FWP 1 n3088-x3premkta1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-262701-01
     

 

     
  FREE WRITING PROSPECTUS, DATED APRIL 20, 2022  
     
  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., Goldman Sachs & Co. LLC, Deutsche Bank Securities Inc., J.P. Morgan Securities LLC, Bancroft Capital, LLC, Drexel Hamilton, LLC or any other underwriter or dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-831-9146.  
     
  The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus.  This File does not contain all information that is required to be included in the prospectus.  This File should be reviewed only in conjunction with the entire prospectus.  Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.  Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus.  The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.  
     
  The information in this File is preliminary and may be amended and/or supplemented prior to the time of sale.  The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.  
     
  The securities related to this File are being offered when, as and if issued.   This free writing prospectus is not an offer to sell or a solicitation of an offer to buy such securities in any state or other jurisdiction where such offer, solicitation or sale is not permitted.  Such securities do not represent an interest in or obligation of the depositor, the sponsors, the originators, the master servicer, the special servicers, the trustee, the certificate administrator, the operating advisor, the asset representations reviewer, the controlling class representative, the risk retention consultation parties, the companion loan holders (or their representatives), the underwriters or any of their respective affiliates.  Neither such securities nor the underlying mortgage loans are insured or guaranteed by any governmental agency or instrumentality or private insurer.  
     
  Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation being made that these materials are accurate or complete and that these materials may not be updated or (3) these materials possibly being confidential, are, in each case, not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.  
     
     

 

 

 

 

BMARK 2022-B35

 

