 As Is
28 Loan   1 Fordham Road 1.2% 12/31/2020 T-12 2,948,949 920,123 2,028,826 12/31/2019 T-12 95.0% 2,826,486 941,233 1,885,253 4,178 27,850 1,853,225 2.67 2.63 14.5% 14.3% 21,600,000 As Is
29 Loan   1 500 W 190th 1.1% 12/31/2020 T-12 3,062,762 1,595,359 1,467,403 12/31/2019 T-12 89.7% 2,907,803 1,598,274 1,309,529 22,432 136,717 1,150,380 2.94 2.59 10.8% 9.5% 22,100,000 As Is
30 Loan   1 University Blvd MOB 1.0% 12/31/2020 T-12 NAV NAV NAV NAV NAV 93.3% 1,456,365 390,256 1,066,109 5,960 81,188 978,961 1.62 1.49 9.6% 8.8% 15,500,000 Hypothetical As Is
31 Loan   1 Bonanza Shopping Center 1.0% 12/31/2020 T-12 1,647,737 415,441 1,232,296 12/31/2019 T-12 95.1% 1,702,197 399,945 1,302,252 15,453 38,634 1,248,165 4.02 3.86 12.4% 11.9% 16,400,000 As Is
32 Loan   1 Mission Promenade 1.0% 12/31/2019 T-12 NAV NAV NAV NAV NAV 87.6% 1,390,285 293,623 1,096,663 10,263 20,275 1,066,125 1.86 1.81 11.4% 11.0% 16,000,000 As Is
33 Loan   1 Residence Inn Florence 0.9% 12/31/2020 T-12 3,275,523 2,125,205 1,150,318 12/31/2019 T-12 83.9% 3,275,523 2,064,940 1,210,582 131,021 0 1,079,561 2.15 1.92 12.4% 11.0% 14,500,000 As Is
34 Loan   1 5550 Macadam 0.9% 12/31/2020 T-12 1,133,705 602,811 530,894 12/31/2019 T-12 89.8% 1,540,936 602,705 938,231 6,473 43,009 888,749 1.79 1.69 9.8% 9.3% 15,800,000 As Is
35 Loan   1 Pepsi Distribution Center 0.9% NAV NAV NAV NAV NAV NAV NAV 96.8% 940,062 98,985 841,077 15,000 28,431 797,646 2.53 2.40 8.8% 8.3% 14,800,000 As Is
36 Loan   1 Palmetto Self Storage 0.8% 11/30/2020 Annualized 979,337 293,411 685,926 12/31/2019 T-12 82.5% 1,251,085 401,227 849,858 11,208 0 838,650 2.35 2.32 9.4% 9.3% 16,100,000 As Is
37 Loan   1 Bowie Commons 0.8% 12/31/2020 T-12 1,155,715 381,297 774,418 12/31/2019 T-12 94.3% 1,259,585 361,500 898,085 19,829 53,041 825,215 1.97 1.81 10.7% 9.8% 12,200,000 As Is
38 Loan   3 Greenpoint Portfolio 0.6% 12/31/2020 T-12 615,614 93,964 521,650 12/31/2019 T-12 92.5% 565,545 97,981 467,564 4,250 1,500 461,814 1.78 1.75 7.0% 6.9% 10,600,000 As Is
38.01 Property   1 102 Eagle Street 0.2% 12/31/2020 T-12 214,614 28,510 186,104 12/31/2019 T-12 92.5% 194,250 30,133 164,117 1,500 0 162,617         3,800,000 As Is
38.02 Property   1 195 Nassau Avenue 0.2% 12/31/2020 T-12 220,371 36,408 183,963 12/31/2019 T-12 92.5% 201,099 37,117 163,982 1,250 1,500 161,232         3,400,000 As Is
38.03 Property   1 266 Nassau Avenue 0.2% 12/31/2020 T-12 180,629 29,047 151,582 12/31/2019 T-12 92.5% 170,196 30,732 139,464 1,500 0 137,964         3,400,000 As Is
39 Loan   1 654 Broadway 0.6% NAV NAV NAV NAV NAV NAV NAV 72.8% 686,813 198,291 488,522 0 18,200 470,322 1.98 1.91 7.5% 7.2% 10,400,000 As Is
40 Loan   1 135 Brown Place 0.5% NAV NAV NAV NAV NAV NAV NAV 95.0% 530,257 65,983 464,274 4,000 0 460,274 1.98 1.96 8.1% 8.0% 9,700,000 As Is
41 Loan   5 El Sueno Portfolio 0.5% 12/31/2019 T-12 819,172 305,411 513,761 12/31/2018 T-12 94.7% 871,430 301,439 569,992 11,925 0 558,067 1.80 1.76 10.4% 10.1% 8,550,000 As Is
41.01 Property   1 Estrella 0.2% 12/31/2019 T-12 250,455 115,965 134,490 12/31/2018 T-12 95.0% 291,880 115,763 176,118 3,975 0 172,143         2,800,000 As Is
41.02 Property   1 Sunland 0.1% 12/31/2019 T-12 215,165 56,575 158,590 12/31/2018 T-12 93.2% 201,355 60,258 141,097 2,775 0 138,322         2,010,000 As Is
41.03 Property   1 Shady Lane 0.1% 12/31/2019 T-12 152,731 65,596 87,136 12/31/2018 T-12 95.0% 165,756 61,691 104,065 2,250 0 101,815         1,700,000 As Is
41.04 Property   1 Sandia 0.1% 12/31/2019 T-12 162,803 46,979 115,824 12/31/2018 T-12 95.0% 171,912 51,200 120,712 2,325 0 118,387         1,600,000 As Is
41.05 Property   1 Kays Place 0.0% 12/31/2019 T-12 38,017 20,296 17,721 12/31/2018 T-12 95.0% 40,527 12,528 27,999 600 0 27,399         440,000 As Is
42 Loan   1 20 Carter Drive 0.5% 12/31/2020 T-12 573,565 116,961 456,604 12/31/2019 T-12 95.0% 629,019 160,948 468,072 6,990 20,900 440,182 1.51 1.42 8.5% 8.0% 8,500,000 As Is
43 Loan   2 NJ Flex Portfolio 0.4% NAV NAV NAV NAV NAV NAV NAV 95.0% 792,403 182,937 609,466 9,322 26,820 573,323 3.53 3.32 13.2% 12.5% 9,700,000 As Is
43.01 Property   1 Belleville 0.2% NAV NAV NAV NAV NAV NAV NAV 95.0% 415,686 90,364 325,322 3,761 13,732 307,830         4,850,000 As Is
43.02 Property   1 Woodland Park 0.2% NAV NAV NAV NAV NAV NAV NAV 95.0% 376,717 92,573 284,144 5,561 13,089 265,494         4,850,000 As Is
44 Loan   1 2530 North Orchard Street 0.4% NAV NAV NAV NAV NAV NAV NAV 95.0% 376,041 73,431 302,610 1,750 0 300,860 1.78 1.77 7.3% 7.2% 6,460,000 As Is
45 Loan   1 ABC Self Storage 0.4% 12/31/2020 T-12 558,791 197,322 361,469 12/31/2019 T-12 76.1% 560,669 222,497 338,171 5,495 0 332,676 2.09 2.06 8.5% 8.3% 6,400,000 As Is
46 Loan   1 Walgreens Snellville 0.3% NAV NAV NAV NAV NAV NAV NAV 97.0% 379,755 11,757 367,998 2,223 5,696 360,079 2.50 2.45 10.0% 9.8% 5,890,000 As Is
47 Loan   1 Walgreens - Newberg OR 0.3% NAV NAV NAV NAV NAV NAV NAV 97.6% 424,664 157,080 267,584 1,442 5,427 260,716 1.56 1.52 9.1% 8.9% 4,600,000 As Is

  

 

BMARK 2021-B27 Annex A-1                                                
                                                   
                                                   
                                                   
