FWP 1 n2597-x9_finalpricing.htm FREE WRITING PROSPECTUS

 

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

 

From: Citi Cmbs Syndicate (CITIGROUP GLOBAL MAR) <[REDACTED]>
Sent: Friday, June 18, 2021 1:03 PM
Subject:  BMARK 2021-B27 -- Final Pricing Details (Public)

 

BMARK 2021-B27 — Final Pricing Details (Public)

 

Co-Lead Managers  
& Joint Bookrunners:  Citigroup, J.P. Morgan, Deutsche Bank Securities, Goldman Sachs & Co. LLC
   
Co-Managers: Academy Securities Inc. & Siebert Williams Shank

 

Class S&P/Fitch/KBRA Size ($mm) C/E WAL Spread Coupon Yield Price
A-1 AAA(sf)/AAAsf/AAA(sf) 18.655 30.000% 2.75 S+22 0.72500 0.717 99.99771
A-2 AAA(sf)/AAAsf/AAA(sf) 37.990 30.000% 4.96 S+45 2.02000 1.382 102.99558
A-3 AAA(sf)/AAAsf/AAA(sf) 83.071 30.000% 6.83 S+62 1.79200 1.789 99.99506
A-4 AAA(sf)/AAAsf/AAA(sf) 175.000 30.000% 9.04 S+63 2.10300 1.981 100.99224
A-5 AAA(sf)/AAAsf/AAA(sf) 396.379 30.000% 9.94 S+65 2.39000 2.055 102.99307
A-AB AAA(sf)/AAAsf/AAA(sf) 26.294 30.000% 7.43 S+50 2.16300 1.726 102.99777
A-S AAA(sf)/AAAsf/AAA(sf) 71.105 23.250% 9.96 S+77 2.51200 2.177 102.99111
B AA(sf)/AA-sf/AA+(sf) 42.136 19.250% 9.96 S+95 2.35500 2.357 99.99466
C A-(sf)/A-sf/A+(sf) 48.721 14.625% 9.96 S+130 2.70300 2.707 99.99409

 

Collateral Summary  
Initial Pool Balance: $1,093,912,985
Number of Mortgage Loans: 47
Number of Mortgaged Properties: 170
Average Cut-off Date Mortgage Loan Balance: $23,274,744
Weighted Average Mortgage Interest Rate: 3.50333%
Weighted Average Remaining Term to Maturity (months): 113
Weighted Average Remaining Amortization Term (months):   346
Weighted Average Cut-off Date LTV Ratio: 56.1%
Weighted Average Maturity Date LTV Ratio: 53.2%
Weighted Average Underwritten NCF DSCR:  2.82x
Weighted Average Debt Yield on Underwritten NOI: 10.9%
% of Mortgaged Properties with Single Tenants: 37.6%
% of Mortgage Loans with Mezzanine Debt: 23.0%
% of Mortgage Loans with Subordinate Debt: 18.6%
   
Property Type: 46.8% Office, 16.5% Industrial, 9.6% Retail 6.2% Self Storage, 6.1% Multifamily, 5.9% Mixed Use 5.4% Hospitality, 3.0% Other Leased Fee, 0.5% Manufactured Housing
   
Top 5 States: 30.6% New York, 23.1% California, 7.0% Alabama, 6.3% Tennessee, 6.0% Washington
   
Risk Retention: L-Shaped
   
Master Servicer: Midland Loan Services, a Division of PNC Bank, National Association
   
Special Servicers: Midland Loan Services, a Division of PNC Bank, National Association
   
Operating Advisor: Park Bridge Lender Services LLC
   
Trustee: Wilmington Trust, National Association
Cert. Administrator: Citibank, N.A.
   
Anticipated Timing  
Anticipated Settlement: 6/29/2021

 

THE SECURITIES OFFERED BY THESE MATERIALS 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 THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED. THESE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE ORIGINATORS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE CERTIFICATE ADMINISTRATOR, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, ANY DIRECTING HOLDER, ANY RISK RETENTION CONSULTATION PARTY, THE COMPANION LOAN HOLDERS (OR THEIR REPRESENTATIVES), THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THESE SECURITIES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.

 

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 communication 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 or any 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.

 

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.