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 Number of Units
                                         
1 Loan   1 One Wilshire 9.9% 100.0% GSBI GSMC NAP NAP 624 South Grand Avenue Los Angeles Los Angeles California 90017 Office CBD/Data Center 1967 1992 661,553
2 Loan   1 The Reef 8.9% 100.0% DBRI GACC NAP NAP 1933 South Broadway Los Angeles Los Angeles California 90007 Mixed Use Office/Retail 1958 2019 806,960
3 Loan   17 ILPT Logistics Portfolio 6.6%   CREFI, UBS AG, BANA, BMO, and MSBNA CREFI NAP NAP Various Various Various Various Various Industrial Various Various Various 9,438,321
3.01 Property   1 4000 Principio Parkway 0.8% 12.3%         4000 Principio Parkway East North East Cecil Maryland 21901 Industrial Warehouse/Distribution 2006-2012 NAP 1,194,744
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% 11.1%         2020 Joe B. Jackson Parkway Murfreesboro Rutherford Tennessee 37127 Industrial Warehouse/Distribution 2012 NAP 1,016,281
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% 10.7%         1901 Meadowville Technology Parkway Chester Chesterfield Virginia 23836 Industrial Warehouse/Distribution 2012 NAP 1,016,281
3.04 Property   1 52 Pettengill Road 0.7% 10.4%         52 Pettengill Road Londonderry Rockingham New Hampshire 03053 Industrial Warehouse/Distribution 2015 NAP 614,240
3.05 Property   1 510 John Dodd Road 0.7% 10.3%         510 John Dodd Road Spartanburg Spartanburg South Carolina 29303 Industrial Warehouse/Distribution 2012 NAP 1,015,740
3.06 Property   1 309 Dulty’s Lane 0.6% 9.2%         309 Dulty’s Lane Burlington Burlington New Jersey 08016 Industrial Warehouse/Distribution 2001 NAP 633,836
3.07 Property   1 5300 Centerpoint Parkway 0.4% 5.3%         5300 Centerpoint Parkway Groveport Franklin Ohio 43125 Industrial Warehouse/Distribution 2014 NAP 581,342
3.08 Property   1 17001 West Mercury Street 0.3% 4.7%         17001 Mercury Street Gardner Johnson Kansas 66030 Industrial Warehouse/Distribution 2018 NAP 645,462
3.09 Property   1 725 Darlington Avenue 0.3% 4.3%         725 Darlington Avenue Mahwah Bergen New Jersey 07430 Industrial Warehouse/Distribution 1999 2010 167,424
3.10 Property   1 10100 89th Avenue N 0.2% 3.7%         10100 89th Avenue North Maple Grove Hennepin Minnesota 55369 Industrial Warehouse/Distribution 2015 NAP 319,062
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% 3.1%         7303 Rickenbacker Parkway West Columbus Franklin Ohio 43217 Industrial Warehouse/Distribution 2020 NAP 357,504
3.12 Property   1 4836 Hickory Hill Road 0.2% 3.0%         4836 Hickory Hill Road Memphis Shelby Tennessee 38141 Industrial Warehouse/Distribution 1984-1987 NAP 646,160
3.13 Property   1 7000 West Post Road 0.2% 2.8%         7000 West Post Road Las Vegas Clark Nevada 89113 Industrial Warehouse/Distribution 2011 NAP 95,953
3.14 Property   1 3201 Bearing Drive 0.2% 2.8%         3201 Bearing Drive Franklin Johnson Indiana 46131 Industrial Manufacturing/Distribution 1974 2006 422,912
3.15 Property   1 900 Commerce Parkway West Drive 0.2% 2.4%         900 Commerce Parkway West Drive Greenwood Johnson Indiana 46143 Industrial Manufacturing/Distribution 2008 2020 294,388
3.16 Property   1 6825 West County Road 400 North 0.1% 2.3%         6825 West County Road 400 North Greenfield Hancock Indiana 46140 Industrial Warehouse/Distribution 2008 2020 245,041
3.17 Property   1 951 Trails Road 0.1% 1.6%         951 Trails Road Eldridge Scott Iowa 52748 Industrial Manufacturing/Distribution 1997 2001 171,951
4 Loan   1 Bruckner Building 6.3% 100.0% GSBI GSMC NAP NAP 2417 Third Avenue Bronx Bronx New York 10451 Office Suburban 1928 2015 185,314
5 Loan   9 Shearer’s Industrial Portfolio 5.9%   GSBI, WFB GSMC NAP NAP Various Various Various Various Various Industrial Various Various Various 2,206,965
5.01 Property   1 800 Northwest 4th Street 1.0% 17.1%         800 Northwest 4th Street Perham Otter Tail Minnesota 56573 Industrial Manufacturing/Warehouse 1970 1974-2016 515,972
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% 16.3%         4100 Millennium Boulevard Southeast Massillon Stark Ohio 44646 Industrial Manufacturing 2009 2020 171,390
5.03 Property   1 3000 East Mount Pleasant Street 0.9% 14.7%         3000 East Mount Pleasant Street Burlington Des Moines Iowa 52601 Industrial Manufacturing/Warehouse 1946, 1978 1974-2017 444,618
5.04 Property   1 7330 West Sherman Street 0.8% 13.0%         7330 West Sherman Street Phoenix Maricopa Arizona 85043 Industrial Warehouse/Distribution 2009 NAP 207,222
5.05 Property   1 821 Route 97 0.7% 11.0%         821 Route 97 Waterford Erie Pennsylvania 16441 Industrial Manufacturing 1965-1990, 2022 2018 221,876
5.06 Property   1 3200 Northern Cross Boulevard 0.6% 10.0%         3200 Northern Cross Boulevard Fort Worth Tarrant Texas 76137 Industrial Warehouse/Distribution 1993 2020 121,253
5.07 Property   1 3636 Medallion Avenue 0.6% 9.9%         3636 Medallion Avenue Newport Jackson Arkansas 72112 Industrial Manufacturing 1968 2004 278,553
5.08 Property   1 692 Wabash Avenue North 0.2% 4.1%         692 Wabash Avenue North Brewster Stark Ohio 44613 Industrial Manufacturing 1969, 1982, 1986, 1998 2017 141,878
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% 3.7%         225 Commonwealth Avenue Extension Bristol Bristol City Virginia 24201 Industrial Warehouse/Distribution 1965 NAP 104,203
6 Loan   1 115 Tabor Road 5.8% 100.0% CREFI CREFI NAP NAP 115 Tabor Road Morris Plains Morris New Jersey 07950 Office Suburban 2007 2016 447,066
7 Loan   1 Industry RiNo Station 5.3% 100.0% JPMCB JPMCB NAP NAP 3858 Walnut Street and 3827 North Lafayette Street Denver Denver Colorado 80205 Office CBD 2017-2019 NAP 177,697
8 Loan   14 Bedrock Portfolio 4.8%   JPMCB, SMC JPMCB NAP NAP Various Detroit Wayne Michigan 48226 Various Various Various Various 2,694,627
8.01 Property   1 First National Building 1.1% 23.1%         660 Woodward Avenue Detroit Wayne Michigan 48226 Office CBD 1921 2010 800,119
8.02 Property   1 The Qube 0.7% 14.7%         611 Woodward Avenue Detroit Wayne Michigan 48226 Office CBD 1958 2011 522,702
8.03 Property   1 Chrysler House 0.6% 11.5%         719 Griswold Street and 730 Shelby Street Detroit Wayne Michigan 48226 Office CBD 1919 2013 343,488
8.04 Property   1 1001 Woodward 0.5% 11.4%         1001-1075 Woodward Avenue Detroit Wayne Michigan 48226 Office CBD 1965 2013 319,039
8.05 Property   1 One Woodward 0.4% 8.3%         1 Woodward Avenue Detroit Wayne Michigan 48226 Office CBD 1962 2013 370,257
8.06 Property   1 The Z Garage 0.3% 6.7%         1234-1246 Library Street and 1327 Broadway Avenue Detroit Wayne Michigan 48226 Other Parking Garage 2013 2015-2016 1,351
8.07 Property   1 Two Detroit Garage 0.2% 5.1%         160 East Congress Street Detroit Wayne Michigan 48226 Other Parking Garage 2002 2015-2016 1,106
8.08 Property   1 1505 & 1515 Woodward 0.2% 4.8%         1505 and 1515-1529 Woodward Avenue Detroit Wayne Michigan 48226 Office CBD 1925 2018 141,741
8.09 Property   1 1001 Brush Street 0.2% 4.1%         1001 Brush Street Detroit Wayne Michigan 48226 Other Parking Garage 1993 2015-2016 1,309
8.10 Property   1 The Assembly 0.2% 3.2%         1700 West Fort Street Detroit Wayne Michigan 48216 Mixed Use Multifamily/Office/Retail 1913 2019 32
8.11 Property   1 419 Fort Street Garage 0.1% 2.9%         419 East Fort Street Detroit Wayne Michigan 48226 Other Parking Garage 2005 2015-2016 637
8.12 Property   1 Vinton 0.1% 1.8%         600 Woodward Avenue Detroit Wayne Michigan 48226 Mixed Use Multifamily/Retail 1917 2018 21
8.13 Property   1 1401 First Street 0.1% 1.7%         1401 First Street Detroit Wayne Michigan 48226 Other Parking Garage 1976 2017 633
8.14 Property   1 Lane Bryant Building 0.0% 0.9%         1520 Woodward Avenue Detroit Wayne Michigan 48226 Office CBD 1917 2018 31,695
9 Loan   1 Bell Works 4.5% 100.0% CREFI, BMO, BCREI CREFI NAP NAP 101 Crawfords Corner Road Holmdel Monmouth New Jersey 07733 Office Suburban 1962, 1964, 1982 2017 1,371,470
10 Loan   1 2550 M Street 4.2% 100.0% CREFI CREFI NAP NAP 2550 M Street Northwest Washington District of Columbia District of Columbia 20037 Office CBD 1978 2015 207,081
11 Loan   1 Nut Tree Plaza 4.1% 100.0% CREFI, WFBNA CREFI NAP NAP 1621-1679 East Monte Vista Avenue Vacaville Solano California 95688 Retail Anchored 2006 2008 369,932
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6%   CREFI, BCREI CREFI NAP NAP Various Various Various Various Various Retail Single Tenant Various Various 747,953
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% 9.6%         15047 Airline Highway Prairieville Ascension Louisiana 70769 Retail Single Tenant 2017 NAP 41,917
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% 9.3%         640 East Main Street Sun Prairie Dane Wisconsin 53590 Retail Single Tenant 2009 NAP 61,048
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% 8.8%         1810 Harlem Road Loves Park Winnebago Illinois 61111 Retail Single Tenant 1998 NAP 142,357
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% 8.6%         224 West Main Street Thibodaux Terrebonne Louisiana 70301 Retail Single Tenant 2015 NAP 42,311
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% 8.3%         6411 West Park Avenue Houma Terrebonne Louisiana 70364 Retail Single Tenant 2016 NAP 44,237
12.06 Property   1 Publix - Decatur (Point), AL 0.2% 5.8%         2934 Point Mallard Parkway Southeast Decatur Morgan Alabama 35603 Retail Single Tenant 2018 NAP 45,600
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% 5.0%         300 Holmes Avenue Clarendon Hills DuPage Illinois 60514 Retail Single Tenant 1986 NAP 15,896
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% 4.7%         1201 Parkview Drive New Iberia Iberia Louisiana 70563 Retail Single Tenant 2016 NAP 41,952
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% 4.3%         2310 South Union Street Opelousas Saint Landry Louisiana 70570 Retail Single Tenant 2016 NAP 43,240
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% 4.2%         2500 Archbishop Philip M. Hannan Boulevard Meraux Saint Bernard Louisiana 70075 Retail Single Tenant 2016 NAP 42,311
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% 3.6%         1498 Opelika Road Auburn Lee Alabama 36830 Retail Single Tenant 2009 NAP 13,253
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% 2.5%         230 West Pike Street Clarksburg Harrison West Virginia 26301 Retail Single Tenant 1966 NAP 43,500
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% 2.0%         1155 Fuller Avenue Northeast Grand Rapids Kent Michigan 49503 Retail Single Tenant 2000 NAP 10,965
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% 1.8%         416 Commerce Drive Madison Dane Wisconsin 53719 Retail Single Tenant 1994 NAP 16,240
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% 1.7%         26 North Avenue Northlake Cook Illinois 60164 Retail Single Tenant 1961 NAP 5,300