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF
                  5           6       6       6    
1 Loan   1 Burlingame Point 7.7% 1/14/2021 38.0% 38.0% 100.0% 6/1/2021 Yes Facebook 805,118 100.0% 1/31/2033 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan   33 Equus Industrial Portfolio 6.2% 3/31/2021 37.8% 37.8% 98.2%                                
2.01 Property   1 375 Kenyon Road 0.5% 2/24/2021     100.0% 6/1/2021 Yes California Cartage Company 385,320 100.0% 9/30/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 1006 Centerpoint Drive 0.4% 2/24/2021     100.0% 6/1/2021 Yes Ace Hardware 475,020 100.0% 10/31/2027 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 1125 Vaughn Parkway 0.4% 2/22/2021     100.0% 3/1/2021 No XPO Logistics 312,000 61.9% 11/30/2023 ProPack 192,000 38.1% 10/31/2030 NAP NAP NAP NAP NAP NAP
2.04 Property   1 261 Development Drive 0.4% 2/23/2021     100.0% 6/1/2021 Yes Procter & Gamble 356,700 100.0% 3/31/2024 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 Graystone - Snowden Bridge 0.4% 2/23/2021     100.0% 6/1/2021 Yes Geodis 348,500 100.0% 3/31/2026 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 1010 Centerpoint Drive 0.4% 2/24/2021     100.0% 6/1/2021 Yes Friant and Associates 357,000 100.0% 6/30/2025 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Lot 11 0.4% 2/24/2021     100.0% 6/1/2021 Yes Massimo Zanetti Beverages USA 350,000 100.0% 9/30/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 40 Tyson Drive 0.3% 2/23/2021     100.0% 3/1/2021 No Home Depot 250,305 75.7% 12/31/2026 Max Finkelstein, Inc. 80,192 24.3% 2/28/2027 NAP NAP NAP NAP NAP NAP
2.09 Property   1 1020 Centerpoint Drive 0.3% 2/24/2021     100.0% 6/1/2021 Yes Emser Tile 401,221 100.0% 7/18/2024 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.10 Property   1 75 Tyson Drive 0.3% 2/23/2021     100.0% 6/1/2021 Yes Rubbermaid 287,000 100.0% 1/31/2026 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.11 Property   1 1042 Fred White Boulevard 0.2% 2/22/2021     100.0% 6/1/2021 Yes Sumitomo Rubber 312,000 100.0% 4/30/2025 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.12 Property   1 3516 South Military Highway 0.2% 2/24/2021     100.0% 6/1/2021 Yes California Cartage Company 130,860 100.0% 11/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.13 Property   1 104 Challenger Drive  0.2% 2/22/2021     100.0% 3/1/2021 No Store Fixtures Warehouse 96,000 32.0% 12/31/2023 Axiom Impressions 80,000 26.7% 2/28/2030 Delk 64,000 21.3% 9/30/2023 Dedicated Imaging 60,000
2.14 Property   1 1115 Vaughn Parkway 0.2% 2/22/2021     100.0% 6/1/2021 Yes XPO Logistics 216,420 100.0% 6/30/2024 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.15 Property   1 1335 Northmeadow Parkway 0.1% 2/19/2021     91.9% 3/1/2021 No International Charter School of Atlanta 42,937 48.4% 6/30/2025 United Parcel Service 25,404 28.6% 7/31/2021 Noble 1 13,217 14.9% 10/31/2025 NAP NAP
2.16 Property   1 250 Hembree Park Drive 0.1% 2/19/2021     100.0% 3/1/2021 No Sugarboo 19,865 21.0% 9/30/2021 EMS Ventures dba AMR 19,285 20.4% 9/30/2026 Lofa Industries 18,864 20.0% 10/31/2023 Sprintcom, Inc. 17,550
2.17 Property   1 660 Hembree Parkway 0.1% 2/19/2021     100.0% 3/1/2021 No Accu-Tech 39,150 41.4% 3/31/2024 Grey Orange 34,458 36.5% 6/30/2025 Dynamic Technical Formulations 15,492 16.4% 5/31/2022 Hyperflite 5,400
2.18 Property   1 11820 Wills Road 0.1% 2/19/2021     100.0% 3/1/2021 No Peleman 52,000 50.1% 8/31/2025 Special T 51,892 49.9% 4/30/2027 NAP NAP NAP NAP NAP NAP
2.19 Property   1 1325 Northmeadow Parkway 0.1% 2/19/2021     66.7% 3/1/2021 No Hope Industrial Systems, Inc. 35,660 50.9% 5/31/2023 Connected Fibers 11,040 15.8% 6/30/2023 NAP NAP NAP NAP NAP NAP
2.20 Property   1 11545 Wills Road 0.1% 2/19/2021     72.0% 3/1/2021 No Ingo Money 22,701 31.9% 5/31/2028 Arrow Electronics 18,987 26.7% 7/31/2022 Helpsystems 9,504 13.4% 11/30/2024 NAP NAP
2.21 Property   1 1350 Northmeadow Parkway 0.1% 2/19/2021     100.0% 3/1/2021 No Johnson Controls 36,412 56.5% 12/31/2027 EDGE Business Systems 17,770 27.6% 1/31/2025 Vine Vault 10,318 16.0% 12/31/2027 NAP NAP
2.22 Property   1 1175 Northmeadow Parkway 0.1% 2/19/2021     100.0% 3/1/2021 No Docufree 45,403 63.7% 12/31/2022 United Refrigeration 13,361 18.7% 10/31/2027 Trane U.S. 12,500 17.5% 11/30/2021 NAP NAP
2.23 Property   1 1125 Northmeadow Parkway 0.1% 2/19/2021     80.3% 3/1/2021 No Plasma Surgical 25,849 38.5% 11/30/2025 Postec 15,406 23.0% 7/31/2024 World Pac 12,603 18.8% 12/31/2024 NAP NAP
2.24 Property   1 1250 Northmeadow Parkway 0.1% 2/19/2021     100.0% 3/1/2021 No B&R 37,835 72.4% 7/31/2024 DVA Renal Healthcare 9,758 18.7% 3/31/2028 Super Games 4,631 8.9% 11/30/2021 NAP NAP
2.25 Property   1 11390 Old Roswell Road 0.1% 2/19/2021     100.0% 3/1/2021 No Boston Scientific 17,807 37.4% 5/31/2022 PaperStyle.com 6,405 13.4% 6/30/2021 Pulse Veterinary Technologies 6,299 13.2% 6/30/2022 INP North America 6,030
2.26 Property   1 1150 Northmeadow Parkway 0.1% 2/19/2021     100.0% 3/1/2021 No GS Battery 40,465 77.7% 6/30/2028 Atlantic Coast Consulting 11,585 22.3% 8/31/2026 NAP NAP NAP NAP NAP NAP
2.27 Property   1 1200 Northmeadow Parkway 0.1% 2/19/2021     100.0% 3/1/2021 No Digital Basement LLC 16,310 25.8% 8/31/2023 Avtech Media Solutions 15,271 24.2% 7/31/2025 J's Moving & Storage 15,271 24.2% 3/31/2024 Sugarboo 8,719
2.28 Property   1 1100 Northmeadow Parkway 0.1% 2/19/2021     70.6% 3/1/2021 No Access Management Group 10,998 21.6% 8/31/2025 S and W Sports Cars, Inc. 8,046 15.8% 12/31/2023 Integriteck / QSource 6,948 13.7% 2/28/2022 Alpharetta Pediatrics 3,799
2.29 Property   1 11810 Wills Road 0.1% 2/19/2021     100.0% 6/1/2021 Yes Boston Scientific 59,334 100.0% 5/31/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.30 Property   1 1115 Northmeadow Parkway 0.1% 2/19/2021     100.0% 6/1/2021 Yes Rheem Manufacturing 38,845 100.0% 9/30/2027 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.31 Property   1 1225 Northmeadow Parkway 0.1% 2/19/2021     100.0% 6/1/2021 Yes StimLabs 37,490 100.0% 10/31/2025 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.32 Property   1 1400 Hembree Road 0.1% 2/19/2021     55.3% 3/1/2021 No Stamps.com 11,593 33.5% 8/31/2025 Northside Hospital - Imaging 7,547 21.8% 4/30/2022 NAP NAP NAP NAP NAP NAP
2.33 Property   1 11800 Wills Road 0.1% 2/19/2021     73.5% 3/1/2021 No Ecologix Environmental Systems 14,773 34.6% 12/31/2022 Cristomar 9,854 23.1% 5/31/2023 Gayco Healthcare 6,754 15.8% 2/28/2027 NAP NAP
3 Loan   1 375 Pearl Street 6.0% 5/1/2021 60.3% 60.3% 100.0% 5/1/2021 No NYC Human Resources Administration 193,821 33.8% 9/13/2039 Department of Finance 182,315 31.8% 9/13/2038 NYPD 124,767 21.8% 1/21/2042 Department of Sanitation 72,180
4 Loan   1 Colonnade Corporate Center 5.5% 4/12/2021 72.5% 62.0% 91.9% 4/30/2021 No RxBenefits 95,866 22.8% 10/31/2028 Cadence Bank 59,564 14.2% 3/31/2024 Carr, Riggs & Ingram 33,646 8.0% 6/30/2023 Morgan Stanley 33,441
5 Loan   1 Amazon Seattle 4.7% 3/4/2021 35.1% 35.1% 92.2% 3/31/2021 No Amazon.com Services LLC 680,215 87.8% 5/31/2033 Knot Springs 31,209 4.0% 4/30/2037 Victrola Coffee 2,418 0.3% 5/27/2028 NAP NAP
6 Loan   1 4500 Academy Road Distribution Center 4.6% 5/3/2021 59.0% 59.0% 100.0% 6/6/2021 Yes ARCP ID Cookeville TN LLC, Cookeville 1,600,000 100.0% 2/28/2039 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   18 Upper West Side and Brooklyn Heights Portfolio 4.6% Various 52.2% 52.2% 98.4%                                
7.01 Property   1 99 Joralemon 0.7% 3/29/2021     96.6% 4/7/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.02 Property   1 82 Pierrepont 0.4% 3/10/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.03 Property   1 44 W 69th Street 0.3% 3/30/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.04 Property   1 19-21 W 68th Street 0.3% 3/30/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.05 Property   1 46 W 70th Street 0.3% 3/10/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.06 Property   1 150 Columbia Heights 0.2% 3/10/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.07 Property   1 46 W 69th Street 0.2% 3/30/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.08 Property   1 30 W 71st Street 0.2% 3/30/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.09 Property   1 198 Columbia Heights 0.2% 3/10/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.10 Property   1 196 Columbia Heights 0.2% 3/10/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.11 Property   1 9 Montague 0.2% 3/10/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.12 Property   1 6 Pierrepont 0.2% 3/10/2021     75.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.13 Property   1 23 W 68th Street 0.2% 3/30/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.14 Property   1 17 W 68th Street 0.2% 3/30/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.15 Property   1 12 W 76th Street 0.2% 3/30/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.16 Property   1 32 W 71st Street 0.2% 3/30/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.17 Property   1 53 W 73rd Street 0.2% 3/10/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.18 Property   1 219 W 71st Street 0.1% 3/30/2021     100.0% 3/18/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 105 West 125th Street 4.1% 4/29/2021 62.2% 62.2% 100.0% 4/1/2021 No NYS Office of Temp & Disability Assistance 68,791 45.5% 1/31/2029 Neighborhood Defender 32,396 21.4% 3/31/2031 Children's Aid Society 22,826 15.1% 8/31/2034 NYS Gaming Commission 14,373
9 Loan   56 O'Reilly Auto Parts Portfolio 3.7% 2/11/2021 56.5% 56.5% 100.0%                                
9.01 Property   1 12517  E US 40 Hwy 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,776 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.02 Property   1 1525  Cornhusker 0.1% 2/3/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,442 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.03 Property   1 4600  NE Vivion Rd 0.1% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,718 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.04 Property   1 202 N Perkins Rd 0.1% 2/7/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 7,976 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.05 Property   1 201-209 S 81 Hwy 0.1% 1/31/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 8,216 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.06 Property   1 701 Richmond Ave 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 9,576 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.07 Property   1 10108 NE 23rd St 0.1% 2/4/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 5,716 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.08 Property   1 2130 Martin Luther King Jr Pky 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 9,576 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.09 Property   1 10700 N Rockwell Ave 0.1% 2/5/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,384 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.10 Property   1 223 N Walton Blvd 0.1% 2/3/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 8,776 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.11 Property   1 4635  S Broadway 0.1% 1/30/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,618 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.12 Property   1 802 W Owen K Garriott Rd 0.1% 2/7/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 7,150 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.13 Property   1 2219  S Seneca St 0.1% 1/30/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 13,976 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.14 Property   1 2445 SW 29th 0.1% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 5,036 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.15 Property   1 3540  S Broadway 0.1% 2/4/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 8,258 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.16 Property   1 1105 W Britton Rd 0.1% 2/4/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 5,016 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.17 Property   1 1315  W Broadway 0.1% 1/31/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,918 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.18 Property   1 1109  S Air Depot  Rd 0.1% 2/4/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 5,576 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.19 Property   1 1020  N Main St 0.1% 1/30/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,240 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.20 Property   1 1516  S Main 0.1% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,667 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.21 Property   1 2019 Oklahoma Ave 0.1% 1/30/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 7,757 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.22 Property   1 625 S 291 Hwy 0.1% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 7,176 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.23 Property   1 3310 S 24th St 0.1% 2/3/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 8,595 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.24 Property   1 131 12th Ave NE 0.1% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 7,176 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.25 Property   1 601 E North Ave 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,400 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.26 Property   1 4363 Southwest Blvd 0.1% 2/7/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 9,200 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.27 Property   1 913 S Belt 0.1% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 10,023 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.28 