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% 1.6%         1351 North Jackson Street Tullahoma Coffee Tennessee 37388 Retail Single Tenant 1997 NAP 9,600
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% 1.5%         9600 East Ogden Avenue La Grange Cook Illinois 60525 Retail Single Tenant 1997 NAP 3,000
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% 1.4%         1100 West Devon Avenue Elk Grove Village Cook Illinois 60007 Retail Single Tenant 1977 NAP 4,250
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% 1.3%         702 East 5th Street Marysville Union Ohio 43040 Retail Single Tenant 2022 NAP 3,500
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% 1.3%         3200 Bold Forbes Way Owensboro Daviess Kentucky 42303 Retail Single Tenant 2021 NAP 7,150
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% 1.3%         1977 West Galena Boulevard Aurora Kane Illinois 60506 Retail Single Tenant 1976 NAP 5,000
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% 1.2%         901 Ogden Avenue Downers Grove DuPage Illinois 60515 Retail Single Tenant 1954 2007 10,500
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% 1.1%         1841 Bailey Road Cuyahoga Falls Summit Ohio 44221 Retail Single Tenant 2014 NAP 8,353
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% 1.1%         1079 Sabattus Street Lewiston Androscoggin Maine 04240 Retail Single Tenant 2014 NAP 9,026
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% 1.0%         8500 West Dempster Street Niles Cook Illinois 60714 Retail Single Tenant 1978 NAP 5,477
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% 1.0%         1507 Rand Road Des Plaines Cook Illinois 60016 Retail Single Tenant 1967 2019 8,300
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% 0.9%         10521 West University Boulevard Odessa Ector Texas 79764 Retail Single Tenant 2013 NAP 9,026
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% 0.9%         2000 Main Street Weber City Scott Virginia 24290 Retail Single Tenant 1958 2013 9,495
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% 0.8%         4405 East Highway 199 Springtown Parker Texas 76082 Retail Single Tenant 2014 NAP 9,026
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% 0.8%         702 West Marketview Drive Champaign Champaign Illinois 61822 Retail Single Tenant 1989 2012 4,884
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% 0.7%         514 North Saginaw Street Holly Oakland Michigan 48442 Retail Single Tenant 1950 2014 10,736
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% 0.7%         1620 Sheffield Avenue Dyer Lake Indiana 46311 Retail Single Tenant 2006 NAP 9,014
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% 0.7%         9604 University Avenue Lubbock Lubbock Texas 79423 Retail Single Tenant 2004 NAP 9,014
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% 0.6%         1620 Marsh Road Wilmington New Castle Delaware 19803 Retail Single Tenant 1950 2007 2,475
13 Loan   1 200 West Jackson 3.6% 100.0% CREFI CREFI NAP NAP 200 West Jackson Boulevard Chicago Cook Illinois 60606 Office CBD 1971 2016 481,801
14 Loan   1 Residence Inn Seattle 2.7% 100.0% GSBI GSMC NAP NAP 4501 12th Avenue Northeast Seattle King Washington 98105 Hospitality Extended Stay 2016 NAP 165
15 Loan   3 GHC Hotel Portfolio 2.0%   DBRI GACC NAP NAP Various Various Various Indiana Various Hospitality Various Various Various 294
15.01 Property   1 Holiday Inn Terre Haute 0.9% 45.8%         3300 South US Highway 41 Terre Haute Vigo Indiana 47802 Hospitality Full Service 1962 2017 118
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% 28.7%         3304 US Highway 41 South Terre Haute Vigo Indiana 47802 Hospitality Limited Service 2007 2014-2015 92
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% 25.5%         3939 South Street Lafayette Tippecanoe Indiana 47905 Hospitality Extended Stay 1990 2017 84
16 Loan   8 Grede Casting Industrial Portfolio 1.6%   GSBI GSMC NAP NAP Various Various Various Various Various Industrial Manufacturing Various Various 1,633,716
16.01 Property   1 700 Ash Street 0.4% 24.1%         700 Ash Street Reedsburg Sauk Wisconsin 53959 Industrial Manufacturing 1940-1980 NAP 366,798
16.02 Property   1 5200 Foundry Circle 0.3% 21.5%         5200 Foundry Circle Saint Cloud Stearns Minnesota 56303 Industrial Manufacturing 1977 NAP 304,950
16.03 Property   1 2700 Plum Street 0.3% 16.7%         2700 Plum Street New Castle Henry Indiana 47362 Industrial Manufacturing 1920-1988 NAP 248,030
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% 10.9%         801 & 617 South Carpenter Avenue Kingsford Dickinson Michigan 49802 Industrial Manufacturing 1947 NAP 170,000
16.05 Property   1 N2480 County Road M 0.1% 7.3%         N2480 County Road M Browntown Green Wisconsin 53522 Industrial Manufacturing 1930 NAP 132,000
16.06 Property   1 W140 N5540 Lilly Road 0.1% 6.9%         W140 N5540 Lilly Road Menomonee Falls Waukesha Wisconsin 53051 Industrial Manufacturing 1980-2010 NAP 116,220
16.07 Property   1 530 East Main Street 0.1% 6.4%         530 East Main Street Biscoe Montgomery North Carolina 27209 Industrial Manufacturing 1946 2015 181,028
16.08 Property   1 210 Ann Avenue 0.1% 6.1%         210 Ann Avenue Brewton Escambia Alabama 36426 Industrial Manufacturing 1975 1990 114,690
17 Loan   5 LaForce Industrial Portfolio 1.6%   GSBI GSMC NAP NAP Various Various Various Various Various Industrial Various Various Various 328,664
17.01 Property   1 1060 West Mason Street 1.0% 65.8%         1060 West Mason Street Green Bay Brown Wisconsin 54303 Industrial Manufacturing/Warehouse 1936 1998 238,215
17.02 Property   1 289 Robbins Drive 0.2% 11.0%         289 Robbins Drive Troy Oakland Michigan 48083 Industrial Manufacturing 1978 2016 29,998
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% 9.6%         N58W16780 Ridgewood Drive Menomonee Falls Waukesha Wisconsin 53051 Industrial Flex 1996 NAP 25,347
17.04 Property   1 280 Corporate Woods Parkway 0.1% 8.0%         280 Corporate Woods Parkway Vernon Hills Lake Illinois 60061 Industrial R&D/Flex 1996 2002 21,160
17.05 Property   1 2602 Agriculture Drive 0.1% 5.6%         2602 Agriculture Drive Madison Dane Wisconsin 53718 Industrial Flex 2002 NAP 13,944
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%   CREFI CREFI NAP NAP Various Various Various New York Various Multifamily Mid Rise Various NAP 65
18.01 Property   1 110 West 69th Street 0.7% 45.8%         110 West 69th Street New York New York New York 10023 Multifamily Mid Rise 1924 NAP 36
18.02 Property   1 141 Columbia Heights 0.4% 25.3%         141 Columbia Heights Brooklyn Kings New York 11201 Multifamily Mid Rise 1979 NAP 15
18.03 Property   1 15A West 73rd Street 0.3% 19.8%         15A West 73rd Street New York New York New York 10023 Multifamily Mid Rise 1910 NAP 5
18.04 Property   1 23 West 70th Street 0.1% 9.1%         23 West 70th Street New York New York New York 10023 Multifamily Mid Rise 1900 NAP 9
19 Loan   1 601 Lexington Avenue 1.5% 100.0% DBRI, MSBNA, CREFI, WFBNA CREFI NAP NAP 601 Lexington Avenue New York New York New York 10022 Office CBD 1977 2021 1,675,659
20 Loan   1 Crossroads Hotel Portfolio 1.4% 100.0% JPMCB JPMCB NAP NAP 793 & 795 West Bel Air Avenue Aberdeen Harford Maryland 21001 Hospitality Limited Service 2017, 2018 NAP 177
21 Loan   1 One Jackson Place 1.3% 100.0% DBRI GACC NAP NAP 188 East Capitol Street Jackson Hinds Mississippi 39201 Office CBD 1986 2009 221,249
22 Loan   1 Eagle Station 1.2% 100.0% DBRI GACC NAP NAP 3701 South Carson Street Carson City Carson City Nevada 89701 Retail Anchored 1982 2010 114,096
23 Loan   1 Shoppes at Foxmoor 1.2% 100.0% JPMCB JPMCB NAP NAP 1095 Washington Boulevard Robbinsville Mercer New Jersey 08691 Retail Anchored 1990 NAP 120,979
24 Loan   1 Safeway at Vistanica Marketplace 1.1% 100.0% DBRI GACC NAP NAP 28455 North Vistancia Boulevard Peoria Maricopa Arizona 85383 Retail Single Tenant 2007 2018 57,860
25 Loan   1 Novo Nordisk HQ 1.1% 100.0% DBRI GACC NAP NAP 800 Scudders Mill Road Plainsboro Middlesex New Jersey 08536 Office Suburban 1985, 1989, 1994 2013 731,104
26 Loan   1 Gem Tower 1.1% 100.0% GSBI GSMC NAP NAP 44 West 47th Street New York New York New York 10036 Retail Unanchored 2009 NAP 7,346
27 Loan   2 Belair & Goshen – Food Lion 0.9%   CREFI CREFI NAP NAP Various Augusta Various Georgia Various Retail Anchored Various NAP 97,988
27.01 Property   1 Belair Plaza 0.5% 55.1%         365 South Belair Road Augusta Columbia Georgia 30907 Retail Anchored 2000 NAP 52,188
27.02 Property   1 Goshen Village 0.4% 44.9%         3722 Mike Padgett Highway Augusta Richmond Georgia 30906 Retail Anchored 1998 NAP 45,800
28 Loan   1 University Square 0.9% 100.0% DBRI GACC NAP NAP 501 East Albertoni Street Carson Los Angeles California 90746 Retail Anchored 2008 NAP 40,808
29 Loan   1 1600 Brittmoore 0.8% 100.0% JPMCB JPMCB NAP NAP 1600 Brittmoore Road Houston Harris Texas 77043 Industrial Flex 1981, 2000, 2018, 2021 2021 110,231
30 Loan   1 Legacy Village 0.8% 100.0% GSBI GSMC NAP NAP 9 Du Rhu Drive Mobile Mobile Alabama 36608 Retail Unanchored 2006 NAP 81,585
31 Loan   4 Southern Star Storage Portfolio 0.8%   CREFI CREFI NAP NAP Various Various Various Various Various Self Storage Self Storage Various NAP 150,490
31.01 Property   1 Addison Airport Self Storage 0.3% 34.7%         4485 Glenn Curtiss Drive Addison Dallas Texas 75001 Self Storage Self Storage 1983 NAP 37,773
31.02 Property   1 Jensen Beach Self Storage 0.2% 29.1%         3250 Northeast Candice Avenue Jensen Beach Martin Florida 34957 Self Storage Self Storage 1979 NAP 23,644
31.03 Property   1 Montrose Airport Self Storage 0.2% 24.3%         63224 La Salle Road Montrose Montrose Colorado 81401 Self Storage Self Storage 1984-2002 NAP 51,918
31.04 Property   1 281 Mini Storage 0.1% 11.9%         3608 US Highway 281 George West Live Oak Texas 78022 Self Storage Self Storage 1999-2018 NAP 37,155
32 Loan   1 Best Western North Phoenix 0.6% 100.0% DBRI GACC NAP NAP 9455 North Black Canyon Highway Phoenix Maricopa Arizona 85021 Hospitality Limited Service 1997 2018 87
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 100.0% CREFI CREFI NAP NAP 1300 North Interstate 35 Gainesville Cooke Texas 76240 Hospitality Limited Service 2019 NAP 83
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 100.0% DBRI GACC NAP NAP 305 Mary Higginson Lane Uniontown Fayette Pennsylvania 15401 Hospitality Limited Service 2016 NAP 90
35 Loan   1 Redwood Simpsonville II 0.5% 100.0% GSBI GSMC NAP NAP 113 Karland Drive Simpsonville Greenville South Carolina 29680 Multifamily Garden 2020 NAP 38
36 Loan   1 Johns Hopkins MOB 0.5% 100.0% DBRI GACC NAP NAP 2213 McElderry Street Baltimore Baltimore City Maryland 21205 Office Medical 2006 NAP 31,752
37 Loan   1 900 East Grand Avenue 0.3% 100.0% CREFI CREFI NAP NAP 900 East Grand Avenue Carbondale Jackson Illinois 62901 Multifamily Garden 1992 2020 36