Property   1 120 O Street 0.1% 2/3/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 8,040 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.29 Property   1 3200 W Sunset 0.1% 2/3/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 7,968 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.30 Property   1 6404  NW Cache Rd. 0.1% 1/31/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 5,576 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.31 Property   1 2700  E University Ave 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 5,476 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.32 Property   1 955 N K-15 0.1% 1/30/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 7,526 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.33 Property   1 4501 S 50th 0.1% 2/3/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 10,182 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.34 Property   1 735 E Front Street 0.1% 1/29/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,576 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.35 Property   1 515 West Main St 0.1% 1/31/2020     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,400 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.36 Property   1 1504  Porter  Wagaoner Blvd 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 8,614 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.37 Property   1 3390  E 14th St 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,338 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.38 Property   1 229 Army Post Road 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 5,476 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.39 Property   1 12101 S Western 0.1% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,357 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.40 Property   1 1812  Galvin Rd South 0.1% 2/3/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,441 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.41 Property   1 1430  W 7th St 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 5,033 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.42 Property   1 220 First Street 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,686 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.43 Property   1 1115  E 7th St 0.1% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 12,500 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.44 Property   1 609 NE 12th St 0.1% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 7,256 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.45 Property   1 257 E State Hwy 152 0.1% 2/5/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,417 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.46 Property   1 610 Hwy 71 N 0.1% 2/5/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,704 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.47 Property   1 523 S Broadway 0.0% 1/30/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 8,000 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.48 Property   1 13345 Q Street 0.0% 2/3/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,417 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.49 Property   1 335 W 7th 0.0% 1/30/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 5,576 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.50 Property   1 10610  S Blue Ridge Blvd 0.0% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 10,424 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.51 Property   1 316 SE M-291 0.0% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,300 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.52 Property   1 1100 N Rockwell 0.0% 2/5/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 6,411 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.53 Property   1 6227  Troost Ave 0.0% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 7,018 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.54 Property   1 6740  Douglas Ave 0.0% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 3,696 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.55 Property   1 404 W Taylor 0.0% 2/2/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 5,573 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.56 Property   1 857 S Odell 0.0% 2/1/2021     100.0% 6/6/2021 Yes O'Reilly Automotive Stores, Inc. 7,267 100.0% 12/31/2036 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan   8 U-Haul SAC 20 3.7% Various 59.1% 40.3% 93.5%                                
10.01 Property   1 U-Haul At Peters St 1.4% 4/19/2021     89.4% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 U-Haul of Lemon Grove 0.5% 4/14/2021     97.2% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 U-Haul At Route 37 0.3% 4/13/2021     97.9% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.04 Property   1 U-Haul At Airline Blvd 0.3% 4/22/2021     96.2% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.05 Property   1 U-Haul Of Arlington 0.3% 4/15/2021     90.8% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.06 Property   1 U-Haul At Main & Lindsay 0.3% 4/15/2021     99.0% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.07 Property   1 U-Haul At San Pedro 0.3% 4/8/2021     93.5% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.08 Property   1 U-Haul of Bend 0.1% 4/15/2021     99.0% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 335 West 16th Street 3.6% 4/27/2021 60.6% 60.6% 100.0% 6/6/2021 Yes Chelgram (SVA) / ADT 55,000 100.0% 6/30/2042 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 Culver City Fee 3.0% 2/26/2021 57.1% 57.1% 100.0% 6/6/2021 Yes Culver City Tenant, LLC 112,199 100.0% 5/31/2120 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   4 Union Square Mixed Use Portfolio 2.8% 5/3/2021 51.5% 51.5% 97.4%                                
13.01 Property   1 58-60 West 14th Street 1.4% 5/3/2021     94.6% 5/26/2021 No Foot Locker 4,000 14.7% 5/31/2029 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.02 Property   1 18 East 14th Street 1.0% 5/3/2021     100.0% 5/26/2021 No Taco Bell 2,000 10.5% 3/31/2035 Sha Ran Kim & Sha Ron Kim 750 3.9% 5/31/2023 NAP NAP NAP NAP NAP NAP
13.03 Property   1 20 East 14th Street 0.4% 5/3/2021     100.0% 5/26/2021 No Wendy's 3,200 35.4% 12/31/2030 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.04 Property   1 17 East 13th Street 0.0% 5/3/2021     100.0% 6/6/2021 Yes Sum Yung Gai, LLC 1,200 100.0% 1/31/2033 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 Fisker Corporate Headquarters 2.7% 4/8/2021 58.7% 58.7% 100.0% 6/1/2021 Yes Fisker Group Inc. 78,540 100.0% 10/31/2026 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 Chase Tower 2.6% 3/2/2021 65.0% 65.0% 87.4% 3/31/2021 No Steptoe & Johnson PLLC 80,521 28.3% 2/28/2023 Douglas Parking, LLC 29,638 10.4% 2/28/2023 Kay Casto & Chaney, PLLC 19,618 6.9% 6/30/2025 Dinsmore & Shohl LLP 19,346
16 Loan   1 iPark 84 Innovation Center 2.6% 3/24/2021 58.5% 58.5% 92.3% 2/28/2021 No Global Foundries 316,313 33.7% 9/1/2027 IBM 107,210 11.4% 12/31/2022 Great Point Capital Fund A, LP 100,000 10.7% 3/31/2031 Crepini 90,962
17 Loan   1 100 East California Ave 2.6% 4/6/2021 63.5% 63.5% 100.0% 6/6/2021 Yes Kern County 166,565 100.0% 4/30/2047 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 252 Atlantic Avenue 2.4% 3/1/2021 51.5% 51.5% 100.0% 4/1/2021 No Michaels 26,829 59.2% 3/31/2031 Blink Fitness 14,752 32.6% 4/30/2031 TD Bank 3,054 6.7% 7/31/2036 Pure Green 663
19 Loan   1 Holiday Inn Express San Diego 1.7% 4/21/2021 51.4% 51.4% 52.1% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 1985 Marcus 1.7% 2/12/2021 73.8% 58.5% 92.4% 3/9/2021 No JPMorgan Chase 76,126 24.4% 10/31/2030 Integra MLTC, Inc. 38,474 12.3% 8/31/2031 Garden City Group 28,533 9.1% 5/31/2022 Hull & Company 23,831
21 Loan   1 Truax Office 1.6% 4/1/2021 65.1% 51.0% 96.0% 5/1/2021 No Cengage Learning 19,529 30.5% 3/31/2024 Fresh Concepts 5,670 8.9% 10/31/2024 Axene Health Partners 4,781 7.5% 3/31/2023 Truax Management (TMG) 4,263
22 Loan   3 Alabama Hilton Portfolio 1.5% 12/1/2020 77.1% 57.9% 67.8%                                
22.01 Property   1 Homewood Suites Mobile East Bay Daphne 0.5% 12/1/2020     80.8% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.02 Property   1 Hampton Inn Mobile East Bay Daphne 0.5% 12/1/2020     62.4% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.03 Property   1 Hilton Garden Inn Mobile East Bay Daphne 0.5% 12/1/2020     62.6% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Accenture San Antonio 1.4% 4/27/2021 61.9% 55.3% 100.0% 6/6/2021 Yes Accenture Federal Services 89,928 100.0% 12/31/2030 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 All World Storage Romeoville 1.4% 5/30/2021 64.8% 58.5% 85.8% 3/31/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 1-11 South Market Street 1.3% 1/28/2021 65.2% 63.0% 100.0% 6/6/2021 Yes Statco Inc. 250,000 100.0% 2/28/2031 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 DoubleTree Spokane 1.2% 4/27/2021 39.9% 39.9% 47.2% 4/30/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 475 Oakmead 1.2% 4/12/2021 45.3% 45.3% 100.0% 6/1/2021 Yes Alpha and Omega Semiconductor 57,310 100.0% 4/30/2030 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 Fordham Road 1.2% 4/28/2021 60.2% 54.2% 100.0% 4/22/2021 No Planet Fitness 16,000 57.5% 7/31/2030 Nails on 7th 3,260 11.7% 11/30/2031 Affinity Health 3,220 11.6% 10/31/2025 Metro PCS 2,500
29 Loan   1 500 W 190th 1.1% 3/8/2021 55.0% 55.0% 89.9% 5/1/2021 No TireCo, Inc. 55,312 49.3% 5/31/2034 Episource, LLC 17,551 15.6% 4/30/2026 Guru Denim 12,669 11.3% 7/31/2022 Ruggable, LLC 12,657
30 Loan   1 University Blvd MOB 1.0% 4/23/2021 71.6% 65.3% 93.1% 5/1/2021 No Fusion Learning, Inc. 8,703 21.9% 11/30/2026 Fondren Orthopedic 4,000 10.1% 8/31/2031 Select Physical Therapy 3,655 9.2% 12/31/2031 Telfair Pediatric PA 3,000
31 Loan   1 Bonanza Shopping Center 1.0% 4/13/2021 63.8% 63.8% 100.0% 6/1/2021 No Mariana's Supermarket 29,014 37.6% 12/31/2040 Ross Dress for Less, Inc.  26,170 33.9% 1/31/2026 Jack In The Box 2,502 3.2% 6/30/2024 Boca Dental 2,255
32 Loan   1 Mission Promenade 1.0% 11/25/2020 60.3% 58.9% 85.5% 5/18/2021 No El Jefe & Señor Sushi 6,180 13.6% 6/1/2034 Kash Wholesale 5,808 12.8% 10/31/2030 U.S. Bank National Association 4,011 8.9% 9/30/2024 The District Salon Suites 3,612
33 Loan   1 Residence Inn Florence 0.9% 1/23/2020 67.5% 54.5% 53.7% 3/31/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan   1 5550 Macadam 0.9% 2/3/2021 60.8% 47.6% 89.0% 4/1/2021 No Erickson Air-Crane 18,099 41.9% 6/30/2025 InfoGroup Northwest 7,316 17.0% 4/30/2027 Rainrock Treatment Center 3,926 9.1% 12/31/2023 Dan Ruediger 3,360
35 Loan   1 Pepsi Distribution Center 0.9% 5/5/2021 64.6% 64.6% 100.0% 6/6/2021 Yes P-Americas, LLC 150,000 100.0% 7/14/2028 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Palmetto Self Storage 0.8% 12/8/2020 55.9% 55.9% 94.6% 4/26/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 Bowie Commons 0.8% 4/21/2021 68.9% 57.3% 95.9% 5/24/2021 No Publix 45,600 57.5% 3/31/2031 Tennessee Toddles 6,451 8.1% 4/30/2028 Anytime Fitness 6,427 8.1% 4/30/2025 Nando's 3,760
38 Loan   3 Greenpoint Portfolio 0.6% 4/6/2021 62.8% 62.8% 100.0%                                
38.01 Property   1 102 Eagle Street 0.2% 4/6/2021     100.0% 6/1/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38.02 Property   1 195 Nassau Avenue 0.2% 4/6/2021     100.0% 6/1/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38.03 Property   1 266 Nassau Avenue 0.2% 4/6/2021     100.0% 6/1/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 654 Broadway 0.6% 4/21/2021 62.5% 62.5% 86.4% 3/26/2021 No City MD 5,396 28.9% 4/30/2029 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan   1 135 Brown Place 0.5% 3/9/2021 59.3% 59.3% 100.0% 4/1/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   5 El Sueno Portfolio 0.5% 12/14/2020 64.3% 51.2% 97.5%                                
41.01 Property   1 Estrella 0.2% 12/14/2020     98.1% 4/1/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.02 Property   1 Sunland 0.1% 12/14/2020     97.3% 4/1/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.03 Property   1 Shady Lane 0.1% 12/14/2020     100.0% 4/1/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.04 Property   1 Sandia 0.1% 12/14/2020     96.8% 4/1/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.05 Property   1 Kays Place 0.0% 12/14/2020     87.5% 4/1/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan   1 20 Carter Drive 0.5% 4/20/2021 64.7% 51.2% 100.0% 6/6/2021 Yes Brook & Whittle LTD 69,900 100.0% 3/31/2033 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   2 NJ Flex Portfolio 0.4% 2/4/2021 47.4% 47.4% 100.0%                                
43.01 Property   1 Belleville 0.2% 2/4/2021     100.0% 2/10/2021 No Panaram International Trading Co. 6,000 20.3% 10/31/2027 Jersey Production LLC 6,000 20.3% 9/30/2027 Salem Manufacturing Corp. 6,000 20.3% 10/31/2027 E & L Fabrication 5,250
43.02 Property   1 Woodland Park 0.2% 2/4/2021     100.0% 2/10/2021 No Innovative Cosmetic Concepts 14,500 45.5% 2/28/2027 Packrite Movers llc  12,500 39.2% 2/28/2027 Tribeca Beverage LLC 4,850 15.2% 2/28/2027 NAP NAP
44 Loan   1 2530 North Orchard Street 0.4% 4/15/2021 64.2% 64.2% 100.0% 3/5/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan   1 ABC Self Storage 0.4% 4/14/2021 62.5% 62.5% 76.9% 4/8/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan   1 Walgreens Snellville 0.3% 3/25/2021 62.5% 62.5% 100.0% 6/6/2021 Yes Walgreens 14,820 100.0% 2/28/2032 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan   1 Walgreens - Newberg OR 0.3% 3/7/2021 63.8% 52.5% 100.0% 6/6/2021 Yes Walgreens 14,418 100.0% 1/31/2032 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