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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
                            2   2        
1 Loan   1 One Wilshire 9.9% SF 588.39 111,000,000 111,000,000 111,000,000 2.77600% 0.02156% 2.75444% NAP 260,346.39 NAP 3,124,156.68 Interest Only - ARD Yes Actual/360
2 Loan   1 The Reef 8.9% SF 185.88 100,000,000 100,000,000 100,000,000 5.42500% 0.01156% 5.41344% NAP 458,362.27 NAP 5,500,347.24 Interest Only No Actual/360
3 Loan   17 ILPT Logistics Portfolio 6.6% SF 36.14 73,656,388 73,656,388 73,656,388 3.86465618% 0.01169% 3.85297% NAP 240,508.48 NAP 2,886,101.76 Interest Only No Actual/360
3.01 Property   1 4000 Principio Parkway 0.8% SF   9,091,303 9,091,303 9,091,303                    
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% SF   8,153,762 8,153,762 8,153,762                    
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% SF   7,892,808 7,892,808 7,892,808                    
3.04 Property   1 52 Pettengill Road 0.7% SF   7,633,958 7,633,958 7,633,958                    
3.05 Property   1 510 John Dodd Road 0.7% SF   7,586,608 7,586,608 7,586,608                    
3.06 Property   1 309 Dulty’s Lane 0.6% SF   6,795,328 6,795,328 6,795,328                    
3.07 Property   1 5300 Centerpoint Parkway 0.4% SF   3,939,565 3,939,565 3,939,565                    
3.08 Property   1 17001 West Mercury Street 0.3% SF   3,447,119 3,447,119 3,447,119                    
3.09 Property   1 725 Darlington Avenue 0.3% SF   3,156,702 3,156,702 3,156,702                    
3.10 Property   1 10100 89th Avenue N 0.2% SF   2,702,137 2,702,137 2,702,137                    
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% SF   2,284,400 2,284,400 2,284,400                    
3.12 Property   1 4836 Hickory Hill Road 0.2% SF   2,242,311 2,242,311 2,242,311                    
3.13 Property   1 7000 West Post Road 0.2% SF   2,079,215 2,079,215 2,079,215                    
3.14 Property   1 3201 Bearing Drive 0.2% SF   2,038,178 2,038,178 2,038,178                    
3.15 Property   1 900 Commerce Parkway West Drive 0.2% SF   1,746,709 1,746,709 1,746,709                    
3.16 Property   1 6825 West County Road 400 North 0.1% SF   1,662,530 1,662,530 1,662,530                    
3.17 Property   1 951 Trails Road 0.1% SF   1,203,756 1,203,756 1,203,756                    
4 Loan   1 Bruckner Building 6.3% SF 383.13 71,000,000 71,000,000 71,000,000 4.66000% 0.01156% 4.64844% NAP 279,546.06 NAP 3,354,552.72 Interest Only No Actual/360
5 Loan   9 Shearer’s Industrial Portfolio 5.9% SF 62.35 66,318,600 66,318,600 66,318,600 3.90000% 0.01156% 3.88844% NAP 218,529.00 NAP 2,622,348.00 Interest Only No Actual/360
5.01 Property   1 800 Northwest 4th Street 1.0% SF   11,345,563 11,345,563 11,345,563                    
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% SF   10,831,231 10,831,231 10,831,231                    
5.03 Property   1 3000 East Mount Pleasant Street 0.9% SF   9,772,312 9,772,312 9,772,312                    
5.04 Property   1 7330 West Sherman Street 0.8% SF   8,592,373 8,592,373 8,592,373                    
5.05 Property   1 821 Route 97 0.7% SF   7,321,670 7,321,670 7,321,670                    
5.06 Property   1 3200 Northern Cross Boulevard 0.6% SF   6,656,064 6,656,064 6,656,064                    
5.07 Property   1 3636 Medallion Avenue 0.6% SF   6,595,554 6,595,554 6,595,554                    
5.08 Property   1 692 Wabash Avenue North 0.2% SF   2,722,935 2,722,935 2,722,935                    
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% SF   2,480,896 2,480,896 2,480,896                    
6 Loan   1 115 Tabor Road 5.8% SF 145.39 65,000,000 65,000,000 65,000,000 5.24000% 0.01156% 5.22844% NAP 287,775.46 NAP 3,453,305.52 Interest Only No Actual/360
7 Loan   1 Industry RiNo Station 5.3% SF 337.65 60,000,000 60,000,000 60,000,000 5.20500% 0.01156% 5.19344% NAP 263,864.58 NAP 3,166,374.96 Interest Only No Actual/360
8 Loan   14 Bedrock Portfolio 4.8% SF 159.58 54,000,000 54,000,000 54,000,000 3.77800% 0.06031% 3.71769% NAP 172,371.25 NAP 2,068,455.00 Interest Only No Actual/360
8.01 Property   1 First National Building 1.1% SF   12,450,240 12,450,240 12,450,240                    
8.02 Property   1 The Qube 0.7% SF   7,916,400 7,916,400 7,916,400                    
8.03 Property   1 Chrysler House 0.6% SF   6,188,400 6,188,400 6,188,400                    
8.04 Property   1 1001 Woodward 0.5% SF   6,148,440 6,148,440 6,148,440                    
8.05 Property   1 One Woodward 0.4% SF   4,457,160 4,457,160 4,457,160                    
8.06 Property   1 The Z Garage 0.3% Units   3,642,840 3,642,840 3,642,840                    
8.07 Property   1 Two Detroit Garage 0.2% Units   2,757,240 2,757,240 2,757,240                    
8.08 Property   1 1505 & 1515 Woodward 0.2% SF   2,609,280 2,609,280 2,609,280                    
8.09 Property   1 1001 Brush Street 0.2% Units   2,202,120 2,202,120 2,202,120                    
8.10 Property   1 The Assembly 0.2% Units   1,722,600 1,722,600 1,722,600                    
8.11 Property   1 419 Fort Street Garage 0.1% Units   1,566,000 1,566,000 1,566,000                    
8.12 Property   1 Vinton 0.1% Units   945,000 945,000 945,000                    
8.13 Property   1 1401 First Street 0.1% Units   932,040 932,040 932,040                    
8.14 Property   1 Lane Bryant Building 0.0% SF   462,240 462,240 462,240                    
9 Loan   1 Bell Works 4.5% SF 153.12 50,000,000 50,000,000 50,000,000 5.11000% 0.01156% 5.09844% NAP 215,873.84 NAP 2,590,486.08 Interest Only No Actual/360
10 Loan   1 2550 M Street 4.2% SF 419.16 46,800,000 46,800,000 46,800,000 4.60000% 0.01156% 4.58844% NAP 181,891.67 NAP 2,182,700.04 Interest Only No Actual/360
11 Loan   1 Nut Tree Plaza 4.1% SF 227.07 46,200,000 46,200,000 46,200,000 4.74000% 0.01156% 4.72844% NAP 185,024.58 NAP 2,220,294.96 Interest Only No Actual/360
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6% SF 138.91 40,000,000 40,000,000 40,000,000 4.58000% 0.01156% 4.56844% NAP 154,787.04 NAP 1,857,444.48 Interest Only No Actual/360
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% SF   3,820,982 3,820,982 3,820,982                    
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% SF   3,709,336 3,709,336 3,709,336                    
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% SF   3,534,167 3,534,167 3,534,167                    
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% SF   3,428,296 3,428,296 3,428,296                    
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% SF   3,336,285 3,336,285 3,336,285                    
12.06 Property   1 Publix - Decatur (Point), AL 0.2% SF   2,334,937 2,334,937 2,334,937                    
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% SF   2,011,165 2,011,165 2,011,165                    
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% SF   1,897,979 1,897,979 1,897,979                    
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% SF   1,730,510 1,730,510 1,730,510                    
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% SF   1,690,087 1,690,087 1,690,087                    
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% SF   1,447,546 1,447,546 1,447,546                    
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% SF   989,028 989,028 989,028                    
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% SF   804,620 804,620 804,620                    
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% SF   701,829 701,829 701,829                    
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% SF   666,025 666,025 666,025                    
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% SF   635,996 635,996 635,996                    
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% SF   594,418 594,418 594,418                    
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% SF   563,234 563,234 563,234                    
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% SF   535,130 535,130 535,130                    
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% SF   530,895 530,895 530,895                    
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% SF   517,421 517,421 517,421                    
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% SF   483,927 483,927 483,927                    
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% SF   455,438 455,438 455,438                    
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% SF   420,404 420,404 420,404                    
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% SF   399,230 399,230 399,230                    
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% SF   389,220 389,220 389,220                    
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% SF   351,492 351,492 351,492                    
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% SF   350,722 350,722 350,722                    
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% SF   315,303 315,303 315,303                    
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% SF   308,758 308,758 308,758                    
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% SF   278,730 278,730 278,730                    
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% SF   273,725 273,725 273,725                    
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% SF   271,030 271,030 271,030                    
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% SF   222,137 222,137 222,137                    
13 Loan   1 200 West Jackson 3.6% SF 178.50 40,000,000 40,000,000 40,000,000 3.72000% 0.01156% 3.70844% NAP 125,722.22 NAP 1,508,666.64 Interest Only No Actual/360
14 Loan   1 Residence Inn Seattle 2.7% Rooms 181,596.06 30,000,000 29,963,350 24,595,279 4.91000% 0.03031% 4.87969% 159,400.41 NAP 1,912,804.92 NAP Amortizing Balloon No Actual/360
15 Loan   3 GHC Hotel Portfolio 2.0% Rooms 77,040.82 22,650,000 22,650,000 19,091,990 4.02000% 0.01156% 4.00844% 108,395.89 76,931.35 1,300,750.68 923,176.20 Interest Only, Amortizing Balloon No Actual/360
15.01 Property   1 Holiday Inn Terre Haute 0.9% Rooms   10,384,000 10,384,000 8,752,813                    
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% Rooms   6,490,000 6,490,000 5,470,508                    
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% Rooms   5,776,000 5,776,000 4,868,668                    
16 Loan   8 Grede Casting Industrial Portfolio 1.6% SF 29.52 18,225,000 18,225,000 18,225,000 3.73300% 0.01156% 3.72144% NAP 57,482.37 NAP 689,788.44 Interest Only No Actual/360
16.01 Property   1 700 Ash Street 0.4% SF   4,397,424 4,397,424 4,397,424                    
16.02 Property   1 5200 Foundry Circle 0.3% SF   3,922,325 3,922,325 3,922,325                    
16.03 Property   1 2700 Plum Street 0.3% SF   3,049,469 3,049,469 3,049,469                    
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% SF   1,988,785 1,988,785 1,988,785                    
16.05 Property   1 N2480 County Road M 0.1% SF   1,325,856 1,325,856 1,325,856                    
16.06 Property   1 W140 N5540 Lilly Road 0.1% SF   1,259,563 1,259,563 1,259,563                    
16.07 Property   1 530 East Main Street 0.1% SF   1,171,173 1,171,173 1,171,173                    
16.08 Property   1 210 Ann Avenue 0.1% SF   1,110,405 1,110,405 1,110,405                    
17 Loan   5 LaForce Industrial Portfolio 1.6% SF 53.53 17,594,000 17,594,000 17,594,000 4.96400% 0.01156% 4.95244% NAP 73,791.35 NAP 885,496.20 Interest Only No Actual/360
17.01 Property   1 1060 West Mason Street 1.0% SF   11,574,542 11,574,542 11,574,542                    
17.02 Property   1 289 Robbins Drive 0.2% SF   1,935,558 1,935,558 1,935,558                    
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% SF   1,689,383 1,689,383 1,689,383                    
17.04 Property   1 280 Corporate Woods Parkway 0.1% SF   1,403,931 1,403,931 1,403,931                    
17.05 Property   1 2602 Agriculture Drive 0.1% SF   990,586 990,586 990,586                    
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% Units 269,230.77 17,500,000 17,500,000 17,500,000 5.45000% 0.01156% 5.43844% NAP 80,583.04 NAP 966,996.48 Interest Only No Actual/360
18.01 Property   1 110 West 69th Street 0.7% Units   8,010,753 8,010,753 8,010,753                    
18.02 Property   1 141 Columbia Heights 0.4% Units   4,435,484 4,435,484 4,435,484                    
18.03 Property   1 15A West 73rd Street 0.3% Units   3,467,742 3,467,742 3,467,742                    
18.04 Property   1 23 West 70th Street 0.1% Units   1,586,022 1,586,022 1,586,022                    
19 Loan   1 601 Lexington Avenue 1.5% SF 431.65 16,519,000 16,519,000 16,519,000 2.79196% 0.01531% 2.77665% NAP 38,967.46 NAP 467,609.52 Interest Only No Actual/360
20 Loan   1 Crossroads Hotel Portfolio 1.4% Rooms 90,306.88 16,000,000 15,984,317 13,603,980 6.08100% 0.01156% 6.06944% 96,762.89 NAP 1,161,154.68 NAP Amortizing Balloon No Actual/360
21 Loan   1 One Jackson Place 1.3% SF 64.00 14,160,000 14,160,000 14,160,000 5.40000% 0.01156% 5.38844% NAP 64,605.00 NAP 775,260.00 Interest Only No Actual/360
22 Loan   1 Eagle Station 1.2% SF 119.86 13,675,000 13,675,000 13,675,000 4.54300% 0.01156% 4.53144% NAP 52,490.32 NAP 629,883.84 Interest Only No Actual/360
23 Loan   1 Shoppes at Foxmoor 1.2% SF 109.94 13,300,000 13,300,000 11,027,718 5.25600% 0.01156% 5.24444% 73,492.53 NAP 881,910.36 NAP Amortizing Balloon No Actual/360
24 Loan   1 Safeway at Vistanica Marketplace 1.1% SF 216.04 12,500,000 12,500,000 12,500,000 5.53000% 0.01156% 5.51844% NAP 58,404.22 NAP 700,850.64 Interest Only No Actual/360
25 Loan   1 Novo Nordisk HQ 1.1% SF 288.15 12,500,000 12,500,000 12,500,000 2.83800% 0.01156% 2.82644% NAP 29,973.09 NAP 359,677.08 Interest Only - ARD Yes Actual/360
26 Loan   1 Gem Tower 1.1% SF 5,445.14 12,000,000 12,000,000 12,000,000 3.38800% 0.01156% 3.37644% NAP 34,350.56 NAP 412,206.72 Interest Only No Actual/360
27 Loan   2 Belair & Goshen – Food Lion 0.9% SF 107.16 10,500,000 10,500,000 8,684,940 5.18000% 0.01156% 5.16844% 57,526.98 NAP 690,323.76 NAP Amortizing Balloon No Actual/360
27.01 Property   1 Belair Plaza 0.5% SF   5,781,095 5,781,095 4,781,759                    
27.02 Property   1 Goshen Village 0.4% SF   4,718,905 4,718,905 3,903,182                    
28 Loan   1 University Square 0.9% SF 244.80 9,990,000 9,990,000 9,990,000 4.44000% 0.01156% 4.42844% NAP 37,476.38 NAP 449,716.56 Interest Only No Actual/360
29 Loan   1 1600 Brittmoore 0.8% SF 86.18 9,500,000 9,500,000 8,518,967 5.60700% 0.01156% 5.59544% 54,579.44 45,005.26 654,953.28 540,063.12 Interest Only, Amortizing Balloon No Actual/360
30 Loan   1 Legacy Village 0.8% SF 112.77 9,200,000 9,200,000 7,582,659 5.07000% 0.06031% 5.00969% 49,781.92 NAP 597,383.04 NAP Amortizing Balloon No Actual/360
31 Loan   4 Southern Star Storage Portfolio 0.8% SF 57.48 8,650,000 8,650,000 8,650,000 4.99000% 0.01156% 4.97844% NAP 36,469.16 NAP 437,629.92 Interest Only No Actual/360
31.01 Property   1 Addison Airport Self Storage 0.3% SF   3,000,000 3,000,000 3,000,000                    
31.02 Property   1 Jensen Beach Self Storage 0.2% SF   2,520,000 2,520,000 2,520,000                    
31.03 Property   1 Montrose Airport Self Storage 0.2% SF   2,100,000 2,100,000 2,100,000                    
31.04 Property   1 281 Mini Storage 0.1% SF   1,030,000 1,030,000 1,030,000                    
32 Loan   1 Best Western North Phoenix 0.6% Rooms 74,712.64 6,500,000 6,500,000 5,628,775 5.03000% 0.01156% 5.01844% 35,012.68 27,624.25 420,152.16 331,491.00 Interest Only, Amortizing Balloon No Actual/360
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% Rooms 78,231.80 6,500,000 6,493,239 6,061,695 5.77000% 0.01156% 5.75844% 38,014.86 NAP 456,178.32 NAP Amortizing Balloon No Actual/360
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% Rooms 63,944.44 5,755,000 5,755,000 4,833,830 5.67000% 0.01156% 5.65844% 33,292.72 NAP 399,512.64 NAP Amortizing Balloon No Actual/360
35 Loan   1 Redwood Simpsonville II 0.5% Units 151,314.08 5,749,935 5,749,935 5,749,935 4.89000% 0.01156% 4.87844% NAP 23,756.42 NAP 285,077.04 Interest Only No Actual/360
36 Loan   1 Johns Hopkins MOB 0.5% SF 178.57 5,670,000 5,670,000 5,670,000 4.66500% 0.08031% 4.58469% NAP 22,348.27 NAP 268,179.24 Interest Only No Actual/360
37 Loan   1 900 East Grand Avenue 0.3% Units 83,333.33 3,000,000 3,000,000 2,788,509 5.52000% 0.01156% 5.50844% 17,071.33 13,991.67 204,855.96 167,900.04 Interest Only, Amortizing Balloon No Actual/360

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date 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)
                                         
1 Loan   1 One Wilshire 9.9% 120 116 120 116 0 0 12/22/2021 4 6 2/6/2022 NAP 1/6/2032 1/6/2035 0 0
2 Loan   1 The Reef 8.9% 120 120 120 120 0 0 4/13/2022 0 6 6/6/2022 NAP 5/6/2032 NAP 0 0
3 Loan   17 ILPT Logistics Portfolio 6.6% 120 118 120 118 0 0 2/25/2022 2 6 4/6/2022 NAP 3/6/2032 NAP 0 0
3.01 Property   1 4000 Principio Parkway 0.8%                              
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%                              
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%                              
3.04 Property   1 52 Pettengill Road 0.7%                              
3.05 Property   1 510 John Dodd Road 0.7%                              
3.06 Property   1 309 Dulty’s Lane 0.6%                              
3.07 Property   1 5300 Centerpoint Parkway 0.4%                              
3.08 Property   1 17001 West Mercury Street 0.3%                              
3.09 Property   1 725 Darlington Avenue 0.3%                              
3.10 Property   1 10100 89th Avenue N 0.2%                              
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%                              
3.12 Property   1 4836 Hickory Hill Road 0.2%                              
3.13 Property   1 7000 West Post Road 0.2%                              
3.14 Property   1 3201 Bearing Drive 0.2%                              
3.15 Property   1 900 Commerce Parkway West Drive 0.2%                              
3.16 Property   1 6825 West County Road 400 North 0.1%                              
3.17 Property   1 951 Trails Road 0.1%                              
4 Loan   1 Bruckner Building 6.3% 120 119 120 119 0 0 3/25/2022 1 6 5/6/2022 NAP 4/6/2032 NAP 0 0
5 Loan   9 Shearer’s Industrial Portfolio 5.9% 120 118 120 118 0 0 2/16/2022 2 6 4/6/2022 NAP 3/6/2032 NAP 0 0
5.01 Property   1 800 Northwest 4th Street 1.0%                              
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%                              
5.03 Property   1 3000 East Mount Pleasant Street 0.9%                              
5.04 Property   1 7330 West Sherman Street 0.8%                              
5.05 Property   1 821 Route 97 0.7%                              
5.06 Property   1 3200 Northern Cross Boulevard 0.6%                              
5.07 Property   1 3636 Medallion Avenue 0.6%                              
5.08 Property   1 692 Wabash Avenue North 0.2%                              
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%                              
6 Loan   1 115 Tabor Road 5.8% 120 120 120 120 0 0 4/7/2022 0 6 6/6/2022 NAP 5/6/2032 NAP 0 0
7 Loan   1 Industry RiNo Station 5.3% 120 119 120 119 0 0 3/23/2022 1 1 5/1/2022 NAP 4/1/2032 NAP 0 0
8 Loan   14 Bedrock Portfolio 4.8% 84 80 84 80 0 0 12/28/2021 4 1 2/1/2022 NAP 1/1/2029 NAP 0 0
8.01 Property   1 First National Building 1.1%                              
8.02 Property   1 The Qube 0.7%                              
8.03 Property   1 Chrysler House 0.6%                              
8.04 Property   1 1001 Woodward 0.5%                              
8.05 Property   1 One Woodward 0.4%                              
8.06 Property   1 The Z Garage 0.3%                              
8.07 Property   1 Two Detroit Garage 0.2%                              
8.08 Property   1 1505 & 1515 Woodward 0.2%                              
8.09 Property   1 1001 Brush Street 0.2%                              
8.10 Property   1 The Assembly 0.2%                              
8.11 Property   1 419 Fort Street Garage 0.1%                              
8.12 Property   1 Vinton 0.1%                              
8.13 Property   1 1401 First Street 0.1%                              
8.14 Property   1 Lane Bryant Building 0.0%                              
9 Loan   1 Bell Works 4.5% 120 120 120 120 0 0 4/8/2022 0 6 6/6/2022 NAP 5/6/2032 NAP 0 0
10 Loan   1 2550 M Street 4.2% 120 119 120 119 0 0 3/31/2022 1 6 5/6/2022 NAP 4/6/2032 NAP 0 0
11 Loan   1 Nut Tree Plaza 4.1% 120 120 120 120 0 0 4/12/2022 0 6 6/6/2022 NAP 5/6/2032 NAP 0 0
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6% 120 120 120 120 0 0 4/8/2022 0 1 6/1/2022 NAP 5/1/2032 NAP 5 0
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%                              
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%                              
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%                              
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%                              
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%                              
12.06 Property   1 Publix - Decatur (Point), AL 0.2%                              
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%                              
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%                              
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%                              
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%                              
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%                              
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%                              
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%                              
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%                              
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%                              
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%                              
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%                              
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%                              
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%                              
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%                              
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%                              
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%                              
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%                              
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%                              
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%                              
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%                              
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%                              
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%                              
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%                              
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%                              
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%                              
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%                              
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%                              
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%                              
13 Loan   1 200 West Jackson 3.6% 120 117 120 117 0 0 1/31/2022 3 6 3/6/2022 NAP 2/6/2032 NAP 0 0
14 Loan   1 Residence Inn Seattle 2.7% 0 0 120 119 360 359 3/14/2022 1 6 5/6/2022 5/6/2022 4/6/2032 NAP 0 0
15 Loan   3 GHC Hotel Portfolio 2.0% 24 24 120 120 360 360 4/8/2022 0 6 6/6/2022 6/6/2024 5/6/2032 NAP 0 0
15.01 Property   1 Holiday Inn Terre Haute 0.9%                              
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%                              
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%                              
16 Loan   8 Grede Casting Industrial Portfolio 1.6% 84 79 84 79 0 0 11/19/2021 5 6 1/6/2022 NAP 12/6/2028 NAP 0 0
16.01 Property   1 700 Ash Street 0.4%                              
16.02 Property   1 5200 Foundry Circle 0.3%                              
16.03 Property   1 2700 Plum Street 0.3%                              
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%                              
16.05 Property   1 N2480 County Road M 0.1%                              
16.06 Property   1 W140 N5540 Lilly Road 0.1%                              
16.07 Property   1 530 East Main Street 0.1%                              
16.08 Property   1 210 Ann Avenue 0.1%                              
17 Loan   5 LaForce Industrial Portfolio 1.6% 120 119 120 119 0 0 4/4/2022 1 6 5/6/2022 NAP 4/6/2032 NAP 0 5
17.01 Property   1 1060 West Mason Street 1.0%                              
17.02 Property   1 289 Robbins Drive 0.2%                              
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%                              
17.04 Property   1 280 Corporate Woods Parkway 0.1%                              
17.05 Property   1 2602 Agriculture Drive 0.1%                              
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% 120 120 120 120 0 0 4/11/2022 0 6 6/6/2022 NAP 5/6/2032 NAP 0 0
18.01 Property   1 110 West 69th Street 0.7%                              
18.02 Property   1 141 Columbia Heights 0.4%                              
18.03 Property   1 15A West 73rd Street 0.3%                              
18.04 Property   1 23 West 70th Street 0.1%                              
19 Loan   1 601 Lexington Avenue 1.5% 120 116 120 116 0 0 12/10/2021 4 9 2/9/2022 NAP 1/9/2032 NAP 0 0
20 Loan   1 Crossroads Hotel Portfolio 1.4% 0 0 120 119 360 359 3/25/2022 1 1 5/1/2022 5/1/2022 4/1/2032 NAP 0 0
21 Loan   1 One Jackson Place 1.3% 60 59 60 59 0 0 4/1/2022 1 6 5/6/2022 NAP 4/6/2027 NAP 0 0
22 Loan   1 Eagle Station 1.2% 120 119 120 119 0 0 4/5/2022 1 6 5/6/2022 NAP 4/6/2032 NAP 0 0
23 Loan   1 Shoppes at Foxmoor 1.2% 0 0 120 120 360 360 4/13/2022 0 1 6/1/2022 6/1/2022 5/1/2032 NAP 0 0
24 Loan   1 Safeway at Vistanica Marketplace 1.1% 120 120 120 120 0 0 4/11/2022 0 6 6/6/2022 NAP 5/6/2032 NAP 0 0
25 Loan   1 Novo Nordisk HQ 1.1% 60 54 60 54 0 0 11/5/2021 6 6 12/6/2021 NAP 11/6/2026 4/6/2031 0 0
26 Loan   1 Gem Tower 1.1% 120 115 120 115 0 0 12/2/2021 5 1 1/1/2022 NAP 12/6/2031 NAP 0 5
27 Loan   2 Belair & Goshen – Food Lion 0.9% 0 0 120 120 360 360 4/8/2022 0 6 6/6/2022 6/6/2022 5/6/2032 NAP 0 0
27.01 Property   1 Belair Plaza 0.5%                              
27.02 Property   1 Goshen Village 0.4%                              
28 Loan   1 University Square 0.9% 120 119 120 119 0 0 3/24/2022 1 6 5/6/2022 NAP 4/6/2032 NAP 0 0
29 Loan   1 1600 Brittmoore 0.8% 36 36 120 120 360 360 4/14/2022 0 1 6/1/2022 6/1/2025 5/1/2032 NAP 0 0
30 Loan   1 Legacy Village 0.8% 0 0 120 120 360 360 4/7/2022 0 6 6/6/2022 6/6/2022 5/6/2032 NAP 0 0
31 Loan   4 Southern Star Storage Portfolio 0.8% 120 119 120 119 0 0 3/22/2022 1 6 5/6/2022 NAP 4/6/2032 NAP 0 0
31.01 Property   1 Addison Airport Self Storage 0.3%                              
31.02 Property   1 Jensen Beach Self Storage 0.2%                              
31.03 Property   1 Montrose Airport Self Storage 0.2%                              
31.04 Property   1 281 Mini Storage 0.1%                              
32 Loan   1 Best Western North Phoenix 0.6% 24 24 120 120 360 360 4/8/2022 0 6 6/6/2022 6/6/2024 5/6/2032 NAP 0 0
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 0 0 60 59 360 359 3/23/2022 1 6 5/6/2022 5/6/2022 4/6/2027 NAP 0 0
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 0 0 120 120 360 360 4/8/2022 0 6 6/6/2022 6/6/2022 5/6/2032 NAP 0 0
35 Loan   1 Redwood Simpsonville II 0.5% 120 119 120 119 0 0 3/31/2022 1 6 5/6/2022 NAP 4/6/2032 NAP 0 0
36 Loan   1 Johns Hopkins MOB 0.5% 120 119 120 119 0 0 3/30/2022 1 6 5/6/2022 NAP 4/6/2032 NAP 0 0
37 Loan   1 900 East Grand Avenue 0.3% 60 60 120 120 360 360 4/8/2022 0 6 6/6/2022 6/6/2027 5/6/2032 NAP 0 0