  

 

BMARK 2021-B27 Annex A-1                                                
                                                   
                                                   
                                                   
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($)
              6       6                            
1 Loan   1 Burlingame Point 7.7% NAP NAP NAP NAP NAP NAP 1/20/2021 NAP 1/20/2021 12/24/2020 10% Yes - AE Fee NAP NAP NAP NAP 0 Springing 0
2 Loan   33 Equus Industrial Portfolio 6.2%                                   0 Springing 0
2.01 Property   1 375 Kenyon Road 0.5% NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.02 Property   1 1006 Centerpoint Drive 0.4% NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.03 Property   1 1125 Vaughn Parkway 0.4% NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.04 Property   1 261 Development Drive 0.4% NAP NAP NAP NAP NAP NAP 3/29/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.05 Property   1 Graystone - Snowden Bridge 0.4% NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.06 Property   1 1010 Centerpoint Drive 0.4% NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.07 Property   1 Lot 11 0.4% NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.08 Property   1 40 Tyson Drive 0.3% NAP NAP NAP NAP NAP NAP 3/25/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.09 Property   1 1020 Centerpoint Drive 0.3% NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.10 Property   1 75 Tyson Drive 0.3% NAP NAP NAP NAP NAP NAP 3/29/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.11 Property   1 1042 Fred White Boulevard 0.2% NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.12 Property   1 3516 South Military Highway 0.2% NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.13 Property   1 104 Challenger Drive  0.2% 20.0% 12/31/2024 NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.14 Property   1 1115 Vaughn Parkway 0.2% NAP NAP NAP NAP NAP NAP 3/26/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.15 Property   1 1335 Northmeadow Parkway 0.1% NAP NAP NAP NAP NAP NAP 3/9/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.16 Property   1 250 Hembree Park Drive 0.1% 18.6% 4/30/2023 Emser Tile 8,136 8.6% 1/31/2022 3/8/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.17 Property   1 660 Hembree Parkway 0.1% 5.7% 12/31/2023 NAP NAP NAP NAP 3/8/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.18 Property   1 11820 Wills Road 0.1% NAP NAP NAP NAP NAP NAP 3/5/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.19 Property   1 1325 Northmeadow Parkway 0.1% NAP NAP NAP NAP NAP NAP 3/9/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.20 Property   1 11545 Wills Road 0.1% NAP NAP NAP NAP NAP NAP 3/9/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.21 Property   1 1350 Northmeadow Parkway 0.1% NAP NAP NAP NAP NAP NAP 3/9/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.22 Property   1 1175 Northmeadow Parkway 0.1% NAP NAP NAP NAP NAP NAP 3/30/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.23 Property   1 1125 Northmeadow Parkway 0.1% NAP NAP NAP NAP NAP NAP 3/30/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.24 Property   1 1250 Northmeadow Parkway 0.1% NAP NAP NAP NAP NAP NAP 3/11/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.25 Property   1 11390 Old Roswell Road 0.1% 12.7% 10/31/2024 AlzChem 4,861 10.2% 2/28/2025 3/9/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.26 Property   1 1150 Northmeadow Parkway 0.1% NAP NAP NAP NAP NAP NAP 3/11/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.27 Property   1 1200 Northmeadow Parkway 0.1% 13.8% 9/30/2021 Stewart R Browne Mfg 7,541 11.9% 2/29/2024 3/11/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.28 Property   1 1100 Northmeadow Parkway 0.1% 7.5% 5/31/2023 Halle Properties L.L.C 2,696 5.3% 11/30/2025 3/11/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.29 Property   1 11810 Wills Road 0.1% NAP NAP NAP NAP NAP NAP 3/5/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.30 Property   1 1115 Northmeadow Parkway 0.1% NAP NAP NAP NAP NAP NAP 3/9/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.31 Property   1 1225 Northmeadow Parkway 0.1% NAP NAP NAP NAP NAP NAP 3/30/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.32 Property   1 1400 Hembree Road 0.1% NAP NAP NAP NAP NAP NAP 3/30/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
2.33 Property   1 11800 Wills Road 0.1% NAP NAP NAP NAP NAP NAP 3/5/2021 NAP 3/29/2021 NAP NAP No Fee NAP NAP NAP NAP      
3 Loan   1 375 Pearl Street 6.0% 12.6% 9/23/2039 NAP NAP NAP NAP 4/21/2021 NAP 4/21/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0
4 Loan   1 Colonnade Corporate Center 5.5% 8.0% 3/31/2025 The Onin Group 24,021 5.7% 8/31/2031 4/26/2021 NAP 4/26/2021 NAP NAP No Fee NAP NAP NAP NAP 200,000 137,411 15,504
5 Loan   1 Amazon Seattle 4.7% NAP NAP NAP NAP NAP NAP 3/11/2021 NAP 3/11/2021 3/11/2021 11% No Fee NAP NAP NAP NAP 0 Springing 0
6 Loan   1 4500 Academy Road Distribution Center 4.6% NAP NAP NAP NAP NAP NAP 4/27/2021 NAP 4/27/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0
7 Loan   18 Upper West Side and Brooklyn Heights Portfolio 4.6%                                   173,066 173,066 0
7.01 Property   1 99 Joralemon 0.7% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.02 Property   1 82 Pierrepont 0.4% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.03 Property   1 44 W 69th Street 0.3% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.04 Property   1 19-21 W 68th Street 0.3% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.05 Property   1 46 W 70th Street 0.3% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.06 Property   1 150 Columbia Heights 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.07 Property   1 46 W 69th Street 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.08 Property   1 30 W 71st Street 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.09 Property   1 198 Columbia Heights 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.10 Property   1 196 Columbia Heights 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.11 Property   1 9 Montague 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.12 Property   1 6 Pierrepont 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.13 Property   1 23 W 68th Street 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.14 Property   1 17 W 68th Street 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.15 Property   1 12 W 76th Street 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.16 Property   1 32 W 71st Street 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.17 Property   1 53 W 73rd Street 0.2% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
7.18 Property   1 219 W 71st Street 0.1% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP      
8 Loan   1 105 West 125th Street 4.1% 9.5% 1/31/2029 Sheltering Arms 12,930 8.5% 12/31/2025 5/6/2021 NAP 5/6/2021 NAP NAP No Leasehold 5/31/2076 None 233,989 Yes 21,500 3,071 297
9 Loan   56 O'Reilly Auto Parts Portfolio 3.7%                                   0 Springing 0
9.01 Property   1 12517  E US 40 Hwy 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.02 Property   1 1525  Cornhusker 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/11/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP      
9.03 Property   1 4600  NE Vivion Rd 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/16/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.04 Property   1 202 N Perkins Rd 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.05 Property   1 201-209 S 81 Hwy 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.06 Property   1 701 Richmond Ave 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP      
9.07 Property   1 10108 NE 23rd St 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/17/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.08 Property   1 2130 Martin Luther King Jr Pky 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.09 Property   1 10700 N Rockwell Ave 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.10 Property   1 223 N Walton Blvd 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.11 Property   1 4635  S Broadway 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.12 Property   1 802 W Owen K Garriott Rd 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/16/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.13 Property   1 2219  S Seneca St 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.14 Property   1 2445 SW 29th 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/17/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.15 Property   1 3540  S Broadway 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.16 Property   1 1105 W Britton Rd 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/16/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.17 Property   1 1315  W Broadway 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.18 Property   1 1109  S Air Depot  Rd 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.19 Property   1 1020  N Main St 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.20 Property   1 1516  S Main 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/18/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.21 Property   1 2019 Oklahoma Ave 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/16/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.22 Property   1 625 S 291 Hwy 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/16/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.23 Property   1 3310 S 24th St 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/11/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.24 Property   1 131 12th Ave NE 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/16/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.25 Property   1 601 E North Ave 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.26 Property   1 4363 Southwest Blvd 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.27 Property   1 913 S Belt 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/18/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.28 Property   1 120 O Street 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP      
9.29 Property   1 3200 W Sunset 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.30 Property   1 6404  NW Cache Rd. 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.31 Property   1 2700  E University Ave 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.32 Property   1 955 N K-15 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.33 Property   1 4501 S 50th 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/11/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.34 Property   1 735 E Front Street 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.35 Property   1 515 West Main St 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.36 Property   1 1504  Porter  Wagaoner Blvd 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/16/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.37 Property   1 3390  E 14th St 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.38 Property   1 229 Army Post Road 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.39 Property   1 12101 S Western 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/17/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.40 Property   1 1812  Galvin Rd South 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.41 Property   1 1430  W 7th St 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.42 Property   1 220 First Street 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.43 Property   1 1115  E 7th St 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.44 Property   1 609 NE 12th St 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.45 Property   1 257 E State Hwy 152 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.46 Property   1 610 Hwy 71 N 0.1% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.47 Property   1 523 S Broadway 0.0% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.48 Property   1 13345 Q Street 0.0% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/12/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP      
9.49 Property   1 335 W 7th 0.0% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.50 Property   1 10610  S Blue Ridge Blvd 0.0% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/16/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.51 Property   1 316 SE M-291 0.0% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/16/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.52 Property   1 1100 N Rockwell 0.0% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.53 Property   1 6227  Troost Ave 0.0% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.54 Property   1 6740  Douglas Ave 0.0% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP No Fee NAP NAP NAP NAP      
9.55 Property   1 404 W Taylor 0.0% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/10/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP      
9.56 Property   1 857 S Odell 0.0% NAP NAP NAP NAP NAP NAP 2/18/2021 NAP 2/18/2021 NAP NAP No Fee NAP NAP NAP NAP      
10 Loan   8 U-Haul SAC 20 3.7%                                   230,529 Springing 0
10.01 Property   1 U-Haul At Peters St 1.4% NAP NAP NAP NAP NAP NAP 4/15/2021 NAP 4/15/2021 NAP NAP No Fee NAP NAP NAP NAP      
10.02 Property   1 U-Haul of Lemon Grove 0.5% NAP NAP NAP NAP NAP NAP 4/15/2021 NAP 4/15/2021 4/15/2021 17% No Fee NAP NAP NAP NAP      
10.03 Property   1 U-Haul At Route 37 0.3% NAP NAP NAP NAP NAP NAP 4/15/2021 NAP 4/15/2021 NAP NAP No Fee NAP NAP NAP NAP      
10.04 Property   1 U-Haul At Airline Blvd 0.3% NAP NAP NAP NAP NAP NAP 4/15/2021 NAP 4/15/2021 NAP NAP No Fee NAP NAP NAP NAP      
10.05 Property   1 U-Haul Of Arlington 0.3% NAP NAP NAP NAP NAP NAP 4/15/2021 NAP 4/15/2021 NAP NAP No Fee NAP NAP NAP NAP      
10.06 Property   1 U-Haul At Main & Lindsay 0.3% NAP NAP NAP NAP NAP NAP 4/15/2021 NAP 4/15/2021 NAP NAP No Fee NAP NAP NAP NAP      
10.07 Property   1 U-Haul At San Pedro 0.3% NAP NAP NAP NAP NAP NAP 4/15/2021 NAP 4/15/2021 NAP NAP No Fee NAP NAP NAP NAP      
10.08 Property   1 U-Haul of Bend 0.1% NAP NAP NAP NAP NAP NAP 4/15/2021 NAP 4/15/2021 NAP NAP No Fee NAP NAP NAP NAP      
11 Loan   1 335 West 16th Street 3.6% NAP NAP NAP NAP NAP NAP 5/10/2021 NAP 5/11/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0
12 Loan   1 Culver City Fee 3.0% NAP NAP NAP NAP NAP NAP 3/12/2021 NAP 3/12/2021 3/12/2021 12% No Fee NAP NAP NAP NAP 37,997 12,666 0
13 Loan   4 Union Square Mixed Use Portfolio 2.8%                                   126,765 126,765 24,009
13.01 Property   1 58-60 West 14th Street 1.4% NAP NAP NAP NAP NAP NAP 5/18/2021 NAP 5/18/2021 NAP NAP No Fee NAP NAP NAP NAP      
13.02 Property   1 18 East 14th Street 1.0% NAP NAP NAP NAP NAP NAP 5/18/2021 NAP 5/18/2021 NAP NAP No Fee NAP NAP NAP NAP      
13.03 Property   1 20 East 14th Street 0.4% NAP NAP NAP NAP NAP NAP 5/18/2021 NAP 5/18/2021 NAP NAP No Fee NAP NAP NAP NAP      
13.04 Property   1 17 East 13th Street 0.0% NAP NAP NAP NAP NAP NAP 5/18/2021 NAP 5/18/2021 NAP NAP No Fee NAP NAP NAP NAP      
14 Loan   1 Fisker Corporate Headquarters 2.7% NAP NAP NAP NAP NAP NAP 4/14/2021 NAP 4/13/2021 4/13/2021 12% No Fee NAP NAP NAP NAP 0 Springing 0
15 Loan   1 Chase Tower 2.6% 6.8% 5/31/2026 Brown, Edwards & Company, LLP 15,199 5.3% 8/31/2027 3/2/2021 NAP 3/2/2021 NAP NAP No Fee NAP NAP NAP NAP 185,359 35,913 0
16 Loan   1 iPark 84 Innovation Center 2.6% 9.7% 5/31/2031 eMagin 62,673 6.7% 12/1/2030 4/9/2021 NAP 4/6/2021, 4/23/2021 NAP NAP No Fee / Leasehold 8/31/2116 None 1 No 174,216 34,843 0
17 Loan   1 100 East California Ave 2.6% NAP NAP NAP NAP NAP NAP 4/16/2021 NAP 4/16/2021 4/16/2021 7% No Fee NAP NAP NAP NAP 74,255 37,127 15,218
18 Loan   1 252 Atlantic Avenue 2.4% 1.5% 10/5/2028 NAP NAP NAP NAP 4/20/2021 NAP 4/20/2021 NAP NAP No Fee NAP NAP NAP NAP 53,763 7,680 9,483
19 Loan   1 Holiday Inn Express San Diego 1.7% NAP NAP NAP NAP NAP NAP 4/27/2021 NAP 4/27/2021 4/27/2021 18% No Fee NAP NAP NAP NAP 35,354 11,785 125,191
20 Loan   1 1985 Marcus 1.7% 7.6% 7/31/2028 PharMerica Corporation 22,500 7.2% 1/31/2031 7/1/2020 NAP 7/1/2020 NAP NAP No Fee NAP NAP NAP NAP 374,559 187,280 0
21 Loan   1 Truax Office 1.6% 6.7% 6/4/2033 Margarita's Restaurant 4,038 6.3% 11/30/2030 10/30/2020 NAP 10/30/2020 10/29/2020 7% No Fee NAP NAP NAP NAP 76,352 19,088 1,362
22 Loan   3 Alabama Hilton Portfolio 1.5%                                   110,697 22,139 32,752
22.01 Property   1 Homewood Suites Mobile East Bay Daphne 0.5% NAP NAP NAP NAP NAP NAP 3/18/2021 NAP 3/18/2021 NAP NAP No Fee NAP NAP NAP NAP      
22.02 Property   1 Hampton Inn Mobile East Bay Daphne 0.5% NAP NAP NAP NAP NAP NAP 3/18/2021 NAP 3/18/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP      
22.03 Property   1 Hilton Garden Inn Mobile East Bay Daphne 0.5% NAP NAP NAP NAP NAP NAP 3/18/2021 NAP 3/18/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP      
23 Loan   1 Accenture San Antonio 1.4% NAP NAP NAP NAP NAP NAP 4/12/2021 NAP 4/27/2021 NAP NAP No Fee NAP NAP NAP NAP 277,084 27,708 12,018
24 Loan   1 All World Storage Romeoville 1.4% NAP NAP NAP NAP NAP NAP 4/23/2021 NAP 4/23/2021 NAP NAP No Fee NAP NAP NAP NAP 15,484 7,742 0
25 Loan   1 1-11 South Market Street 1.3% NAP NAP NAP NAP NAP NAP 2/8/2021 NAP 2/5/2021 NAP NAP No Fee NAP NAP NAP NAP 56,103 28,051 5,688
26 Loan   1 DoubleTree Spokane 1.2% NAP NAP NAP NAP NAP NAP 5/5/2021 NAP 5/5/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0
27 Loan   1 475 Oakmead 1.2% NAP NAP NAP NAP NAP NAP 3/23/2021 NAP 3/23/2021 3/23/2021 18% No Fee NAP NAP NAP NAP 85,923 28,641 0
28 Loan   1 Fordham Road 1.2% 9.0% 5/31/2024 Vitamin Shoppe 1,200 4.3% 5/31/2022 4/30/2021 NAP 4/30/2021 NAP NAP No Fee NAP NAP NAP NAP 396,605 66,100 0
29 Loan   1 500 W 190th 1.1% 11.3% 9/30/2022 DK Express, Inc. 2,589 2.3% 8/31/2022 5/5/2021 NAP 5/5/2021 5/5/2021 15% No Fee NAP NAP NAP NAP 185,669 30,945 115,127
30 Loan   1 University Blvd MOB 1.0% 7.6% 7/31/2028 5 Star Dental, Dr. Minhly Nguyen 3,000 7.6% 6/30/2026 5/11/2021 NAP 5/11/2021 NAP NAP No Fee NAP NAP NAP NAP 37,367 18,864 7,426
31 Loan   1 Bonanza Shopping Center 1.0% 2.9% 3/31/2022 Cindy's Hair Affair Salon 1,760 2.3% 2/28/2023 4/6/2021 NAP 5/24/2021 NAP NAP No Fee NAP NAP NAP NAP 14,309 4,770 0
32 Loan   1 Mission Promenade 1.0% 8.0% 12/31/2030 County of Los Angeles 2,744 6.1% 12/31/2026 12/11/2020 NAP 12/11/2020 12/11/2020 7% No Fee NAP NAP NAP NAP 20,030 10,015 0
33 Loan   1 Residence Inn Florence 0.9% NAP NAP NAP NAP NAP NAP 2/11/2020 NAP 2/11/2020 NAP NAP No Fee NAP NAP NAP NAP 34,750 11,583 0
34 Loan   1 5550 Macadam 0.9% 7.8% 1/31/2023 Lenz Financial Group 3,310 7.7% 2/28/2022 4/2/2021 NAP 4/22/2021 4/27/2021 13% No Fee NAP NAP NAP NAP 123,468 15,433 5,131
35 Loan   1 Pepsi Distribution Center 0.9% NAP NAP NAP NAP NAP NAP 5/5/2021 NAP 4/24/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0
36 Loan   1 Palmetto Self Storage 0.8% NAP NAP NAP NAP NAP NAP 11/20/2020 NAP 11/16/2020 NAP NAP No Fee NAP NAP NAP NAP 19,453 6,484 0
37 Loan   1 Bowie Commons 0.8% 4.7% 7/31/2027 Fairview Family Dentistry 1,982 2.5% 2/28/2027 5/3/2021 NAP 5/4/2021 NAP NAP No Fee NAP NAP NAP NAP 62,248 12,450 0
38 Loan   3 Greenpoint Portfolio 0.6%                                   12,539 3,135 4,609
38.01 Property   1 102 Eagle Street 0.2% NAP NAP NAP NAP NAP NAP 5/14/2021 NAP 5/17/2021 NAP NAP No Fee NAP NAP NAP NAP      
38.02 Property   1 195 Nassau Avenue 0.2% NAP NAP NAP NAP NAP NAP 5/14/2021 NAP 5/14/2021 NAP NAP No Fee NAP NAP NAP NAP      
38.03 Property   1 266 Nassau Avenue 0.2% NAP NAP NAP NAP NAP NAP 5/14/2021 NAP 5/14/2021 NAP NAP No Fee NAP NAP NAP NAP      
39 Loan   1 654 Broadway 0.6% NAP NAP NAP NAP NAP NAP 4/27/2021 NAP 4/26/2021 NAP NAP No Fee NAP NAP NAP NAP 58,108 8,483 10,086
40 Loan   1 135 Brown Place 0.5% NAP NAP NAP NAP NAP NAP 4/30/2021 NAP 5/3/2021 NAP NAP No Fee NAP NAP NAP NAP 1,674 419 1,628
41 Loan   5 El Sueno Portfolio 0.5%                                   4,135 2,067 1,847
41.01 Property   1 Estrella 0.2% NAP NAP NAP NAP NAP NAP 3/1/2021 NAP 3/3/2021 NAP NAP No Fee NAP NAP NAP NAP      
41.02 Property   1 Sunland 0.1% NAP NAP NAP NAP NAP NAP 3/4/2021 NAP 3/3/2021 NAP NAP Yes - AO Fee NAP NAP NAP NAP      
41.03 Property   1 Shady Lane 0.1% NAP NAP NAP NAP NAP NAP 3/3/2021 NAP 3/3/2021 NAP NAP No Fee NAP NAP NAP NAP      
41.04 Property   1 Sandia 0.1% NAP NAP NAP NAP NAP NAP 3/3/2021 NAP 3/3/2021 NAP NAP No Fee NAP NAP NAP NAP      
41.05 Property   1 Kays Place 0.0% NAP NAP NAP NAP NAP NAP 3/3/2021 NAP 3/3/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP      
42 Loan   1 20 Carter Drive 0.5% NAP NAP NAP NAP NAP NAP 4/26/2021 NAP 4/26/2021 NAP NAP No Fee NAP NAP NAP NAP 0 8,355 0
43 Loan   2 NJ Flex Portfolio 0.4%                                   8,843 8,843 4,445
43.01 Property   1 Belleville 0.2% 17.8% 9/30/2027 Precision Specialties inc. 3,250 11.0% 10/31/2027 2/17/2021 NAP 2/17/2021 NAP NAP No Fee NAP NAP NAP NAP      
43.02 Property   1 Woodland Park 0.2% NAP NAP NAP NAP NAP NAP 2/19/2021 NAP 2/18/2021 NAP NAP Yes - AE Fee NAP NAP NAP NAP      
44 Loan   1 2530 North Orchard Street 0.4% NAP NAP NAP NAP NAP NAP 5/12/2021 NAP 5/12/2021 NAP NAP No Fee NAP NAP NAP NAP 16,450 3,290 2,579
45 Loan   1 ABC Self Storage 0.4% NAP NAP NAP NAP NAP NAP 3/19/2021 NAP 3/19/2021 NAP NAP No Fee NAP NAP NAP NAP 29,249 5,850 0
46 Loan   1 Walgreens Snellville 0.3% NAP NAP NAP NAP NAP NAP 4/6/2021 NAP 4/6/2021 NAP NAP No Fee NAP NAP NAP NAP 0 Springing 0
47 Loan   1 Walgreens - Newberg OR 0.3% NAP NAP NAP NAP NAP NAP 3/22/2021 NAP 3/22/2021 3/22/2021 9% No Fee / Leasehold 1/1/2023 8 59,156 No 0 Springing 0