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 ($) Second Most Recent NOI ($) 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
            3                            
1 Loan   1 One Wilshire 9.9% L(28),D(85),O(7) 52,164,978 16,537,821 35,627,157 9/30/2021 T-12 50,864,916 16,294,726 34,570,190 12/31/2020 T-12 47,132,520 15,521,713 31,610,806 12/31/2019
2 Loan   1 The Reef 8.9% L(24),D(91),O(5) 17,711,610 5,380,921 12,330,689 12/31/2021 T-12 15,642,297 4,984,254 10,658,043 12/31/2020 T-12 14,844,181 5,278,230 9,565,951 12/31/2019
3 Loan   17 ILPT Logistics Portfolio 6.6% YM0.5(113),O(7) 51,220,405 9,974,466 41,245,939 12/31/2021 T-12 46,173,375 8,384,962 37,788,413 12/31/2020 T-12 43,166,777 7,222,431 35,944,346 12/31/2019
3.01 Property   1 4000 Principio Parkway 0.8%   6,199,172 1,165,652 5,033,520 12/31/2021 T-12 6,018,245 1,033,939 4,984,306 12/31/2020 T-12 5,838,319 942,539 4,895,780 12/31/2019
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%   5,183,806 771,007 4,412,799 12/31/2021 T-12 4,966,906 412,225 4,554,681 12/31/2020 T-12 4,934,718 466,890 4,467,828 12/31/2019
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%   6,495,036 1,424,674 5,070,362 12/31/2021 T-12 6,179,097 1,217,920 4,961,177 12/31/2020 T-12 6,147,034 1,193,206 4,953,828 12/31/2019
3.04 Property   1 52 Pettengill Road 0.7%   4,722,999 1,373,021 3,349,978 12/31/2021 T-12 4,558,855 1,364,364 3,194,491 12/31/2020 T-12 3,240,412 885,179 2,355,233 12/31/2019
3.05 Property   1 510 John Dodd Road 0.7%   4,786,492 430,808 4,355,683 12/31/2021 T-12 4,611,745 407,210 4,204,535 12/31/2020 T-12 4,671,876 315,449 4,356,427 12/31/2019
3.06 Property   1 309 Dulty’s Lane 0.6%   3,608,303 155,003 3,453,300 12/31/2021 T-12 3,546,330 151,200 3,395,129 12/31/2020 T-12 3,483,064 136,309 3,346,755 12/31/2019
3.07 Property   1 5300 Centerpoint Parkway 0.4%   3,079,812 464,041 2,615,772 12/31/2021 T-12 2,970,898 413,311 2,557,587 12/31/2020 T-12 2,883,912 355,641 2,528,271 12/31/2019
3.08 Property   1 17001 West Mercury Street 0.3%   3,069,221 371,421 2,697,801 12/31/2021 T-12 15,969 952 15,017 12/31/2020 T-12 NAV NAV NAV NAV
3.09 Property   1 725 Darlington Avenue 0.3%   2,537,246 958,219 1,579,028 12/31/2021 T-12 2,376,596 732,463 1,644,133 12/31/2020 T-12 2,477,401 837,916 1,639,485 12/31/2019
3.10 Property   1 10100 89th Avenue N 0.2%   2,004,689 1,013,374 991,315 12/31/2021 T-12 2,514,769 943,582 1,571,187 12/31/2020 T-12 2,397,354 869,814 1,527,540 12/31/2019
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%   836,398 95,463 740,935 12/31/2021 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
3.12 Property   1 4836 Hickory Hill Road 0.2%   1,452,723 239,607 1,213,116 12/31/2021 T-12 1,486,515 245,083 1,241,432 12/31/2020 T-12 1,365,744 185,178 1,180,566 12/31/2019
3.13 Property   1 7000 West Post Road 0.2%   1,379,748 155,506 1,224,242 12/31/2021 T-12 1,374,079 139,964 1,234,114 12/31/2020 T-12 980,472 76,552 903,920 12/31/2019
3.14 Property   1 3201 Bearing Drive 0.2%   1,563,348 92,989 1,470,359 12/31/2021 T-12 1,532,694 89,236 1,443,459 12/31/2020 T-12 1,097,639 56,170 1,041,469 12/31/2019
3.15 Property   1 900 Commerce Parkway West Drive 0.2%   1,598,870 518,998 1,079,871 12/31/2021 T-12 1,536,383 483,075 1,053,308 12/31/2020 T-12 1,273,562 351,655 921,907 12/31/2019
3.16 Property   1 6825 West County Road 400 North 0.1%   1,621,864 509,091 1,112,773 12/31/2021 T-12 1,395,608 521,431 874,177 12/31/2020 T-12 1,338,603 318,566 1,020,037 12/31/2019
3.17 Property   1 951 Trails Road 0.1%   1,080,677 235,593 845,084 12/31/2021 T-12 1,088,686 229,006 859,680 12/31/2020 T-12 1,036,668 231,367 805,301 12/31/2019
4 Loan   1 Bruckner Building 6.3% L(25),D(91),O(4) 4,720,205 1,616,582 3,103,623 12/31/2021 T-12 4,029,413 1,799,265 2,230,148 12/31/2020 T-12 2,103,820 1,545,408 558,412 12/31/2019
5 Loan   9 Shearer’s Industrial Portfolio 5.9% L(11),YM1(105),O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.01 Property   1 800 Northwest 4th Street 1.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.03 Property   1 3000 East Mount Pleasant Street 0.9%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.04 Property   1 7330 West Sherman Street 0.8%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.05 Property   1 821 Route 97 0.7%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.06 Property   1 3200 Northern Cross Boulevard 0.6%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.07 Property   1 3636 Medallion Avenue 0.6%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.08 Property   1 692 Wabash Avenue North 0.2%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6 Loan   1 115 Tabor Road 5.8% L(24),D(91),O(5) 7,842,383 4,813,121 3,029,262 12/31/2021 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
7 Loan   1 Industry RiNo Station 5.3% L(25),YM1(90),O(5) 5,652,141 2,228,649 3,423,492 12/31/2021 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
8 Loan   14 Bedrock Portfolio 4.8% L(25),YM1(55),O(4) 94,411,832 38,816,129 55,595,704 9/30/2021 T-12 93,320,219 39,225,160 54,095,059 12/31/2020 T-12 93,601,628 46,392,886 47,208,742 12/31/2019
8.01 Property   1 First National Building 1.1%   22,551,474 7,938,854 14,612,620 9/30/2021 T-12 22,547,728 8,456,198 14,091,530 12/31/2020 T-12 20,058,038 10,571,414 9,486,624 12/31/2019
8.02 Property   1 The Qube 0.7%   14,707,641 5,790,499 8,917,143 9/30/2021 T-12 13,634,388 5,413,327 8,221,061 12/31/2020 T-12 14,915,740 6,855,771 8,059,969 12/31/2019
8.03 Property   1 Chrysler House 0.6%   12,759,457 4,680,984 8,078,473 9/30/2021 T-12 12,740,351 4,791,380 7,948,971 12/31/2020 T-12 12,726,060 5,918,699 6,807,361 12/31/2019
8.04 Property   1 1001 Woodward 0.5%   10,555,797 4,308,564 6,247,232 9/30/2021 T-12 10,057,399 4,514,822 5,542,577 12/31/2020 T-12 11,842,228 5,715,799 6,126,429 12/31/2019
8.05 Property   1 One Woodward 0.4%   9,580,713 5,058,111 4,522,603 9/30/2021 T-12 10,265,419 5,233,052 5,032,367 12/31/2020 T-12 10,637,962 6,451,321 4,186,641 12/31/2019
8.06 Property   1 The Z Garage 0.3%   4,801,718 2,228,996 2,572,721 9/30/2021 T-12 5,379,578 2,245,209 3,134,369 12/31/2020 T-12 7,362,715 2,377,053 4,985,662 12/31/2019
8.07 Property   1 Two Detroit Garage 0.2%   4,309,151 1,354,872 2,954,279 9/30/2021 T-12 3,516,691 1,357,089 2,159,602 12/31/2020 T-12 3,704,406 1,425,407 2,278,998 12/31/2019
8.08 Property   1 1505 & 1515 Woodward 0.2%   3,786,664 1,707,296 2,079,368 9/30/2021 T-12 2,929,868 1,191,945 1,737,923 12/31/2020 T-12 1,560,258 1,126,435 433,823 12/31/2019
8.09 Property   1 1001 Brush Street 0.2%   3,432,603 1,548,603 1,883,999 9/30/2021 T-12 3,999,913 1,642,267 2,357,645 12/31/2020 T-12 4,094,396 1,805,465 2,288,931 12/31/2019
8.10 Property   1 The Assembly 0.2%   2,452,754 1,516,450 936,305 9/30/2021 T-12 2,330,200 1,478,237 851,963 12/31/2020 T-12 585,521 928,015 (342,494) 12/31/2019
8.11 Property   1 419 Fort Street Garage 0.1%   2,416,343 903,473 1,512,869 9/30/2021 T-12 2,507,484 879,102 1,628,382 12/31/2020 T-12 2,012,448 883,296 1,129,152 12/31/2019
8.12 Property   1 Vinton 0.1%   1,153,612 860,060 293,552 9/30/2021 T-12 1,313,531 965,501 348,031 12/31/2020 T-12 1,324,511 1,064,009 260,502 12/31/2019
8.13 Property   1 1401 First Street 0.1%   1,159,626 598,814 560,813 9/30/2021 T-12 1,393,326 680,309 713,017 12/31/2020 T-12 2,033,708 786,300 1,247,408 12/31/2019
8.14 Property   1 Lane Bryant Building 0.0%   744,281 320,553 423,728 9/30/2021 T-12 704,344 376,723 327,620 12/31/2020 T-12 743,636 483,900 259,736 12/31/2019
9 Loan   1 Bell Works 4.5% L(24),D(93),O(3) 31,757,320 16,577,630 15,179,689 2/28/2022 T-12 31,681,421 15,894,296 15,787,125 12/31/2021 T-12 25,039,832 13,482,223 11,557,609 12/31/2020
10 Loan   1 2550 M Street 4.2% L(25),D(91),O(4) 15,887,754 5,451,197 10,436,557 12/31/2021 T-12 15,722,949 5,408,260 10,314,689 12/31/2020 T-12 15,469,038 5,933,743 9,535,295 12/31/2019
11 Loan   1 Nut Tree Plaza 4.1% L(24),D(93),O(3) 13,007,462 4,169,411 8,838,051 2/28/2022 T-12 12,515,987 4,017,737 8,498,250 12/31/2021 T-12 10,761,762 3,705,640 7,056,122 12/31/2020
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6% L(24),D(91),O(5) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.06 Property   1 Publix - Decatur (Point), AL 0.2%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
13 Loan   1 200 West Jackson 3.6% L(27),D(89),O(4) 16,959,255 7,668,040 9,291,215 9/30/2021 T-12 15,591,134 6,975,250 8,615,884 12/31/2020 T-12 12,363,395 7,466,579 4,896,816 12/31/2019
14 Loan   1 Residence Inn Seattle 2.7% L(25),D(91),O(4) 6,385,815 3,895,747 2,490,068 12/31/2021 T-12 4,444,256 3,364,680 1,079,576 12/31/2020 T-12 10,784,575 5,981,730 4,802,845 12/31/2019
15 Loan   3 GHC Hotel Portfolio 2.0% L(24),D(91),O(5) 8,657,570 5,888,154 2,769,416 2/28/2022 T-12 8,212,368 5,588,069 2,624,299 12/31/2021 T-12 6,012,019 4,682,240 1,329,779 12/31/2020
15.01 Property   1 Holiday Inn Terre Haute 0.9%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
16 Loan   8 Grede Casting Industrial Portfolio 1.6% L(29),D(48),O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.01 Property   1 700 Ash Street 0.4%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.02 Property   1 5200 Foundry Circle 0.3%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.03 Property   1 2700 Plum Street 0.3%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.05 Property   1 N2480 County Road M 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.06 Property   1 W140 N5540 Lilly Road 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.07 Property   1 530 East Main Street 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
16.08 Property   1 210 Ann Avenue 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17 Loan   5 LaForce Industrial Portfolio 1.6% L(25),DorYM1(88),O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.01 Property   1 1060 West Mason Street 1.0%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.02 Property   1 289 Robbins Drive 0.2%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.04 Property   1 280 Corporate Woods Parkway 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.05 Property   1 2602 Agriculture Drive 0.1%   NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% L(24),D(92),O(4) 2,372,889 994,728 1,378,161 12/31/2021 T-12 2,381,258 957,895 1,423,362 12/31/2020 T-12 2,458,476 918,234 1,540,242 12/31/2019
18.01 Property   1 110 West 69th Street 0.7%   1,102,192 487,759 614,434 12/31/2021 T-12 1,131,384 457,447 673,937 12/31/2020 T-12 1,148,288 448,740 699,548 12/31/2019
18.02 Property   1 141 Columbia Heights 0.4%   658,132 283,885 374,248 12/31/2021 T-12 650,215 277,521 372,694 12/31/2020 T-12 650,215 258,179 392,037 12/31/2019
18.03 Property   1 15A West 73rd Street 0.3%   365,680 99,070 266,610 12/31/2021 T-12 346,039 99,902 246,136 12/31/2020 T-12 398,851 91,730 307,120 12/31/2019
18.04 Property   1 23 West 70th Street 0.1%   246,885 124,015 122,869 12/31/2021 T-12 253,620 123,025 130,595 12/31/2020 T-12 261,122 119,585 141,537 12/31/2019
19 Loan   1 601 Lexington Avenue 1.5% L(28),D(85),O(7) 155,075,181 65,527,372 89,547,809 9/30/2021 T-12 155,490,755 66,551,536 88,939,219 12/31/2020 T-12 147,502,669 64,986,057 82,516,612 12/31/2019
20 Loan   1 Crossroads Hotel Portfolio 1.4% L(25),D(92),O(3) 4,150,808 2,353,299 1,797,509 2/28/2022 T-12 2,567,481 1,890,688 676,793 12/31/2020 T-12 4,474,446 2,811,454 1,662,991 12/31/2019
21 Loan   1 One Jackson Place 1.3% L(12),YM1(13),DorYM1(29),O(6) 3,550,947 1,625,740 1,925,207 1/31/2022 T-12 3,552,840 1,612,730 1,940,110 12/31/2021 T-12 3,471,073 1,570,742 1,900,330 12/31/2020
22 Loan   1 Eagle Station 1.2% L(25),D(90),O(5) 1,822,487 426,091 1,396,396 6/30/2021 T-12 1,735,957 400,866 1,335,091 12/31/2020 T-12 1,569,477 420,560 1,148,917 12/31/2019
23 Loan   1 Shoppes at Foxmoor 1.2% L(24),D(92),O(4) 1,429,695 707,987 721,708 3/31/2022 T-12 1,340,697 708,985 631,711 12/31/2021 T-12 NAV NAV NAV NAV
24 Loan   1 Safeway at Vistanica Marketplace 1.1% L(24),D(92),O(4) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
25 Loan   1 Novo Nordisk HQ 1.1% L(30),D(25),O(5) 32,583,672 13,724,187 18,859,485 9/30/2021 T-12 31,298,297 13,037,472 18,260,825 12/31/2020 T-12 30,760,774 13,393,492 17,367,282 12/31/2019
26 Loan   1 Gem Tower 1.1% L(29),YM(86),O(5) 3,367,722 1,052,021 2,315,701 9/30/2021 T-12 2,778,282 956,322 1,821,960 12/31/2020 T-12 4,814,914 993,987 3,820,927 12/31/2019
27 Loan   2 Belair & Goshen – Food Lion 0.9% L(24),D(93),O(3) 1,064,414 209,298 855,116 2/28/2022 T-12 1,181,677 219,913 961,764 12/31/2021 T-12 947,213 207,756 739,457 12/31/2020
27.01 Property   1 Belair Plaza 0.5%   636,382 117,459 518,923 2/28/2022 T-12 702,709 123,210 579,499 12/31/2021 T-12 547,915 108,956 438,959 12/31/2020
27.02 Property   1 Goshen Village 0.4%   428,032 91,839 336,193 2/28/2022 T-12 478,967 96,703 382,265 12/31/2021 T-12 399,298 98,800 300,498 12/31/2020
28 Loan   1 University Square 0.9% L(25),D(90),O(5) 1,696,576 532,877 1,163,699 12/31/2021 T-12 1,399,202 545,218 853,984 12/31/2020 T-12 1,774,164 602,103 1,172,061 12/31/2019
29 Loan   1 1600 Brittmoore 0.8% L(24),D(93),O(3) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
30 Loan   1 Legacy Village 0.8% L(24),D(92),O(4) 1,862,032 625,298 1,236,734 12/31/2021 T-12 1,530,696 572,904 957,792 12/31/2020 T-12 1,619,478 558,227 1,061,251 12/31/2019
31 Loan   4 Southern Star Storage Portfolio 0.8% L(25),D(92),O(3) 1,409,627 532,537 877,090 12/31/2021 T-12 1,248,723 510,453 738,270 12/31/2020 T-12 NAV NAV NAV NAV
31.01 Property   1 Addison Airport Self Storage 0.3%   379,352 99,086 280,266 12/31/2021 T-12 318,252 90,970 227,282 12/31/2020 T-12 NAV NAV NAV NAV
31.02 Property   1 Jensen Beach Self Storage 0.2%   451,367 210,012 241,354 12/31/2021 T-12 391,275 205,675 185,600 12/31/2020 T-12 NAV NAV NAV NAV
31.03 Property   1 Montrose Airport Self Storage 0.2%   426,431 188,424 238,006 12/31/2021 T-12 395,663 176,476 219,186 12/31/2020 T-12 NAV NAV NAV NAV
31.04 Property   1 281 Mini Storage 0.1%   152,478 35,014 117,464 12/31/2021 T-12 143,534 37,331 106,203 12/31/2020 T-12 NAV NAV NAV NAV
32 Loan   1 Best Western North Phoenix 0.6% L(24),D(92),O(4) 3,077,213 1,715,340 1,361,873 2/28/2022 T-12 2,760,239 1,612,428 1,147,811 12/31/2021 T-12 1,990,685 1,360,680 630,005 12/31/2020
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% L(25),D(32),O(3) 2,612,318 1,428,082 1,184,236 2/28/2022 T-12 2,457,108 1,428,234 1,028,875 12/31/2021 T-12 1,418,904 1,050,556 368,348 12/31/2020
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% L(24),D(92),O(4) 2,240,350 1,212,462 1,027,888 2/28/2022 T-12 2,154,137 1,171,862 982,275 12/31/2021 T-12 1,609,517 1,063,204 546,314 12/31/2020
35 Loan   1 Redwood Simpsonville II 0.5% L(25),D(91),O(4) 763,772 297,059 466,713 2/28/2022 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
36 Loan   1 Johns Hopkins MOB 0.5% L(12),YM1(103),O(5) 968,528 202,731 765,797 5/31/2021 T-5 Ann 952,453 196,715 755,738 12/31/2020 T-12 930,550 189,020 741,530 12/31/2019
37 Loan   1 900 East Grand Avenue 0.3% L(24),D(93),O(3) 434,792 166,278 268,514 2/28/2022 T-3 Ann NAV NAV NAV NAV NAV NAV NAV NAV NAV