  

 

BMARK 2021-B27 Annex A-1                                                
                                                   
                                                   
                                                   
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) 
                                                   
1 Loan   1 Burlingame Point 7.7% Springing 0 Springing 32,205 0 Springing 0 0 0 0 0 122,730,124 Springing Unfunded Obligations Reserve (Upfront: $122,730,124.21), Ground Rent Reserve (Monthly: Springing) 0 0 NAP Hard Springing No
2 Loan   33 Equus Industrial Portfolio 6.2% Springing 0 Springing 0 0 Springing 7,151,732 0 0 0 0 21,697,043 Springing Earnout Reserve (Upfront: $18,819,523), Unfunded Obligations Reserve (Upfront: $2,877,520), PILOT Reserve (Monthly: Springing) 0 0 NAP Hard Springing Yes
2.01 Property   1 375 Kenyon Road 0.5%                                        
2.02 Property   1 1006 Centerpoint Drive 0.4%                                        
2.03 Property   1 1125 Vaughn Parkway 0.4%                                        
2.04 Property   1 261 Development Drive 0.4%                                        
2.05 Property   1 Graystone - Snowden Bridge 0.4%                                        
2.06 Property   1 1010 Centerpoint Drive 0.4%                                        
2.07 Property   1 Lot 11 0.4%                                        
2.08 Property   1 40 Tyson Drive 0.3%                                        
2.09 Property   1 1020 Centerpoint Drive 0.3%                                        
2.10 Property   1 75 Tyson Drive 0.3%                                        
2.11 Property   1 1042 Fred White Boulevard 0.2%                                        
2.12 Property   1 3516 South Military Highway 0.2%                                        
2.13 Property   1 104 Challenger Drive  0.2%                                        
2.14 Property   1 1115 Vaughn Parkway 0.2%                                        
2.15 Property   1 1335 Northmeadow Parkway 0.1%                                        
2.16 Property   1 250 Hembree Park Drive 0.1%                                        
2.17 Property   1 660 Hembree Parkway 0.1%                                        
2.18 Property   1 11820 Wills Road 0.1%                                        
2.19 Property   1 1325 Northmeadow Parkway 0.1%                                        
2.20 Property   1 11545 Wills Road 0.1%                                        
2.21 Property   1 1350 Northmeadow Parkway 0.1%                                        
2.22 Property   1 1175 Northmeadow Parkway 0.1%                                        
2.23 Property   1 1125 Northmeadow Parkway 0.1%                                        
2.24 Property   1 1250 Northmeadow Parkway 0.1%                                        
2.25 Property   1 11390 Old Roswell Road 0.1%                                        
2.26 Property   1 1150 Northmeadow Parkway 0.1%                                        
2.27 Property   1 1200 Northmeadow Parkway 0.1%                                        
2.28 Property   1 1100 Northmeadow Parkway 0.1%                                        
2.29 Property   1 11810 Wills Road 0.1%                                        
2.30 Property   1 1115 Northmeadow Parkway 0.1%                                        
2.31 Property   1 1225 Northmeadow Parkway 0.1%                                        
2.32 Property   1 1400 Hembree Road 0.1%                                        
2.33 Property   1 11800 Wills Road 0.1%                                        
3 Loan   1 375 Pearl Street 6.0% Springing 0 Springing 0 0 0 0 0 0 0 0 5,845,670 Springing Upfront Landlord Work Reserve (Upfront: $2,963,439), Rent Concession Reserve (Upfront: $2,882,231), Termination Fee Reserve (Monthly: Springing) 0 0 NAP Hard Springing Yes
4 Loan   1 Colonnade Corporate Center 5.5% 7,752 6,994 6,994 0 2,000,000 Springing 2,000,000 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes
5 Loan   1 Amazon Seattle 4.7% Springing 0 Springing 0 16,421,411 Springing 58,080,900 0 0 0 0 5,572,775 Springing Free Rent Reserve (Upfront: $5,572,775.41), Condominium Reserve (Monthly: Springing)  0 0 NAP Hard Springing Yes
6 Loan   1 4500 Academy Road Distribution Center 4.6% Springing 0 Springing 0 0 Springing 0 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes
7 Loan   18 Upper West Side and Brooklyn Heights Portfolio 4.6% Springing 0 4,347 0 0 0 0 0 0 0 188,996 0 0 NAP 0 0 NAP Springing Springing Yes
7.01 Property   1 99 Joralemon 0.7%                                        
7.02 Property   1 82 Pierrepont 0.4%                                        
7.03 Property   1 44 W 69th Street 0.3%                                        
7.04 Property   1 19-21 W 68th Street 0.3%                                        
7.05 Property   1 46 W 70th Street 0.3%                                        
7.06 Property   1 150 Columbia Heights 0.2%                                        
7.07 Property   1 46 W 69th Street 0.2%                                        
7.08 Property   1 30 W 71st Street 0.2%                                        
7.09 Property   1 198 Columbia Heights 0.2%                                        
7.10 Property   1 196 Columbia Heights 0.2%                                        
7.11 Property   1 9 Montague 0.2%                                        
7.12 Property   1 6 Pierrepont 0.2%                                        
7.13 Property   1 23 W 68th Street 0.2%                                        
7.14 Property   1 17 W 68th Street 0.2%                                        
7.15 Property   1 12 W 76th Street 0.2%                                        
7.16 Property   1 32 W 71st Street 0.2%                                        
7.17 Property   1 53 W 73rd Street 0.2%                                        
7.18 Property   1 219 W 71st Street 0.1%                                        
8 Loan   1 105 West 125th Street 4.1% 297 0 3,152 0 0 Springing 0 0 0 0 37,950 42,281 Springing Unfunded Obligations Reserve (Upfront: $42,281.10), Office Sublease Rents Reserve (Monthly: Springing) 0 0 NAP Hard Springing Yes
9 Loan   56 O'Reilly Auto Parts Portfolio 3.7% Springing 0 Springing 0 0 0 0 1,807,024 0 0 0 6,150,000 0 Zoning & Condemnation Reserve 0 0 NAP Hard In Place Yes
9.01 Property   1 12517  E US 40 Hwy 0.1%                                        
9.02 Property   1 1525  Cornhusker 0.1%                                        
9.03 Property   1 4600  NE Vivion Rd 0.1%                                        
9.04 Property   1 202 N Perkins Rd 0.1%                                        
9.05 Property   1 201-209 S 81 Hwy 0.1%                                        
9.06 Property   1 701 Richmond Ave 0.1%                                        
9.07 Property   1 10108 NE 23rd St 0.1%                                        
9.08 Property   1 2130 Martin Luther King Jr Pky 0.1%                                        
9.09 Property   1 10700 N Rockwell Ave 0.1%                                        
9.10 Property   1 223 N Walton Blvd 0.1%                                        
9.11 Property   1 4635  S Broadway 0.1%                                        
9.12 Property   1 802 W Owen K Garriott Rd 0.1%                                        
9.13 Property   1 2219  S Seneca St 0.1%                                        
9.14 Property   1 2445 SW 29th 0.1%                                        
9.15 Property   1 3540  S Broadway 0.1%                                        
9.16 Property   1 1105 W Britton Rd 0.1%                                        
9.17 Property   1 1315  W Broadway 0.1%                                        
9.18 Property   1 1109  S Air Depot  Rd 0.1%                                        
9.19 Property   1 1020  N Main St 0.1%                                        
9.20 Property   1 1516  S Main 0.1%                                        
9.21 Property   1 2019 Oklahoma Ave 0.1%                                        
9.22 Property   1 625 S 291 Hwy 0.1%                                        
9.23 Property   1 3310 S 24th St 0.1%                                        
9.24 Property   1 131 12th Ave NE 0.1%                                        
9.25 Property   1 601 E North Ave 0.1%                                        
9.26 Property   1 4363 Southwest Blvd 0.1%                                        
9.27 Property   1 913 S Belt 0.1%                                        
9.28 Property   1 120 O Street 0.1%                                        
9.29 Property   1 3200 W Sunset 0.1%                                        
9.30 Property   1 6404  NW Cache Rd. 0.1%                                        
9.31 Property   1 2700  E University Ave 0.1%                                        
9.32 Property   1 955 N K-15 0.1%                                        
9.33 Property   1 4501 S 50th 0.1%                                        
9.34 Property   1 735 E Front Street 0.1%                                        
9.35 Property   1 515 West Main St 0.1%                                        
9.36 Property   1 1504  Porter  Wagaoner Blvd 0.1%                                        
9.37 Property   1 3390  E 14th St 0.1%                                        
9.38 Property   1 229 Army Post Road 0.1%                                        
9.39 Property   1 12101 S Western 0.1%                                        
9.40 Property   1 1812  Galvin Rd South 0.1%                                        
9.41 Property   1 1430  W 7th St 0.1%                                        
9.42 Property   1 220 First Street 0.1%                                        
9.43 Property   1 1115  E 7th St 0.1%                                        
9.44 Property   1 609 NE 12th St 0.1%                                        
9.45 Property   1 257 E State Hwy 152 0.1%                                        
9.46 Property   1 610 Hwy 71 N 0.1%                                        
9.47 Property   1 523 S Broadway 0.0%                                        
9.48 Property   1 13345 Q Street 0.0%                                        
9.49 Property   1 335 W 7th 0.0%                                        
9.50 Property   1 10610  S Blue Ridge Blvd 0.0%                                        
9.51 Property   1 316 SE M-291 0.0%                                        
9.52 Property   1 1100 N Rockwell 0.0%                                        
9.53 Property   1 6227  Troost Ave 0.0%                                        
9.54 Property   1 6740  Douglas Ave 0.0%                                        
9.55 Property   1 404 W Taylor 0.0%                                        
9.56 Property   1 857 S Odell 0.0%                                        
10 Loan   8 U-Haul SAC 20 3.7% Springing 30,386 Springing 30,386 0 0 0 0 0 0 137,356 0 0 NAP 0 0 NAP Soft Springing Yes
10.01 Property   1 U-Haul At Peters St 1.4%                                        
10.02 Property   1 U-Haul of Lemon Grove 0.5%                                        
10.03 Property   1 U-Haul At Route 37 0.3%                                        
10.04 Property   1 U-Haul At Airline Blvd 0.3%                                        
10.05 Property   1 U-Haul Of Arlington 0.3%                                        
10.06 Property   1 U-Haul At Main & Lindsay 0.3%                                        
10.07 Property   1 U-Haul At San Pedro 0.3%                                        
10.08 Property   1 U-Haul of Bend 0.1%                                        
11 Loan   1 335 West 16th Street 3.6% Springing 0 917 0 0 0 0 0 0 0 0 442,504 0 Rent Reserve (Upfront: $242,504); Certificate of Occupancy (Upfront: $200,000) 0 0 NAP Hard Springing Yes
12 Loan   1 Culver City Fee 3.0% 0 0 Springing 0 0 Springing 0 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing No
13 Loan   4 Union Square Mixed Use Portfolio 2.8% 6,002 0 4,239 0 0 697 0 0 0 0 0 40,862 0 Taco Bell Rent Abatement Reserve (Upfront: $26,000), Foot Locker Rent Credit Reserve (Upfront: $14,862) 0 0 NAP Springing Springing Yes
13.01 Property   1 58-60 West 14th Street 1.4%                                        
13.02 Property   1 18 East 14th Street 1.0%                                        
13.03 Property   1 20 East 14th Street 0.4%                                        
13.04 Property   1 17 East 13th Street 0.0%                                        
14 Loan   1 Fisker Corporate Headquarters 2.7% Springing 0 1,636 39,270 0 6,545 0 0 0 0 0 1,867,475 Springing Unfunded Obligations Reserve (Upfront: $1,867,474.86), Critical Tenant Reserve (Monthly: Springing) 0 0 NAP Hard Springing No
15 Loan   1 Chase Tower 2.6% Springing 1,200,000 4,739 0 4,000,000 Springing 1,000,000 0 0 0 0 652,525 0 Outstanding TI Reserve (Upfront: $536,537.20), Outstanding CapEx Reserve (Upfront: $115,988) 0 0 NAP Hard In Place Yes
16 Loan   1 iPark 84 Innovation Center 2.6% Springing 782,761 15,639 0 0 27,237 0 0 0 0 332,970 3,255,630 Springing IBM Reserve (Upfront: $2,468,130), Unfunded Obligations Reserve (Upfront: $687,500), Post Closing Obligations Reserve (Upfront: $100,000), Condominium Assessments Reserve (Monthly: Springing) 0 0 NAP Hard Springing Yes
17 Loan   1 100 East California Ave 2.6% 3,805 0 2,498 0 0 Springing 0 0 0 0 1,534,475 0 0 NAP 0 0 NAP Springing Springing Yes
18 Loan   1 252 Atlantic Avenue 2.4% 1,897 0 566 0 0 4,719 0 477,663 0 0 0 594,000 0 Blink Rent Reserve 0 0 NAP Springing Springing Yes
19 Loan   1 Holiday Inn Express San Diego 1.7% 11,381 0 28,814 0 0 0 0 1,080,245 0 0 0 0 0 NAP 0 0 NAP Springing Springing Yes
20 Loan   1 1985 Marcus 1.7% Springing 0 6,504 0 3,000,000 Springing 1,170,788 0 0 0 4,620 3,422,872 0 Unfunded Obligations Reserve 0 0 NAP Hard Springing Yes
21 Loan   1 Truax Office 1.6% 1,362 0 1,333 0 150,000 7,996 0 0 0 0 0 44,756 0 Margarita's Outstanding TI Reserve (Upfront: $32,300), Margarita's Restaurant Rent Abatement Reserve (Upfront: $12,456) 
 0 0 NAP Springing Springing Yes
22 Loan   3 Alabama Hilton Portfolio 1.5% 16,376 0 35,401 0 0 0 0 0 0 0 41,750 0 Springing PIP Reserve 0 0 NAP Hard Springing Yes
22.01 Property   1 Homewood Suites Mobile East Bay Daphne 0.5%                                        
22.02 Property   1 Hampton Inn Mobile East Bay Daphne 0.5%                                        
22.03 Property   1 Hilton Garden Inn Mobile East Bay Daphne 0.5%                                        
23 Loan   1 Accenture San Antonio 1.4% 4,006 0 0 0 674,360 Springing 0 0 0 0 0 577,567 0 Free Rent Reserve (Upfront: $319,822.18), Unfunded Obligations Reserve (Upfront: $257,744.84) 0 0 NAP Hard Springing Yes
24 Loan   1 All World Storage Romeoville 1.4% Springing 145,523 2,445 0 0 0 0 0 0 0 13,125 206,352 0 Unit Fixture Holdback Reserve 0 0 NAP Springing Springing Yes
25 Loan   1 1-11 South Market Street 1.3% 5,688 46,606 8,333 0 0 0 0 0 0 0 103,394 253,590 0 Unfunded Obligations Reserve 0 0 NAP Hard Springing Yes
26 Loan   1 DoubleTree Spokane 1.2% Springing 0 4% of Gross Income 0 0 0 0 619,702 0 0 0 0 Springing PIP Reserve 0 0 NAP Hard In Place Yes
27 Loan   1 475 Oakmead 1.2% Springing 0 955 22,924 0 0 0 0 0 0 0 0 0 NAP 0 0 NAP Springing Springing Yes
28 Loan   1 Fordham Road 1.2% Springing 348 348 0 2,321 2,321 0 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes
29 Loan   1 500 W 190th 1.1% 8,527 0 1,869 100,000 0 11,393 500,000 0 0 0 0 438,618 0 Unfunded Obligations Reserve (Upfront: $351,020), Free Rent Reserve (Upfront: $87,597.58) 0 0 NAP Hard Springing Yes
30 Loan   1 University Blvd MOB 1.0% 3,713 662 662 0 3,311 3,311 200,000 0 0 0 0 837,973 0 Free Rent Reserve (Upfront: $108,987), Outstanding TI Reserve (Upfront: $728,986) 0 0 NAP Hard Springing Yes
31 Loan   1 Bonanza Shopping Center 1.0% Springing 103,196 1,288 30,907 0 3,219 115,901 161,808 0 0 0 0 Springing dd's Discounts Reserve 0 0 NAP Hard Springing Yes
32 Loan   1 Mission Promenade 1.0% Springing 0 855 0 250,000 Springing 135,825 203,892 0 0 5,250 1,801,807 0 SBA Judgement Reserve (Upfront:$1,255,699) Earnout Reserve (Upfront:$546,108) 0 750,000 The Loan includes a $750,000 holdback, which includes (a) $546,108 for an Earnout and (b) $203,892 for COVID Debt Service Reserve equal to 6-months of IO debt service payments, each of which will be released after 12 months once the Property achieves (i) a Debt Yield in excess of 10.85% off the fully funded Loan amount, (ii) 92.0% occupancy, and (iii) no COVID shutdowns are in place in the municipality where the Property is located. Hard Springing Yes
33 Loan   1 Residence Inn Florence 0.9% Springing 0 4% of Gross Revenue 0 0 0 0 0 0 0 12,550 0 0 NAP 0 0 NAP Hard Springing Yes
34 Loan   1 5550 Macadam 0.9% 855 0 899 43,151 151,000 Springing 151,000 0 0 0 2,035 0 0 NAP 0 0 NAP Hard Springing Yes
35 Loan   1 Pepsi Distribution Center 0.9% Springing 0 1,250 0 0 1,875 0 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes
36 Loan   1 Palmetto Self Storage 0.8% Springing 0 934 0 0 0 0 0 0 0 0 0 0 NAP 0 0 NAP Springing Springing Yes
37 Loan   1 Bowie Commons 0.8% Springing 0 1,652 65,000 0 5,000 240,000 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes
38 Loan   3 Greenpoint Portfolio 0.6% 1,152 60,000 354 0 0 125 0 0 0 0 18,875 0 0 NAP 0 0 NAP Springing Springing Yes
38.01 Property   1 102 Eagle Street 0.2%                                        
38.02 Property   1 195 Nassau Avenue 0.2%                                        
38.03 Property   1 266 Nassau Avenue 0.2%                                        
39 Loan   1 654 Broadway 0.6% 1,681 114,739 265 0 0 675 0 0 0 0 85,261 130,000 0 Unfunded Obligations Reserve 0 0 NAP Soft (Residential) / Hard (Commercial) Springing No
40 Loan   1 135 Brown Place 0.5% 814 0 333 0 0 0 0 0 0 0 0 152,636 0 421-a Reserve (Upfront: $132,340), Mechanic's Lien Reserve (Upfront: $20,295.65) 0 0 NAP Springing Springing Yes
41 Loan   5 El Sueno Portfolio 0.5% 1,847 0 994 0 0 0 0 0 0 0 30,838 0 0 NAP 0 0 NAP Springing Springing Yes
41.01 Property   1 Estrella 0.2%                                        
41.02 Property   1 Sunland 0.1%                                        
41.03 Property   1 Shady Lane 0.1%                                        
41.04 Property   1 Sandia 0.1%                                        
41.05 Property   1 Kays Place 0.0%                                        
42 Loan   1 20 Carter Drive 0.5% Springing 246,400 Springing 0 0 Springing 0 0 0 0 0 0 0 NAP 0 0 NAP Springing Springing Yes
43 Loan   2 NJ Flex Portfolio 0.4% 2,222 0 767 36,810 0 Springing 0 0 0 0 43,875 0 0 NAP 0 0 NAP Springing Springing Yes
43.01 Property   1 Belleville 0.2%                                        
43.02 Property   1 Woodland Park 0.2%                                        
44 Loan   1 2530 North Orchard Street 0.4% 368 0 146 0 0 0 0 0 0 0 0 0 Springing Debt Yield Cure Reserve 0 0 NAP Springing Springing Yes
45 Loan   1 ABC Self Storage 0.4% Springing 440,313 458 0 0 0 0 0 0 0 15,688 0 0 NAP 0 0 NAP Springing Springing Yes
46 Loan   1 Walgreens Snellville 0.3% Springing 0 Springing 0 0 0 0 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes
47 Loan   1 Walgreens - Newberg OR 0.3% Springing 0 Springing 0 0 0 0 0 0 0 0 66,209 0 Roof Reserve (Upfront: $56,350), Ground Rent Reserve (Upfront: $9,858.66) 0 0 NAP Springing Springing Yes

 

  

 

BMARK 2021-B27 Annex A-1                                                
                                                   
                                                   
                                                   
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x)
                                    4             4
1 Loan   1 Burlingame Point 7.7% Yes Yes No 84,000,000 296,000,000 754,479.33 968,588.33 240,000,000 3.01680% 620,000,000 1,580,328.33 62.0% 2.89 8.9% 130,000,000 4.50000% 750,000,000 3,435,652.96 75.0% 1.33
2 Loan   33 Equus Industrial Portfolio 6.2% No Yes No 68,109,030 164,903,870 346,064.13 488,996.45 154,000,000 4.07000% 387,012,900 1,018,567.51 62.9% 2.45 8.4% NAP NAP NAP NAP NAP NAP
2.01 Property   1 375 Kenyon Road 0.5%                                        
2.02 Property   1 1006 Centerpoint Drive 0.4%                                        
2.03 Property   1 1125 Vaughn Parkway 0.4%                                        
2.04 Property   1 261 Development Drive 0.4%                                        
2.05 Property   1 Graystone - Snowden Bridge 0.4%                                        
2.06 Property   1 1010 Centerpoint Drive 0.4%                                        
2.07 Property   1 Lot 11 0.4%                                        
2.08 Property   1 40 Tyson Drive 0.3%                                        
2.09 Property   1 1020 Centerpoint Drive 0.3%                                        
2.10 Property   1 75 Tyson Drive 0.3%                                        
2.11 Property   1 1042 Fred White Boulevard 0.2%                                        
2.12 Property   1 3516 South Military Highway 0.2%                                        
2.13 Property   1 104 Challenger Drive  0.2%                                        
2.14 Property   1 1115 Vaughn Parkway 0.2%                                        
2.15 Property   1 1335 Northmeadow Parkway 0.1%                                        
2.16 Property   1 250 Hembree Park Drive 0.1%                                        
2.17 Property   1 660 Hembree Parkway 0.1%                                        
2.18 Property   1 11820 Wills Road 0.1%                                        
2.19 Property   1 1325 Northmeadow Parkway 0.1%                                        
2.20 Property   1 11545 Wills Road 0.1%                                        
2.21 Property   1 1350 Northmeadow Parkway 0.1%                                        
2.22 Property   1 1175 Northmeadow Parkway 0.1%                                        
2.23 Property   1 1125 Northmeadow Parkway 0.1%                                        
2.24 Property   1 1250 Northmeadow Parkway 0.1%                                        
2.25 Property   1 11390 Old Roswell Road 0.1%                                        
2.26 Property   1 1150 Northmeadow Parkway 0.1%                                        
2.27 Property   1 1200 Northmeadow Parkway 0.1%                                        
2.28 Property   1 1100 Northmeadow Parkway 0.1%                                        
2.29 Property   1 11810 Wills Road 0.1%                                        
2.30 Property   1 1115 Northmeadow Parkway 0.1%                                        
2.31 Property   1 1225 Northmeadow Parkway 0.1%                                        
2.32 Property   1 1400 Hembree Road 0.1%                                        
2.33 Property   1 11800 Wills Road 0.1%                                        
3 Loan   1 375 Pearl Street 6.0% No Yes No 66,000,000 154,000,000 438,253.47 626,076.39 NAP NAP 220,000,000 626,076.39 60.3% 2.67 9.2% 30,000,000 7.00000% 250,000,000 803,506.95 68.5% 2.08
4 Loan   1 Colonnade Corporate Center 5.5% Yes Yes Yes 60,000,000 23,000,000 117,221.92 423,018.23 NAP NAP 83,000,000 423,018.23 72.5% 1.28 8.2% NAP NAP NAP NAP NAP NAP
5 Loan   1 Amazon Seattle 4.7% Yes Yes No 51,900,000 183,000,000 464,601.44 596,365.45 155,100,000 3.004833% 390,000,000 990,134.21 58.2% 2.57 7.9% 65,000,000 6.10000% 455,000,000 1,325,140.00 67.9% 1.92
6 Loan   1 4500 Academy Road Distribution Center 4.6% Yes Yes Yes 50,000,000 22,000,000 65,677.41 214,944.24 NAP NAP 72,000,000 214,944.24 59.0% 2.63 10.0% 12,000,000 9.25000% 84,000,000 308,728.96 68.9% 1.83
7 Loan   18 Upper West Side and Brooklyn Heights Portfolio 4.6% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.01 Property   1 99 Joralemon 0.7%                                        
7.02 Property   1 82 Pierrepont 0.4%                                        
7.03 Property   1 44 W 69th Street 0.3%                                        
7.04 Property   1 19-21 W 68th Street 0.3%                                        
7.05 Property   1 46 W 70th Street 0.3%                                        
7.06 Property   1 150 Columbia Heights 0.2%                                        
7.07 Property   1 46 W 69th Street 0.2%                                        
7.08 Property   1 30 W 71st Street 0.2%                                        
7.09 Property   1 198 Columbia Heights 0.2%                                        
7.10 Property   1 196 Columbia Heights 0.2%                                        
7.11 Property   1 9 Montague 0.2%                                        
7.12 Property   1 6 Pierrepont 0.2%                                        
7.13 Property   1 23 W 68th Street 0.2%                                        
7.14 Property   1 17 W 68th Street 0.2%                                        
7.15 Property   1 12 W 76th Street 0.2%                                        
7.16 Property   1 32 W 71st Street 0.2%                                        
7.17 Property   1 53 W 73rd Street 0.2%                                        
7.18 Property   1 219 W 71st Street 0.1%                                        
8 Loan   1 105 West 125th Street 4.1% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   56 O'Reilly Auto Parts Portfolio 3.7% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 12517  E US 40 Hwy 0.1%                                        
9.02 Property   1 1525  Cornhusker 0.1%                                        
9.03 Property   1 4600  NE Vivion Rd 0.1%                                        
9.04 Property   1 202 N Perkins Rd 0.1%                                        
9.05 Property   1 201-209 S 81 Hwy 0.1%                                        
9.06 Property   1 701 Richmond Ave 0.1%                                        
9.07 Property   1 10108 NE 23rd St 0.1%                                        
9.08 Property   1 2130 Martin Luther King Jr Pky 0.1%                                        
9.09 Property   1 10700 N Rockwell Ave 0.1%                                        
9.10 Property   1 223 N Walton Blvd 0.1%                                        
9.11 Property   1 4635  S Broadway 0.1%                                        
9.12 Property   1 802 W Owen K Garriott Rd 0.1%                                        
9.13 Property   1 2219  S Seneca St 0.1%                                        
9.14 Property   1 2445 SW 29th 0.1%                                        
9.15 Property   1 3540  S Broadway 0.1%                                        
9.16 Property   1 1105 W Britton Rd 0.1%                                        
9.17 Property   1 1315  W Broadway 0.1%                                        
9.18 Property   1 1109  S Air Depot  Rd 0.1%                                        
9.19 Property   1 1020  N Main St 0.1%                                        
9.20 Property   1 1516  S Main 0.1%                                        
9.21 Property   1 2019 Oklahoma Ave 0.1%                                        
9.22 Property   1 625 S 291 Hwy 0.1%                                        
9.23 Property   1 3310 S 24th St 0.1%                                        
9.24 Property   1 131 12th Ave NE 0.1%                                        
9.25 Property   1 601 E North Ave 0.1%                                        
9.26 Property   1 4363 Southwest Blvd 0.1%                                        
9.27 Property   1 913 S Belt 0.1%                                        
9.28 Property   1 120 O Street 0.1%                                        
9.29 Property   1 3200 W Sunset 0.1%                                        
9.30 Property   1 6404  NW Cache Rd. 0.1%                                        
9.31 Property   1 2700  E University Ave 0.1%                                        
9.32 Property   1 955 N K-15 0.1%                                        
9.33 Property   1 4501 S 50th 0.1%                                        
9.34 Property   1 735 E Front Street 0.1%                                        
9.35 Property   1 515 West Main St 0.1%                                        
9.36 Property   1 1504  Porter  Wagaoner Blvd 0.1%                                        
9.37 Property   1 3390  E 14th St 0.1%                                        
9.38 Property   1 229 Army Post Road 0.1%                                        
9.39 Property   1 12101 S Western 0.1%                                        
9.40 Property   1 1812  Galvin Rd South 0.1%                                        
9.41 Property   1 1430  W 7th St 0.1%                                        
9.42 Property   1 220 First Street 0.1%                                        
9.43 Property   1 1115  E 7th St 0.1%                                        
9.44 Property   1 609 NE 12th St 0.1%                                        
9.45 Property   1 257 E State Hwy 152 0.1%                                        
9.46 Property   1 610 Hwy 71 N 0.1%                                        
9.47 Property   1 523 S Broadway 0.0%                                        
9.48 Property   1 13345 Q Street 0.0%                                        
9.49 Property   1 335 W 7th 0.0%                                        
9.50 Property   1 10610  S Blue Ridge Blvd 0.0%                                        
9.51 Property   1 316 SE M-291 0.0%                                        
9.52 Property   1 1100 N Rockwell 0.0%                                        
9.53 Property   1 6227  Troost Ave 0.0%                                        
9.54 Property   1 6740  Douglas Ave 0.0%                                        
9.55 Property   1 404 W Taylor 0.0%                                        
9.56 Property   1 857 S Odell 0.0%                                        
10 Loan   8 U-Haul SAC 20 3.7% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 U-Haul At Peters St 1.4%                                        
10.02 Property   1 U-Haul of Lemon Grove 0.5%                                        
10.03 Property   1 U-Haul At Route 37 0.3%                                        
10.04 Property   1 U-Haul At Airline Blvd 0.3%                                        
10.05 Property   1 U-Haul Of Arlington 0.3%                                        
10.06 Property   1 U-Haul At Main & Lindsay 0.3%                                        
10.07 Property   1 U-Haul At San Pedro 0.3%                                        
10.08 Property   1 U-Haul of Bend 0.1%                                        
11 Loan   1 335 West 16th Street 3.6% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 Culver City Fee 3.0% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   4 Union Square Mixed Use Portfolio 2.8% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.01 Property   1 58-60 West 14th Street 1.4%                                        
13.02 Property   1 18 East 14th Street 1.0%                                        
13.03 Property   1 20 East 14th Street 0.4%                                        
13.04 Property   1 17 East 13th Street 0.0%                                        
14 Loan   1 Fisker Corporate Headquarters 2.7% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 Chase Tower 2.6% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 iPark 84 Innovation Center 2.6% Yes Yes No 28,000,000 60,000,000 192,638.89 282,537.04 NAP NAP 88,000,000 282,537.04 58.5% 2.29 9.4% NAP NAP NAP NAP NAP NAP
17 Loan   1 100 East California Ave 2.6% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 252 Atlantic Avenue 2.4% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 Holiday Inn Express San Diego 1.7% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 1985 Marcus 1.7% Yes Yes No 18,447,198 36,894,396 173,585.85 260,378.78 NAP NAP 55,341,595 260,378.78 73.8% 1.67 9.6% NAP NAP NAP NAP NAP NAP
21 Loan   1 Truax Office 1.6% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   3 Alabama Hilton Portfolio 1.5% No Yes Yes 16,491,979 11,641,397 65,344.99 157,917.07 NAP NAP 28,133,377 157,917.07 77.1% 1.69 12.8% NAP NAP NAP NAP NAP NAP
22.01 Property   1 Homewood Suites Mobile East Bay Daphne 0.5%                                        
22.02 Property   1 Hampton Inn Mobile East Bay Daphne 0.5%                                        
22.03 Property   1 Hilton Garden Inn Mobile East Bay Daphne 0.5%                                        
23 Loan   1 Accenture San Antonio 1.4% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 All World Storage Romeoville 1.4% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 1-11 South Market Street 1.3% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 DoubleTree Spokane 1.2% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 475 Oakmead 1.2% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 Fordham Road 1.2% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 500 W 190th 1.1% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 University Blvd MOB 1.0% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 Bonanza Shopping Center 1.0% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Mission Promenade 1.0% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan   1 Residence Inn Florence 0.9% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan   1 5550 Macadam 0.9% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 Pepsi Distribution Center 0.9% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Palmetto Self Storage 0.8% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 Bowie Commons 0.8% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   3 Greenpoint Portfolio 0.6% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38.01 Property   1 102 Eagle Street 0.2%                                        
38.02 Property   1 195 Nassau Avenue 0.2%                                        
38.03 Property   1 266 Nassau Avenue 0.2%                                        
39 Loan   1 654 Broadway 0.6% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan   1 135 Brown Place 0.5% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   5 El Sueno Portfolio 0.5% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.01 Property   1 Estrella 0.2%                                        
41.02 Property   1 Sunland 0.1%                                        
41.03 Property   1 Shady Lane 0.1%                                        
41.04 Property   1 Sandia 0.1%                                        
41.05 Property   1 Kays Place 0.0%                                        
42 Loan   1 20 Carter Drive 0.5% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   2 NJ Flex Portfolio 0.4% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.01 Property   1 Belleville 0.2%                                        
43.02 Property   1 Woodland Park 0.2%                                        
44 Loan   1 2530 North Orchard Street 0.4% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan   1 ABC Self Storage 0.4% No No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan   1 Walgreens Snellville 0.3% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan   1 Walgreens - Newberg OR 0.3% Yes No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

  

 

BMARK 2021-B27 Annex A-1                                                
                                                   
                                                   
                                                   