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 Appraisal Date
                            4 4          
1 Loan   1 One Wilshire 9.9% T-12 88.8% 54,609,882 17,099,493 37,510,389 119,080 471,918 36,919,391 3.42 3.37 9.6% 9.5% 913,000,000 As Is 11/5/2021
2 Loan   1 The Reef 8.9% T-12 83.6% 26,740,784 6,489,918 20,250,866 161,392 806,960 19,282,515 2.45 2.34 13.5% 12.9% 349,000,000 As Is 11/11/2021
3 Loan   17 ILPT Logistics Portfolio 6.6% T-12 100.0% 55,178,154 10,108,560 45,069,593 1,887,664 1,415,748 41,766,181 3.37 3.12 13.2% 12.2% 1,175,000,000 As Portfolio 1/3/2022
3.01 Property   1 4000 Principio Parkway 0.8% T-12 100.0% 6,501,553 1,145,058 5,356,496 238,949 179,212 4,938,335         140,000,000 As Is 12/15/2021
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% T-12 100.0% 5,326,380 508,544 4,817,836 203,256 152,442 4,462,138         132,100,000 As Is 12/21/2021
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% T-12 100.0% 6,711,851 1,587,536 5,124,315 203,256 152,442 4,768,617         115,400,000 As Is 12/15/2021
3.04 Property   1 52 Pettengill Road 0.7% T-12 100.0% 5,099,301 1,459,081 3,640,220 122,848 92,136 3,425,236         123,000,000 As Is 1/3/2022
3.05 Property   1 510 John Dodd Road 0.7% T-12 100.0% 5,001,109 401,290 4,599,819 203,148 152,361 4,244,310         112,500,000 As Is 12/23/2021
3.06 Property   1 309 Dulty’s Lane 0.6% T-12 100.0% 3,660,336 171,164 3,489,171 126,767 95,075 3,267,329         107,900,000 As Is 12/22/2021
3.07 Property   1 5300 Centerpoint Parkway 0.4% T-12 100.0% 3,214,617 431,314 2,783,304 116,268 87,201 2,579,834         57,600,000 As Is 12/16/2021
3.08 Property   1 17001 West Mercury Street 0.3% NAV 100.0% 3,046,813 315,274 2,731,539 129,092 96,819 2,505,627         50,400,000 As Is 12/20/2021
3.09 Property   1 725 Darlington Avenue 0.3% T-12 100.0% 2,864,263 837,845 2,026,418 33,485 25,114 1,967,820         51,400,000 As Is 12/9/2021
3.10 Property   1 10100 89th Avenue N 0.2% T-12 100.0% 2,867,390 1,091,485 1,775,905 63,812 47,859 1,664,234         39,500,000 As Is 12/15/2021
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% NAV 100.0% 1,590,343 179,543 1,410,800 71,501 53,626 1,285,674         33,400,000 As Is 12/16/2021
3.12 Property   1 4836 Hickory Hill Road 0.2% T-12 100.0% 1,518,188 259,542 1,258,647 129,232 96,924 1,032,491         35,500,000 As Is 1/3/2022
3.13 Property   1 7000 West Post Road 0.2% T-12 100.0% 1,399,009 164,776 1,234,233 19,191 14,393 1,200,650         30,400,000 As Is 12/14/2021
3.14 Property   1 3201 Bearing Drive 0.2% T-12 100.0% 1,717,992 105,502 1,612,490 84,582 63,437 1,464,471         29,800,000 As Is 12/28/2021
3.15 Property   1 900 Commerce Parkway West Drive 0.2% T-12 100.0% 1,739,623 710,534 1,029,090 58,878 44,158 926,054         27,500,000 As Is 12/28/2021
3.16 Property   1 6825 West County Road 400 North 0.1% T-12 100.0% 1,790,931 494,997 1,295,934 49,008 36,756 1,210,170         24,300,000 As Is 12/15/2021
3.17 Property   1 951 Trails Road 0.1% T-12 100.0% 1,128,453 245,077 883,377 34,390 25,793 823,194         17,600,000 As Is 12/15/2021
4 Loan   1 Bruckner Building 6.3% T-12 93.6% 6,300,494 1,246,354 5,054,140 37,063 86,762 4,930,315 1.51 1.47 7.1% 6.9% 102,000,000 As Is 2/24/2022
5 Loan   9 Shearer’s Industrial Portfolio 5.9% NAV 95.0% 14,232,335 2,846,467 11,385,868 348,967 441,202 10,595,698 2.09 1.95 8.3% 7.7% 219,100,000 Various Various
5.01 Property   1 800 Northwest 4th Street 1.0% NAV 95.0% 2,469,022 493,804 1,975,217 81,586 76,540 1,817,092         37,500,000 As Is 1/26/2022
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% NAV 95.0% 2,357,882 471,576 1,886,306 27,100 73,094 1,786,111         35,800,000 As Is 1/21/2022
5.03 Property   1 3000 East Mount Pleasant Street 0.9% NAV 95.0% 2,127,579 425,516 1,702,064 70,303 65,955 1,565,805         32,300,000 As Is 1/26/2022
5.04 Property   1 7330 West Sherman Street 0.8% NAV 95.0% 1,611,343 322,269 1,289,074 32,766 49,952 1,206,357         28,400,000 As Is 1/14/2022
5.05 Property   1 821 Route 97 0.7% NAV 95.0% 1,592,577 318,515 1,274,061 35,083 49,370 1,189,608         24,200,000 As If Complete 1/19/2022
5.06 Property   1 3200 Northern Cross Boulevard 0.6% NAV 95.0% 1,450,545 290,109 1,160,436 19,173 44,967 1,096,297         22,000,000 As Is 1/6/2022
5.07 Property   1 3636 Medallion Avenue 0.6% NAV 95.0% 1,499,544 299,909 1,199,635 44,045 46,486 1,109,104         21,800,000 As Is 1/24/2022
5.08 Property   1 692 Wabash Avenue North 0.2% NAV 95.0% 594,048 118,810 475,239 22,434 18,416 434,389         9,000,000 As Is 1/21/2022
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% NAV 95.0% 529,795 105,959 423,836 16,477 16,424 390,936         8,100,000 As Is 1/24/2022
6 Loan   1 115 Tabor Road 5.8% NAV 82.5% 11,713,898 5,644,110 6,069,788 106,295 544,321 5,419,172 1.76 1.57 9.3% 8.3% 103,100,000 Prospective Market Value Upon Completion of Free Rent Period to Cigna 3/1/2023
7 Loan   1 Industry RiNo Station 5.3% NAV 94.7% 8,263,282 2,741,013 5,522,269 35,539 271,160 5,215,570 1.74 1.65 9.2% 8.7% 97,500,000 As Is 2/4/2022
8 Loan   14 Bedrock Portfolio 4.8% T-12 87.7% 97,560,449 39,136,450 58,423,999 660,862 3,353,632 54,409,505 3.55 3.30 13.6% 12.7% 724,300,000 As Is Various
8.01 Property   1 First National Building 1.1% T-12 94.7% 24,218,140 8,751,047 15,467,092 160,024 1,030,745 14,276,324         162,000,000 As Is 8/30/2021
8.02 Property   1 The Qube 0.7% T-12 91.4% 15,190,314 5,694,242 9,496,072 104,540 698,379 8,693,152         103,000,000 As Is 8/30/2021
8.03 Property   1 Chrysler House 0.6% T-12 79.0% 11,740,667 5,139,250 6,601,417 68,698 389,974 6,142,746         83,000,000 As Is 8/30/2021
8.04 Property   1 1001 Woodward 0.5% T-12 87.0% 11,833,265 4,506,929 7,326,336 63,808 375,085 6,887,443         80,000,000 As Is 8/30/2021
8.05 Property   1 One Woodward 0.4% T-12 92.4% 10,421,702 4,768,719 5,652,984 74,051 482,862 5,096,070         58,000,000 As Is 8/30/2021
8.06 Property   1 The Z Garage 0.3% T-12 NAP 4,333,672 2,201,877 2,131,796 38,209 14,705 2,078,882         53,000,000 As Is 9/10/2021
8.07 Property   1 Two Detroit Garage 0.2% T-12 NAP 4,136,711 1,180,174 2,956,536 27,650 0 2,928,886         37,000,000 As Is 9/10/2021
8.08 Property   1 1505 & 1515 Woodward 0.2% T-12 95.0% 4,058,229 1,375,879 2,682,351 28,507 199,255 2,454,589         35,000,000 As Is 8/30/2021
8.09 Property   1 1001 Brush Street 0.2% T-12 NAP 3,237,726 1,504,379 1,733,347 28,100 21,371 1,683,875         32,000,000 As Is 9/10/2021
8.10 Property   1 The Assembly 0.2% T-12 74.0% 2,741,081 1,292,767 1,448,315 23,082 90,307 1,334,926         23,100,000 As Is 8/30/2021
8.11 Property   1 419 Fort Street Garage 0.1% T-12 NAP 2,451,762 850,847 1,600,915 15,925 0 1,584,990         21,000,000 As Is 9/10/2021
8.12 Property   1 Vinton 0.1% T-12 95.0% 1,278,493 886,306 392,187 6,104 8,260 377,823         17,500,000 As Is 8/30/2021
8.13 Property   1 1401 First Street 0.1% T-12 NAP 1,131,300 613,395 517,905 15,825 0 502,080         13,500,000 As Is 9/10/2021
8.14 Property   1 Lane Bryant Building 0.0% T-12 94.8% 787,387 370,639 416,748 6,339 42,689 367,719         6,200,000 As Is 8/30/2021
9 Loan   1 Bell Works 4.5% T-12 88.7% 37,490,628 17,715,360 19,775,267 295,000 1,219,032 18,261,235 1.82 1.68 9.4% 8.7% 335,200,000 As Is 1/31/2022
10 Loan   1 2550 M Street 4.2% T-12 95.0% 15,195,761 7,565,364 7,630,397 55,912 0 7,574,486 1.88 1.87 8.8% 8.7% 132,500,000 As Is 10/27/2021
11 Loan   1 Nut Tree Plaza 4.1% T-12 93.9% 12,494,146 4,259,008 8,235,138 92,483 623,464 7,519,190 2.04 1.86 9.8% 9.0% 125,000,000 As Is 3/11/2022
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6% NAV 92.5% 10,181,784 254,545 9,927,240 112,193 0 9,815,047 2.06 2.03 9.6% 9.4% 195,600,000 As Is Various
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% NAV 92.5% 821,985 20,550 801,435 6,288 0 795,148         16,700,000 As Is 3/6/2022
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% NAV 92.5% 903,510 22,588 880,923 9,157 0 871,765         17,000,000 As Is 2/24/2022
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% NAV 92.5% 895,426 22,386 873,040 21,354 0 851,687         16,100,000 As Is 3/7/2022
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% NAV 92.5% 737,466 18,437 719,030 6,347 0 712,683         14,900,000 As Is 3/3/2022
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% NAV 92.5% 722,843 18,071 704,772 6,636 0 698,136         14,700,000 As Is 3/3/2022
12.06 Property   1 Publix - Decatur (Point), AL 0.2% NAV 92.5% 542,013 13,550 528,463 6,840 0 521,623         10,800,000 As Is 3/7/2022
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% NAV 92.5% 534,826 13,371 521,455 2,384 0 519,071         9,180,000 As Is 3/3/2022
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% NAV 92.5% 699,757 17,494 682,263 6,293 0 675,970         14,200,000 As Is 3/3/2022
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% NAV 92.5% 592,919 14,823 578,096 6,486 0 571,610         12,000,000 As Is 3/3/2022
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% NAV 92.5% 613,836 15,346 598,490 6,347 0 592,144         12,400,000 As Is 3/6/2022
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% NAV 92.5% 357,819 8,945 348,873 1,988 0 346,885         6,730,000 As Is 3/3/2022
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% NAV 92.5% 242,493 6,062 236,431 6,525 0 229,906         4,550,000 As Is 3/9/2022
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% NAV 92.5% 222,966 5,574 217,392 1,645 0 215,747         3,710,000 As Is 3/8/2022
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% NAV 92.5% 165,335 4,133 161,201 2,436 0 158,765         3,200,000 As Is 2/24/2022
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% NAV 92.5% 175,893 4,397 171,496 795 0 170,701         3,090,000 As Is 3/3/2022
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% NAV 92.5% 143,552 3,589 139,963 1,440 0 138,523         3,000,000 As Is 3/4/2022
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% NAV 92.5% 141,106 3,528 137,578 450 0 137,128         2,700,000 As Is 2/26/2022
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% NAV 92.5% 149,831 3,746 146,086 638 0 145,448         2,610,000 As Is 3/3/2022
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% NAV 92.5% 121,795 3,045 118,750 525 0 118,225         2,400,000 As Is 2/22/2022
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% NAV 92.5% 115,533 2,888 112,645 1,073 0 111,572         2,480,000 As Is 3/7/2022
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% NAV 92.5% 127,465 3,187 124,278 750 0 123,528         2,360,000 As Is 3/3/2022
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% NAV 92.5% 121,228 3,031 118,197 1,575 0 116,622         2,260,000 As Is 3/4/2022
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% NAV 92.5% 111,715 2,793 108,922 1,253 0 107,669         2,025,000 As Is 3/3/2022
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% NAV 92.5% 102,645 2,566 100,079 1,354 0 98,725         1,900,000 As Is 2/18/2022
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% NAV 92.5% 105,738 2,643 103,095 822 0 102,273         1,840,000 As Is 3/3/2022
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% NAV 92.5% 95,969 2,399 93,570 1,245 0 92,325         1,740,000 As Is 3/7/2022
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% NAV 92.5% 86,887 2,172 84,715 1,354 0 83,361         1,570,000 As Is 3/5/2022
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% NAV 92.5% 91,316 2,283 89,033 1,424 0 87,609         1,600,000 As Is 2/28/2022
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% NAV 92.5% 81,638 2,041 79,597 1,354 0 78,243         1,500,000 As Is 3/5/2022
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% NAV 92.5% 74,786 1,870 72,917 733 0 72,184         1,480,000 As Is 3/4/2022
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% NAV 92.5% 82,156 2,054 80,102 1,610 0 78,492         1,275,000 As Is 3/1/2022
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% NAV 92.5% 68,065 1,702 66,364 1,352 0 65,011         1,220,000 As Is 2/25/2022
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% NAV 92.5% 70,223 1,756 68,468 1,352 0 67,116         1,320,000 As Is 3/5/2022
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% NAV 92.5% 61,049 1,526 59,523 371 0 59,151         1,060,000 As Is 3/7/2022
13 Loan   1 200 West Jackson 3.6% T-12 88.1% 18,082,957 9,295,307 8,787,650 96,360 270,656 8,420,634 2.71 2.60 10.2% 9.8% 155,000,000 As Is 11/16/2021
14 Loan   1 Residence Inn Seattle 2.7% T-12 83.3% 10,725,393 5,675,328 5,050,065 429,016 0 4,621,049 2.64 2.42 16.9% 15.4% 58,000,000 As Is 10/13/2021
15 Loan   3 GHC Hotel Portfolio 2.0% T-12 76.0% 9,270,983 6,115,968 3,155,015 370,839 0 2,784,176 2.43 2.14 13.9% 12.3% 34,050,000 As Is 10/1/2021
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAV NAV NAV NAV NAV NAV NAV NAV         15,500,000 As Is 10/1/2021
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAV NAV NAV NAV NAV NAV NAV NAV         9,750,000 As Is 10/1/2021
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAV NAV NAV NAV NAV NAV NAV NAV         8,800,000 As Is 10/1/2021
16 Loan   8 Grede Casting Industrial Portfolio 1.6% NAV 95.0% 6,590,290 200,938 6,389,353 0 465,609 5,923,744 3.50 3.25 13.2% 12.3% 82,475,000 As Is Various
16.01 Property   1 700 Ash Street 0.4% NAV 95.0% 1,592,228 48,547 1,543,681 0 104,537 1,439,144         19,900,000 As Is 9/24/2021
16.02 Property   1 5200 Foundry Circle 0.3% NAV 95.0% 1,415,046 43,145 1,371,902 0 86,911 1,284,991         17,750,000 As Is 9/27/2021
16.03 Property   1 2700 Plum Street 0.3% NAV 95.0% 1,101,421 33,582 1,067,839 0 70,689 997,150         13,800,000 As Is 9/27/2021
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% NAV 95.0% 720,986 21,983 699,003 0 48,450 650,553         9,000,000 As Is 9/29/2021
16.05 Property   1 N2480 County Road M 0.1% NAV 95.0% 480,791 14,659 466,131 0 37,620 428,511         6,000,000 As Is 9/24/2021
16.06 Property   1 W140 N5540 Lilly Road 0.1% NAV 95.0% 458,107 13,968 444,139 0 33,123 411,017         5,700,000 As Is 9/24/2021
16.07 Property   1 530 East Main Street 0.1% NAV 95.0% 421,137 12,840 408,297 0 51,593 356,704         5,300,000 As Is 9/22/2021
16.08 Property   1 210 Ann Avenue 0.1% NAV 95.0% 400,574 12,213 388,360 0 32,687 355,674         5,025,000 As Is 9/27/2021
17 Loan   5 LaForce Industrial Portfolio 1.6% NAV 95.0% 2,040,748 408,150 1,632,598 63,487 61,222 1,507,889 1.84 1.70 9.3% 8.6% 27,730,000 As Is Various
17.01 Property   1 1060 West Mason Street 1.0% NAV 95.0% 1,342,544 268,509 1,074,035 46,482 40,276 987,276         18,000,000 As Is 2/23/2022
17.02 Property   1 289 Robbins Drive 0.2% NAV 95.0% 224,508 44,902 179,606 5,315 6,735 167,556         3,130,000 As Is 3/3/2022
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% NAV 95.0% 195,953 39,191 156,763 4,864 5,879 146,020         2,600,000 As Is 2/24/2022
17.04 Property   1 280 Corporate Woods Parkway 0.1% NAV 95.0% 162,843 32,569 130,275 3,895 4,885 121,494         2,500,000 As Is 2/23/2022
17.05 Property   1 2602 Agriculture Drive 0.1% NAV 95.0% 114,899 22,980 91,920 2,931 3,447 85,541         1,500,000 As Is 2/24/2022
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% T-12 98.0% 2,304,445 1,038,651 1,265,794 23,750 0 1,242,044 1.31 1.28 7.2% 7.1% 32,550,000 As Is 3/2/2022
18.01 Property   1 110 West 69th Street 0.7% T-12 98.0% 1,065,934 517,018 548,916 12,507 0 536,409         14,900,000 As Is 3/2/2022
18.02 Property   1 141 Columbia Heights 0.4% T-12 98.0% 637,710 293,989 343,720 6,435 0 337,285         8,250,000 As Is 3/2/2022
18.03 Property   1 15A West 73rd Street 0.3% T-12 98.0% 358,856 94,426 264,431 2,950 0 261,481         6,450,000 As Is 3/2/2022
18.04 Property   1 23 West 70th Street 0.1% T-12 98.0% 241,946 133,218 108,728 1,858 0 106,869         2,950,000 As Is 3/2/2022
19 Loan   1 601 Lexington Avenue 1.5% T-12 93.5% 159,706,334 64,433,228 95,273,106 418,915 2,743,708 92,110,483 4.65 4.50 13.2% 12.7% 1,700,000,000 As Is 10/1/2021
20 Loan   1 Crossroads Hotel Portfolio 1.4% T-12 65.0% 4,997,695 2,740,652 2,257,043 199,908 0 2,057,135 1.94 1.77 14.1% 12.9% 26,000,000 As Is 1/1/2022
21 Loan   1 One Jackson Place 1.3% T-12 76.1% 3,321,370 1,569,073 1,752,297 44,250 46,249 1,661,798 2.26 2.14 12.4% 11.7% 23,600,000 As Is 3/7/2022
22 Loan   1 Eagle Station 1.2% T-12 91.5% 1,875,412 406,824 1,468,588 19,396 59,900 1,389,291 2.33 2.21 10.7% 10.2% 21,700,000 As Is 2/17/2022
23 Loan   1 Shoppes at Foxmoor 1.2% NAV 83.9% 2,158,398 712,785 1,445,613 18,147 55,735 1,371,732 1.64 1.56 10.9% 10.3% 23,750,000 Prospective Value Upon Stabilization 11/1/2022
24 Loan   1 Safeway at Vistanica Marketplace 1.1% NAV 95.0% 1,019,863 30,596 989,267 11,572 0 977,695 1.41 1.40 7.9% 7.8% 21,600,000 As Is 1/31/2022
25 Loan   1 Novo Nordisk HQ 1.1% T-12 78.0% 32,650,130 13,331,718 19,318,412 146,221 0 19,172,191 3.19 3.16 9.2% 9.1% 330,000,000 As Is 9/21/2021
26 Loan   1 Gem Tower 1.1% T-12 95.0% 5,065,136 1,233,191 3,831,944 6,979 0 3,824,965 2.79 2.78 9.6% 9.6% 73,400,000 As Is 10/14/2021
27 Loan   2 Belair & Goshen – Food Lion 0.9% T-12 90.7% 1,183,322 220,917 962,405 19,598 23,074 919,733 1.39 1.33 9.2% 8.8% 15,075,000 Various 4/1/2023
27.01 Property   1 Belair Plaza 0.5% T-12 96.3% 695,117 124,053 571,064 10,438 15,947 544,680         8,300,000 Prospective Market Value Upon Completion 4/1/2023
27.02 Property   1 Goshen Village 0.4% T-12 83.8% 488,205 96,865 391,340 9,160 7,127 375,053         6,775,000 Prospective Market Value Upon Completion/Stabilization 4/1/2023
28 Loan   1 University Square 0.9% T-12 95.0% 1,569,023 549,839 1,019,184 8,978 30,606 979,601 2.27 2.18 10.2% 9.8% 17,500,000 As Is 1/8/2022
29 Loan   1 1600 Brittmoore 0.8% NAV 95.0% 1,233,155 361,094 872,061 11,023 22,046 838,991 1.33 1.28 9.2% 8.8% 17,400,000 As Is 3/9/2022
30 Loan   1 Legacy Village 0.8% T-12 95.0% 1,852,899 630,523 1,222,376 24,476 27,506 1,170,395 2.05 1.96 13.3% 12.7% 14,200,000 As Is 3/16/2022
31 Loan   4 Southern Star Storage Portfolio 0.8% NAV 91.6% 1,411,694 590,797 820,896 15,049 0 805,847 1.88 1.84 9.5% 9.3% 14,775,000 As Is Various
31.01 Property   1 Addison Airport Self Storage 0.3% NAV 92.5% 378,449 121,300 257,149 3,777 0 253,371         5,300,000 As Is 2/2/2022
31.02 Property   1 Jensen Beach Self Storage 0.2% NAV 91.7% 453,950 231,202 222,748 2,364 0 220,383         4,200,000 As Is 2/15/2022
31.03 Property   1 Montrose Airport Self Storage 0.2% NAV 89.5% 426,431 194,081 232,350 5,192 0 227,158         3,500,000 As Is 2/24/2022
31.04 Property   1 281 Mini Storage 0.1% NAV 93.7% 152,864 44,214 108,650 3,716 0 104,935         1,775,000 As Is 2/16/2022
32 Loan   1 Best Western North Phoenix 0.6% T-12 75.0% 2,845,758 1,707,465 1,138,294 113,830 0 1,024,463 2.71 2.44 17.5% 15.8% 11,100,000 As Is 3/2/2022
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% T-12 83.0% 2,565,487 1,470,638 1,094,849 102,619 0 992,230 2.40 2.18 16.9% 15.3% 10,000,000 As Is 1/4/2022
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% T-12 75.0% 2,264,511 1,254,144 1,010,366 90,580 0 919,786 2.53 2.30 17.6% 16.0% 8,700,000 As Is 12/1/2021
35 Loan   1 Redwood Simpsonville II 0.5% NAV 94.2% 766,597 287,502 479,095 7,600 0 471,495 1.68 1.65 8.3% 8.2% 9,540,000 As Is 3/9/2022
36 Loan   1 Johns Hopkins MOB 0.5% T-12 95.0% 846,362 190,443 655,918 6,668 0 649,251 2.45 2.42 11.6% 11.5% 8,650,000 As Is 2/17/2022
37 Loan   1 900 East Grand Avenue 0.3% NAV 94.3% 479,680 194,530 285,150 12,719 0 272,431 1.39 1.33 9.5% 9.1% 4,700,000 As Is 3/3/2022