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)		 Tenants-in-common
(Y/N)		 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($)
                                7                  
1 Loan   1 Burlingame Point 7.7% 7.4% No NAP Kylli Inc. Kylli Inc. No No Refinance No 380,000,000 0 370,000,000 0 750,000,000 450,379,085 0 29,007,553 122,730,124 147,883,238 0
2 Loan   33 Equus Industrial Portfolio 6.2% NAP No NAP Southeast Industrial JV LLC Equus Capital Partners, Ltd. and AIG Global Real Estate Investment Corp. No No Acquisition   233,012,900 221,576,744 154,000,000 0 608,589,644 0 585,904,000 988,601 21,697,043 0 0
2.01 Property   1 375 Kenyon Road 0.5%                 No                      
2.02 Property   1 1006 Centerpoint Drive 0.4%                 No                      
2.03 Property   1 1125 Vaughn Parkway 0.4%                 No                      
2.04 Property   1 261 Development Drive 0.4%                 No                      
2.05 Property   1 Graystone - Snowden Bridge 0.4%                 Yes                      
2.06 Property   1 1010 Centerpoint Drive 0.4%                 No                      
2.07 Property   1 Lot 11 0.4%                 No                      
2.08 Property   1 40 Tyson Drive 0.3%                 No                      
2.09 Property   1 1020 Centerpoint Drive 0.3%                 No                      
2.10 Property   1 75 Tyson Drive 0.3%                 No                      
2.11 Property   1 1042 Fred White Boulevard 0.2%                 No                      
2.12 Property   1 3516 South Military Highway 0.2%                 No                      
2.13 Property   1 104 Challenger Drive  0.2%                 Yes                      
2.14 Property   1 1115 Vaughn Parkway 0.2%                 No                      
2.15 Property   1 1335 Northmeadow Parkway 0.1%                 No                      
2.16 Property   1 250 Hembree Park Drive 0.1%                 No                      
2.17 Property   1 660 Hembree Parkway 0.1%                 No                      
2.18 Property   1 11820 Wills Road 0.1%                 No                      
2.19 Property   1 1325 Northmeadow Parkway 0.1%                 No                      
2.20 Property   1 11545 Wills Road 0.1%                 No                      
2.21 Property   1 1350 Northmeadow Parkway 0.1%                 No                      
2.22 Property   1 1175 Northmeadow Parkway 0.1%                 No                      
2.23 Property   1 1125 Northmeadow Parkway 0.1%                 No                      
2.24 Property   1 1250 Northmeadow Parkway 0.1%                 No                      
2.25 Property   1 11390 Old Roswell Road 0.1%                 No                      
2.26 Property   1 1150 Northmeadow Parkway 0.1%                 No                      
2.27 Property   1 1200 Northmeadow Parkway 0.1%                 No                      
2.28 Property   1 1100 Northmeadow Parkway 0.1%                 No                      
2.29 Property   1 11810 Wills Road 0.1%                 No                      
2.30 Property   1 1115 Northmeadow Parkway 0.1%                 No                      
2.31 Property   1 1225 Northmeadow Parkway 0.1%                 No                      
2.32 Property   1 1400 Hembree Road 0.1%                 No                      
2.33 Property   1 11800 Wills Road 0.1%                 No                      
3 Loan   1 375 Pearl Street 6.0% 8.1% No NAP Indure Build-To-Core Fund, LLC Indure Build-To-Core Fund, LLC No No Refinance No 220,000,000 0 30,000,000 0 250,000,000 234,451,625 0 3,151,476 5,845,670 6,551,229 0
4 Loan   1 Colonnade Corporate Center 5.5% NAP No NAP Joseph Friedland Joseph Friedland No Yes Refinance No 83,000,000 0 0 0 83,000,000 77,273,539 0 1,236,148 2,222,499 2,267,814 0
5 Loan   1 Amazon Seattle 4.7% 6.8% No NAP KKR Real Estate Select Trust Inc. KKR Real Estate Select Trust Inc. No No Acquisition No 234,900,000 152,433,823 220,100,000 0 607,433,823 0 579,386,461 6,053,175 21,994,186 0 0
6 Loan   1 4500 Academy Road Distribution Center 4.6% 8.6% No NAP Mitchel Greenberg, Peter Holstein and Keith Jaffee Mitchel Greenberg, Peter Holstein and Keith Jaffee Yes No Acquisition Yes 72,000,000 36,628,002 12,000,000 125,416 120,753,418 0 120,000,000 753,418 0 0 0
7 Loan   18 Upper West Side and Brooklyn Heights Portfolio 4.6% NAP No NAP Fine Times, Inc. Fine Times, Inc. No No Refinance   50,000,000 606,835 0 0 50,606,835 48,040,948 0 2,203,825 362,062 0 0
7.01 Property   1 99 Joralemon 0.7%                 No                      
7.02 Property   1 82 Pierrepont 0.4%                 No                      
7.03 Property   1 44 W 69th Street 0.3%                 No                      
7.04 Property   1 19-21 W 68th Street 0.3%                 No                      
7.05 Property   1 46 W 70th Street 0.3%                 No                      
7.06 Property   1 150 Columbia Heights 0.2%                 No                      
7.07 Property   1 46 W 69th Street 0.2%                 No                      
7.08 Property   1 30 W 71st Street 0.2%                 No                      
7.09 Property   1 198 Columbia Heights 0.2%                 No                      
7.10 Property   1 196 Columbia Heights 0.2%                 No                      
7.11 Property   1 9 Montague 0.2%                 No                      
7.12 Property   1 6 Pierrepont 0.2%                 No                      
7.13 Property   1 23 W 68th Street 0.2%                 No                      
7.14 Property   1 17 W 68th Street 0.2%                 No                      
7.15 Property   1 12 W 76th Street 0.2%                 No                      
7.16 Property   1 32 W 71st Street 0.2%                 No                      
7.17 Property   1 53 W 73rd Street 0.2%                 No                      
7.18 Property   1 219 W 71st Street 0.1%                 No                      
8 Loan   1 105 West 125th Street 4.1% NAP No NAP David Werner and Lloyd Goldman David Werner and Lloyd Goldman No No Acquisition Yes 45,000,000 18,874,279 0 4,000,000 67,874,279 0 67,500,000 272,251 102,028 0 0
9 Loan   56 O'Reilly Auto Parts Portfolio 3.7% NAP No NAP WRS Advisors IV LLC WRS Advisors IV LLC No No Refinance   41,000,000 0 0 0 41,000,000 11,844,621 0 1,850,568 7,957,024 19,347,787 0
9.01 Property   1 12517  E US 40 Hwy 0.1%                 No                      
9.02 Property   1 1525  Cornhusker 0.1%                 No                      
9.03 Property   1 4600  NE Vivion Rd 0.1%                 No                      
9.04 Property   1 202 N Perkins Rd 0.1%                 No                      
9.05 Property   1 201-209 S 81 Hwy 0.1%                 No                      
9.06 Property   1 701 Richmond Ave 0.1%                 No                      
9.07 Property   1 10108 NE 23rd St 0.1%                 No                      
9.08 Property   1 2130 Martin Luther King Jr Pky 0.1%                 No                      
9.09 Property   1 10700 N Rockwell Ave 0.1%                 No                      
9.10 Property   1 223 N Walton Blvd 0.1%                 No                      
9.11 Property   1 4635  S Broadway 0.1%                 No                      
9.12 Property   1 802 W Owen K Garriott Rd 0.1%                 No                      
9.13 Property   1 2219  S Seneca St 0.1%                 No                      
9.14 Property   1 2445 SW 29th 0.1%                 No                      
9.15 Property   1 3540  S Broadway 0.1%                 No                      
9.16 Property   1 1105 W Britton Rd 0.1%                 No                      
9.17 Property   1 1315  W Broadway 0.1%                 No                      
9.18 Property   1 1109  S Air Depot  Rd 0.1%                 No                      
9.19 Property   1 1020  N Main St 0.1%                 No                      
9.20 Property   1 1516  S Main 0.1%                 No                      
9.21 Property   1 2019 Oklahoma Ave 0.1%                 No                      
9.22 Property   1 625 S 291 Hwy 0.1%                 No                      
9.23 Property   1 3310 S 24th St 0.1%                 No                      
9.24 Property   1 131 12th Ave NE 0.1%                 No                      
9.25 Property   1 601 E North Ave 0.1%                 No                      
9.26 Property   1 4363 Southwest Blvd 0.1%                 No                      
9.27 Property   1 913 S Belt 0.1%                 No                      
9.28 Property   1 120 O Street 0.1%                 No                      
9.29 Property   1 3200 W Sunset 0.1%                 No                      
9.30 Property   1 6404  NW Cache Rd. 0.1%                 No                      
9.31 Property   1 2700  E University Ave 0.1%                 No                      
9.32 Property   1 955 N K-15 0.1%                 No                      
9.33 Property   1 4501 S 50th 0.1%                 No                      
9.34 Property   1 735 E Front Street 0.1%                 No                      
9.35 Property   1 515 West Main St 0.1%                 No                      
9.36 Property   1 1504  Porter  Wagaoner Blvd 0.1%                 No                      
9.37 Property   1 3390  E 14th St 0.1%                 No                      
9.38 Property   1 229 Army Post Road 0.1%                 No                      
9.39 Property   1 12101 S Western 0.1%                 No                      
9.40 Property   1 1812  Galvin Rd South 0.1%                 No                      
9.41 Property   1 1430  W 7th St 0.1%                 No                      
9.42 Property   1 220 First Street 0.1%                 No                      
9.43 Property   1 1115  E 7th St 0.1%                 No                      
9.44 Property   1 609 NE 12th St 0.1%                 No                      
9.45 Property   1 257 E State Hwy 152 0.1%                 No                      
9.46 Property   1 610 Hwy 71 N 0.1%                 No                      
9.47 Property   1 523 S Broadway 0.0%                 No                      
9.48 Property   1 13345 Q Street 0.0%                 No                      
9.49 Property   1 335 W 7th 0.0%                 No                      
9.50 Property   1 10610  S Blue Ridge Blvd 0.0%                 No                      
9.51 Property   1 316 SE M-291 0.0%                 No                      
9.52 Property   1 1100 N Rockwell 0.0%                 No                      
9.53 Property   1 6227  Troost Ave 0.0%                 No                      
9.54 Property   1 6740  Douglas Ave 0.0%                 No                      
9.55 Property   1 404 W Taylor 0.0%                 No                      
9.56 Property   1 857 S Odell 0.0%                 No                      
10 Loan   8 U-Haul SAC 20 3.7% NAP No NAP Blackwater Investments, Inc. Blackwater Investments, Inc. No No Refinance   40,500,000 0 0 0 40,500,000 22,377,399 0 625,310 605,772 16,891,519 0
10.01 Property   1 U-Haul At Peters St 1.4%                 No                      
10.02 Property   1 U-Haul of Lemon Grove 0.5%                 No                      
10.03 Property   1 U-Haul At Route 37 0.3%                 No                      
10.04 Property   1 U-Haul At Airline Blvd 0.3%                 No                      
10.05 Property   1 U-Haul Of Arlington 0.3%                 No                      
10.06 Property   1 U-Haul At Main & Lindsay 0.3%                 No                      
10.07 Property   1 U-Haul At San Pedro 0.3%                 No                      
10.08 Property   1 U-Haul of Bend 0.1%                 No                      
11 Loan   1 335 West 16th Street 3.6% NAP No NAP David Fine and Itzhak Levi David Fine and Itzhak Levi No No Refinance No 39,000,000 0 0 0 39,000,000 28,848,548 0 1,029,815 442,504 8,679,133 0
12 Loan   1 Culver City Fee 3.0% NAP No NAP Hooman Nissani and Sharen Golshan Hooman Nissani and Sharen Golshan No No Refinance No 33,000,000 0 0 0 33,000,000 18,351,206 0 335,702 37,997 14,275,095 0
13 Loan   4 Union Square Mixed Use Portfolio 2.8% NAP No NAP Charles Blaichman and Ira Drukier Charles Blaichman and Ira Drukier No No Refinance   30,200,000 0 0 0 30,200,000 29,011,985 0 996,378 191,637 0 0
13.01 Property   1 58-60 West 14th Street 1.4%                 No                      
13.02 Property   1 18 East 14th Street 1.0%                 No                      
13.03 Property   1 20 East 14th Street 0.4%                 No                      
13.04 Property   1 17 East 13th Street 0.0%                 No                      
14 Loan   1 Fisker Corporate Headquarters 2.7% NAP Yes Mezzanine (Max Combined LTV of 58.7%; Min Combined DSCR of 2.13x; Min Combined DY of 11.0%; Intercreditor Agreement is required) Continental Development Corporation Continental Development Corporation No Yes Refinance No 30,000,000 0 0 0 30,000,000 15,000,000 0 149,763 1,867,475 12,982,762 0
15 Loan   1 Chase Tower 2.6% NAP No NAP Elchonon Schwartz and Simon Singer Elchonon Schwartz and Simon Singer No No Refinance No 28,210,000 0 0 0 28,210,000 17,168,824 0 527,470 6,037,884 4,475,822 0
16 Loan   1 iPark 84 Innovation Center 2.6% NAP No NAP Joseph Cotter Joseph Cotter No No Refinance No                      
17 Loan   1 100 East California Ave 2.6% NAP No NAP Franklin B. Mandel and Harold Kaufman Franklin B. Mandel and Harold Kaufman No Yes Refinance No                      
18 Loan   1 252 Atlantic Avenue 2.4% NAP No NAP Shmuel Kairy Shmuel Kairy No No Refinance No                      
19 Loan   1 Holiday Inn Express San Diego 1.7% NAP No NAP Behram Baxter and Behram Baxter, as Trustee of the Behram Baxter Revocable Trust dated November 8, 2000 Behram Baxter and Behram Baxter, as Trustee of the Behram Baxter Revocable Trust dated November 8, 2000 No No Refinance No                      
20 Loan   1 1985 Marcus 1.7% NAP No NAP Abraham Grunhut Abraham Grunhut No No Acquisition No                      
21 Loan   1 Truax Office 1.6% NAP Yes Mezzanine (Max Combined LTV of 65.1%, Min Combined DSCR of 1.74x, Min Combined DY of 9.56%; Intercreditor Agreement is required) Bernard L Truax, II Bernard L Truax, II No No Refinance No                      
22 Loan   3 Alabama Hilton Portfolio 1.5% NAP No NAP Anil Patel and Charles Everhardt Anil Patel and Charles Everhardt No Yes Refinance                        
22.01 Property   1 Homewood Suites Mobile East Bay Daphne 0.5%                 No                      
22.02 Property   1 Hampton Inn Mobile East Bay Daphne 0.5%                 No                      
22.03 Property   1 Hilton Garden Inn Mobile East Bay Daphne 0.5%                 No                      
23 Loan   1 Accenture San Antonio 1.4% NAP No NAP Robert Korda Robert Korda No No Acquisition No                      
24 Loan   1 All World Storage Romeoville 1.4% NAP No NAP George Thacker, Lawrence Charles Kaplan and Richard Schontz George Thacker, Lawrence Charles Kaplan and Richard Schontz No No Acquisition No                      
25 Loan   1 1-11 South Market Street 1.3% NAP No NAP GMF RE Partners LLC GMF Equity Guarantor LLC No Yes Acquisition Yes                      
26 Loan   1 DoubleTree Spokane 1.2% NAP No NAP Park Intermediate Holdings LLC Park Intermediate Holdings LLC No No Refinance No                      
27 Loan   1 475 Oakmead 1.2% NAP No NAP Kenneth Taggart and James Taggart Kenneth Taggart and James Taggart No Yes Acquisition No                      
28 Loan   1 Fordham Road 1.2% NAP No NAP HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital X, LLC, HGGP Capital XI, LLC, HGGP Capital XII, LLC, HGGP Capital XIII, LLC and HGGP Capital XIV, LP HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital X, LLC, HGGP Capital XI, LLC, HGGP Capital XII, LLC, HGGP Capital XIII, LLC and HGGP Capital XIV, LP No Yes Refinance No                      
29 Loan   1 500 W 190th 1.1% NAP No NAP Robert W. Liu and Mimi W. Liu Robert W. Liu and Mimi W. Liu No Yes Refinance No                      
30 Loan   1 University Blvd MOB 1.0% NAP No NAP H. Blake Tartt, III H. Blake Tartt, III No No Refinance No                      
31 Loan   1 Bonanza Shopping Center 1.0% NAP No NAP Cary J. Lefton Cary J. Lefton No No Acquisition Yes                      
32 Loan   1 Mission Promenade 1.0% NAP No NAP John J. Pena John J. Pena No No Refinance Yes                      
33 Loan   1 Residence Inn Florence 0.9% NAP No NAP David G. Raines, Chrisie J. Raines, Matthew Grey Raines, James A. Brown Jr., James Franklin Chisholm and Alan M. Blaker David G. Raines, Chrisie J. Raines, Matthew Grey Raines, James A. Brown Jr., James Franklin Chisholm and Alan M. Blaker No No Refinance No                      
34 Loan   1 5550 Macadam 0.9% NAP No NAP Dustin G. Harder and Dustin G. Harder, Trustee of the Dustin G. Harder Trust dated February 2, 2016 Dustin G. Harder and Dustin G. Harder, Trustee of the Dustin G. Harder Trust dated February 2, 2016 No No Acquisition No                      
35 Loan   1 Pepsi Distribution Center 0.9% NAP Yes Mezzanine (Max Combined LTV of 65.0%, Min Combined DSCR of 2.45x, Min Combined DY of 8.25%; Intercreditor Agreement is required) Haim Dabah, Michael Dabah and Mac Dabah Haim Dabah No No Acquisition No                      
36 Loan   1 Palmetto Self Storage 0.8% NAP No NAP Amsdell Group, LLC Todd C. Amsdell and David P. Horton No No Recapitalization No                      
37 Loan   1 Bowie Commons 0.8% NAP No NAP Lee Hurwitz and Todd A. Sachse Lee Hurwitz and Todd A. Sachse No No Acquisition No                      
38 Loan   3 Greenpoint Portfolio 0.6% NAP No NAP Sean C. Cohane, Joshua S. Cohane, Edna H. Cohane and Timothy M. Cohane Sean C. Cohane, Joshua S. Cohane, Edna H. Cohane and Timothy M. Cohane No No Refinance                        
38.01 Property   1 102 Eagle Street 0.2%                 No                      
38.02 Property   1 195 Nassau Avenue 0.2%                 No                      
38.03 Property   1 266 Nassau Avenue 0.2%                 No                      
39 Loan   1 654 Broadway 0.6% NAP Yes Mezzanine (Max Combined LTV of 62.5%; Min Combined DSCR of 1.98x; Min Combined DY of 7.52%; Intercreditor Agreement is required) Babak Zar Babak Zar No No Acquisition No                      
40 Loan   1 135 Brown Place 0.5% NAP No NAP Martin Spitzer Martin Spitzer No No Refinance Yes                      
41 Loan   5 El Sueno Portfolio 0.5% NAP No NAP John W. Daugherty John W. Daugherty No No Refinance                        
41.01 Property   1 Estrella 0.2%                 No                      
41.02 Property   1 Sunland 0.1%                 No                      
41.03 Property   1 Shady Lane 0.1%                 No                      
41.04 Property   1 Sandia 0.1%                 No                      
41.05 Property   1 Kays Place 0.0%                 No                      
42 Loan   1 20 Carter Drive 0.5% NAP No NAP Michael Belfonti and Constance E. Belfonti Irrevocable Trust Michael Belfonti and Constance E. Belfonti Irrevocable Trust No No Refinance No                      
43 Loan   2 NJ Flex Portfolio 0.4% NAP No NAP Joseph Abrahem Dahan Joseph Abrahem Dahan No No Refinance                        
43.01 Property   1 Belleville 0.2%                 No                      
43.02 Property   1 Woodland Park 0.2%                 No                      
44 Loan   1 2530 North Orchard Street 0.4% NAP No NAP Anthony Chedid and Yaser Moustafa Anthony Chedid and Yaser Moustafa No No Refinance No                      
45 Loan   1 ABC Self Storage 0.4% NAP No NAP George Thacker, Lawrence Charles Kaplan and Richard Schontz George Thacker, Lawrence Charles Kaplan and Richard Schontz No No Acquisition No                      
46 Loan   1 Walgreens Snellville 0.3% NAP No NAP Joseph Eisenberger Joseph Eisenberger No No Acquisition No                      
47 Loan   1 Walgreens - Newberg OR 0.3% NAP No NAP Paul Daneshrad Starpoint Properties, LLC No No Acquisition Yes                      

 

  

 

BMARK 2021-B27 Annex A-1                                    
                                       
                                       
                                       
Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                                       
1 Loan   1 Burlingame Point 7.7% 750,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan   33 Equus Industrial Portfolio 6.2% 608,589,644 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.01 Property   1 375 Kenyon Road 0.5%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 1006 Centerpoint Drive 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 1125 Vaughn Parkway 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.04 Property   1 261 Development Drive 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 Graystone - Snowden Bridge 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 1010 Centerpoint Drive 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Lot 11 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 40 Tyson Drive 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.09 Property   1 1020 Centerpoint Drive 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.10 Property   1 75 Tyson Drive 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.11 Property   1 1042 Fred White Boulevard 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.12 Property   1 3516 South Military Highway 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.13 Property   1 104 Challenger Drive  0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.14 Property   1 1115 Vaughn Parkway 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.15 Property   1 1335 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.16 Property   1 250 Hembree Park Drive 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.17 Property   1 660 Hembree Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.18 Property   1 11820 Wills Road 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.19 Property   1 1325 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.20 Property   1 11545 Wills Road 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.21 Property   1 1350 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.22 Property   1 1175 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.23 Property   1 1125 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.24 Property   1 1250 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.25 Property   1 11390 Old Roswell Road 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.26 Property   1 1150 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.27 Property   1 1200 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.28 Property   1 1100 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.29 Property   1 11810 Wills Road 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.30 Property   1 1115 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.31 Property   1 1225 Northmeadow Parkway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.32 Property   1 1400 Hembree Road 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.33 Property   1 11800 Wills Road 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan   1 375 Pearl Street 6.0% 250,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan   1 Colonnade Corporate Center 5.5% 83,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   1 Amazon Seattle 4.7% 607,433,823 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan   1 4500 Academy Road Distribution Center 4.6% 120,753,418 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   18 Upper West Side and Brooklyn Heights Portfolio 4.6% 50,606,835 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.01 Property   1 99 Joralemon 0.7%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.02 Property   1 82 Pierrepont 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.03 Property   1 44 W 69th Street 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.04 Property   1 19-21 W 68th Street 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.05 Property   1 46 W 70th Street 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.06 Property   1 150 Columbia Heights 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.07 Property   1 46 W 69th Street 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.08 Property   1 30 W 71st Street 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.09 Property   1 198 Columbia Heights 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.10 Property   1 196 Columbia Heights 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.11 Property   1 9 Montague 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.12 Property   1 6 Pierrepont 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.13 Property   1 23 W 68th Street 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.14 Property   1 17 W 68th Street 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.15 Property   1 12 W 76th Street 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.16 Property   1 32 W 71st Street 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.17 Property   1 53 W 73rd Street 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.18 Property   1 219 W 71st Street 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 105 West 125th Street 4.1% 67,874,279 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   56 O'Reilly Auto Parts Portfolio 3.7% 41,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 12517  E US 40 Hwy 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.02 Property   1 1525  Cornhusker 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.03 Property   1 4600  NE Vivion Rd 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.04 Property   1 202 N Perkins Rd 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.05 Property   1 201-209 S 81 Hwy 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.06 Property   1 701 Richmond Ave 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.07 Property   1 10108 NE 23rd St 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.08 Property   1 2130 Martin Luther King Jr Pky 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.09 Property   1 10700 N Rockwell Ave 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.10 Property   1 223 N Walton Blvd 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.11 Property   1 4635  S Broadway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.12 Property   1 802 W Owen K Garriott Rd 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.13 Property   1 2219  S Seneca St 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.14 Property   1 2445 SW 29th 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.15 Property   1 3540  S Broadway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.16 Property   1 1105 W Britton Rd 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.17 Property   1 1315  W Broadway 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.18 Property   1 1109  S Air Depot  Rd 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.19 Property   1 1020  N Main St 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.20 Property   1 1516  S Main 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.21 Property   1 2019 Oklahoma Ave 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.22 Property   1 625 S 291 Hwy 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.23 Property   1 3310 S 24th St 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.24 Property   1 131 12th Ave NE 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.25 Property   1 601 E North Ave 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.26 Property   1 4363 Southwest Blvd 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.27 Property   1 913 S Belt 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.28 Property   1 120 O Street 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.29 Property   1 3200 W Sunset 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.30 Property   1 6404  NW Cache Rd. 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.31 Property   1 2700  E University Ave 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.32 Property   1 955 N K-15 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.33 Property   1 4501 S 50th 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.34 Property   1 735 E Front Street 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.35 Property   1 515 West Main St 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.36 Property   1 1504  Porter  Wagaoner Blvd 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.37 Property   1 3390  E 14th St 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.38 Property   1 229 Army Post Road 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.39 Property   1 12101 S Western 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.40 Property   1 1812  Galvin Rd South 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.41 Property   1 1430  W 7th St 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.42 Property   1 220 First Street 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.43 Property   1 1115  E 7th St 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.44 Property   1 609 NE 12th St 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.45 Property   1 257 E State Hwy 152 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.46 Property   1 610 Hwy 71 N 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.47 Property   1 523 S Broadway 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.48 Property   1 13345 Q Street 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.49 Property   1 335 W 7th 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.50 Property   1 10610  S Blue Ridge Blvd 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.51 Property   1 316 SE M-291 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.52 Property   1 1100 N Rockwell 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.53 Property   1 6227  Troost Ave 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.54 Property   1 6740  Douglas Ave 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.55 Property   1 404 W Taylor 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.56 Property   1 857 S Odell 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan   8 U-Haul SAC 20 3.7% 40,500,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 U-Haul At Peters St 1.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 U-Haul of Lemon Grove 0.5%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 U-Haul At Route 37 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.04 Property   1 U-Haul At Airline Blvd 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.05 Property   1 U-Haul Of Arlington 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.06 Property   1 U-Haul At Main & Lindsay 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.07 Property   1 U-Haul At San Pedro 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.08 Property   1 U-Haul of Bend 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 335 West 16th Street 3.6% 39,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 Culver City Fee 3.0% 33,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   4 Union Square Mixed Use Portfolio 2.8% 30,200,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.01 Property   1 58-60 West 14th Street 1.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.02 Property   1 18 East 14th Street 1.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.03 Property   1 20 East 14th Street 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.04 Property   1 17 East 13th Street 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 Fisker Corporate Headquarters 2.7% 30,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 Chase Tower 2.6% 28,210,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 iPark 84 Innovation Center 2.6%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 100 East California Ave 2.6%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 252 Atlantic Avenue 2.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 Holiday Inn Express San Diego 1.7%   5/28/2041 151.16 135.44 89.6% 99.93 52.11 52.1% 114.90 58.02 50.5% 151.16 135.44 89.6%
20 Loan   1 1985 Marcus 1.7%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Truax Office 1.6%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   3 Alabama Hilton Portfolio 1.5%   3/31/2032 105.42 71.46 67.8% 105.42 71.46 67.8% 106.41 66.48 62.5% 110.65 78.22 70.7%
22.01 Property   1 Homewood Suites Mobile East Bay Daphne 0.5%   3/31/2032 108.25 87.47 80.8% 108.25 87.47 80.8% 108.75 85.33 78.5% 115.86 87.50 75.5%
22.02 Property   1 Hampton Inn Mobile East Bay Daphne 0.5%   3/31/2032 103.93 64.89 62.4% 103.93 64.89 62.4% 104.94 59.53 56.7% 108.97 75.37 69.2%
22.03 Property   1 Hilton Garden Inn Mobile East Bay Daphne 0.5%   3/31/2032 103.93 65.03 62.6% 103.93 65.03 62.6% 105.22 58.08 55.2% 107.63 73.47 68.3%
23 Loan   1 Accenture San Antonio 1.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 All World Storage Romeoville 1.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 1-11 South Market Street 1.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 DoubleTree Spokane 1.2%   12/31/2025 107.87 82.50 76.5% 81.68 38.53 47.2% 89.31 42.60 47.7% 120.53 97.03 80.5%
27 Loan   1 475 Oakmead 1.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 Fordham Road 1.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 500 W 190th 1.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 University Blvd MOB 1.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 Bonanza Shopping Center 1.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Mission Promenade 1.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan   1 Residence Inn Florence 0.9%   4/27/2029 106.11 89.00 83.9% 105.23 56.49 53.7% 107.76 60.42 56.1% 106.11 89.00 83.9%
34 Loan   1 5550 Macadam 0.9%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 Pepsi Distribution Center 0.9%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Palmetto Self Storage 0.8%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 Bowie Commons 0.8%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   3 Greenpoint Portfolio 0.6%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38.01 Property   1 102 Eagle Street 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38.02 Property   1 195 Nassau Avenue 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38.03 Property   1 266 Nassau Avenue 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 654 Broadway 0.6%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan   1 135 Brown Place 0.5%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan   5 El Sueno Portfolio 0.5%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.01 Property   1 Estrella 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.02 Property   1 Sunland 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.03 Property   1 Shady Lane 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.04 Property   1 Sandia 0.1%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.05 Property   1 Kays Place 0.0%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan   1 20 Carter Drive 0.5%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   2 NJ Flex Portfolio 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.01 Property   1 Belleville 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43.02 Property   1 Woodland Park 0.2%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan   1 2530 North Orchard Street 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
45 Loan   1 ABC Self Storage 0.4%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
46 Loan   1 Walgreens Snellville 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
47 Loan   1 Walgreens - Newberg OR 0.3%   NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

  

 

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 (P&I) and Annual Debt Service (P&I) ($) 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 or Anticipated Repayment Date.
   
(4) Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).
   
(5) Leased 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 "Sources: Principal's New Cash Contribution ($)" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.

 

  

 

MORTGAGE POOL CHARACTERISTICS
   
Mortgage Pool Characteristics  
Initial Pool Balance $1,093,912,985
Number of Mortgage Loans 47
Number of Mortgaged Properties 170
Average Cut-off Date Balance $23,274,744.37
Weighted Average Mortgage Rate 3.50333%
Weighted Average Remaining Term to Maturity/ARD (months) 113
Weighted Average Remaining Amortization Term (months) 346
Weighted Average Cut-off Date LTV Ratio  56.1%
Weighted Average Maturity Date/ARD LTV Ratio 53.2%
Weighted Average UW NCF DSCR 2.82x
Weighted Average Debt Yield on Underwritten NOI 10.9%
% of Initial Pool Balance of Mortgage Loans that are Amortizing Balloon  8.8%
% of Initial Pool Balance of Mortgage Loans that are Interest Only then Amortizing Balloon  12.5%
% of Initial Pool Balance of Mortgage Loans that are Interest Only  58.9%
% of Initial Pool Balance of Mortgage Loans that are Interest Only – ARD  16.2%
% of Initial Pool Balance of Mortgage Loans that are Amortizing Balloon - ARD 3.7%
% of Initial Pool Balance of Mortgaged Properties with Single Tenants  37.6%
% of Initial Pool Balance of Mortgage Loans with Mezzanine Debt  23.0%
% of Initial Pool Balance of Mortgage Loans with Subordinate Debt  18.6%

 

  

 

 

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. 22 45 405,825,154 37.1%      
Goldman Sachs Mortgage Company 9 41 218,572,228 20.0%      
JPMorgan Chase Bank, National Association 7 14 232,310,000 21.2%      
German American Capital Corporation 8 69 153,205,603 14.0%      
Goldman Sachs Mortgage Company, JPMorgan Chase Bank, National Association, German American Capital Corporation 1 1 84,000,000 7.7%      
Total 47 170 1,093,912,985 100.0%      
               
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
Burlingame Point GSMC, GACC, JPMCB 84,000,000 7.7% 38.0% 14.6% 4.72 Office
Equus Industrial Portfolio GSMC 68,109,030 6.2% 37.8% 14.0% 5.10 Industrial
375 Pearl Street JPMCB 66,000,000 6.0% 60.3% 9.2% 2.67 Office
Colonnade Corporate Center JPMCB 60,000,000 5.5% 72.5% 8.2% 1.28 Office
Amazon Seattle GACC 51,900,000 4.7% 35.1% 13.1% 4.27 Office
4500 Academy Road Distribution Center CREFI 50,000,000 4.6% 59.0% 10.0% 2.63 Industrial
Upper West Side and Brooklyn Heights Portfolio CREFI 50,000,000 4.6% 52.2% 8.0% 2.13 Multifamily
105 West 125th Street GSMC 45,000,000 4.1% 62.2% 11.1% 3.14 Office
O'Reilly Auto Parts Portfolio GACC 41,000,000 3.7% 56.5% 9.9% 2.24 Retail
U-Haul SAC 20 JPMCB 40,500,000 3.7% 59.1% 10.8% 1.94 Self Storage
               
Property Types              
Property Type / Detail Number of Mortgaged Properties Aggregate Cut-off Date Balance ($) % of Initial Pool Balance        
Office 15       511,813,198 46.8%        
Suburban 7       229,103,198 20.9%        
CBD 5       213,110,000 19.5%        
Urban 1          45,000,000 4.1%        
R&D 1          13,500,000 1.2%        
Medical 1          11,100,000 1.0%        
Mixed Use 6         64,397,950 5.9%        
Multifamily/Retail 4          36,497,950 3.3%        
Office/Retail 2          27,900,000 2.6%        
Industrial 40       180,115,030 16.5%        
Warehouse/Distribution 17       123,783,768 11.3%        
Warehouse/R&D 1          28,000,000 2.6%        
Flex 19          18,231,262 1.7%        
Manufacturing 1            5,500,000 0.5%        
Warehouse 2            4,600,000 0.4%        
Hospitality 6         58,772,582 5.4%        
Limited Service 2          24,607,273 2.2%        
Extended Stay 2          15,717,715 1.4%        
Full Service 1          13,500,000 1.2%        
Select Service 1            4,947,594 0.5%        
Retail 63       105,439,225 9.6%        
Anchored 4          57,625,000 5.3%        
Single Tenant 59          47,814,225 4.4%        
Multifamily 23         66,560,000 6.1%        
Mid Rise 19          55,750,000 5.1%        
Garden 4          10,810,000 1.0%        
Self Storage 11         68,315,000 6.2%        
Other 1         33,000,000 3.0%        
Manufactured Housing 5           5,500,000 0.5%        
Total 170 1,093,912,985 100.0%        
               
               
Geographic Distribution              
Property Location Number of Mortgaged Properties Aggregate Cut-off Date Balance ($) % of Initial Pool Balance        
New York 34 334,307,198 30.6%        
California 10 253,163,333 23.1%        
Alabama 4 76,491,980 7.0%        
Tennessee 6 69,043,208 6.3%        
Washington 2 65,400,000 6.0%        
Virginia 10 39,014,454 3.6%        
Georgia 21 37,567,639 3.4%        
Texas 4 32,831,825 3.0%        
West Virginia 2 32,131,066 2.9%        
New Jersey 4 22,777,005 2.1%        
Illinois 2 18,965,000 1.7%        
South Carolina 2 18,780,603 1.7%        
Oklahoma 20 15,565,057 1.4%        
Oregon 3 14,159,510 1.3%        
Nevada 1 10,465,000 1.0%        
Ohio 1 9,556,000 0.9%        
Missouri 13 9,273,228 0.8%        
Connecticut 1 5,500,000 0.5%        
New Mexico 5 5,500,000 0.5%        
Iowa 8 5,423,104 0.5%        
Nebraska 6 4,416,812 0.4%        
Kansas 6 4,150,827 0.4%        
Michigan 1 4,000,000 0.4%        
Arizona 1 3,259,165 0.3%        
Arkansas 3 2,170,971 0.2%        
  170 1,093,912,985 100.0%        
               
Distribution of Amortization Types              
Amortization Type Number of Mortgage Loans Cut-off Date Balance ($) % of Initial Pool Balance        
Interest Only 27 643,779,405 58.9%        
Interest Only - ARD 3 176,900,000 16.2%        
Interest Only, Amortizing Balloon 8 136,907,800 12.5%        
Amortizing Balloon 8 95,825,780 8.8%        
Amortizing Balloon - ARD 1 40,500,000 3.7%        
  47 1,093,912,985 100.0%