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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
                5           6       6    
1 Loan   1 One Wilshire 9.9% 42.6% 42.6% 87.3% 11/1/2021 No CoreSite 176,685 26.7% 7/31/2029 Musick Peeler 106,475 16.1% 10/31/2023 Verizon Global Networks 61,881
2 Loan   1 The Reef 8.9% 43.0% 43.0% 78.3% 2/21/2022 No County of Los Angeles-Dept. of Children & Family Services 204,484 25.3% 2/28/2030 Maker City LA, LLC 148,908 18.5% 5/31/2035 Shipfront LLC 62,124
3 Loan   17 ILPT Logistics Portfolio 6.6% 29.0% 29.0% 100.0%                        
3.01 Property   1 4000 Principio Parkway 0.8%     100.0% 5/6/2022 Yes Restoration Hardware, Inc. 1,194,744 100.0% 2/29/2028 NAP NAP NAP NAP NAP NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%     100.0% 5/6/2022 Yes Amazon.com Services, Inc. 1,016,281 100.0% 9/30/2027 NAP NAP NAP NAP NAP NAP
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%     100.0% 5/6/2022 Yes Amazon.com Services, Inc. 1,016,281 100.0% 9/30/2027 NAP NAP NAP NAP NAP NAP
3.04 Property   1 52 Pettengill Road 0.7%     100.0% 5/6/2022 Yes UPS Supply Chain Solutions, Inc. 614,240 100.0% 5/31/2030 NAP NAP NAP NAP NAP NAP
3.05 Property   1 510 John Dodd Road 0.7%     100.0% 5/6/2022 Yes Amazon.com Services, Inc. 1,015,740 100.0% 9/30/2027 NAP NAP NAP NAP NAP NAP
3.06 Property   1 309 Dulty’s Lane 0.6%     100.0% 5/6/2022 Yes BJ’s Wholesale Club, Inc. 633,836 100.0% 7/31/2033 NAP NAP NAP NAP NAP NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4%     100.0% 5/6/2022 Yes Avnet, Inc. 581,342 100.0% 9/30/2026 NAP NAP NAP NAP NAP NAP
3.08 Property   1 17001 West Mercury Street 0.3%     100.0% 5/6/2022 Yes ELC Distribution Center LLC 645,462 100.0% 8/31/2032 NAP NAP NAP NAP NAP NAP
3.09 Property   1 725 Darlington Avenue 0.3%     100.0% 5/6/2022 Yes YNAP Corporation 167,424 100.0% 8/31/2035 NAP NAP NAP NAP NAP NAP
3.10 Property   1 10100 89th Avenue N 0.2%     100.0% 2/1/2022 No Bunzl Minneapolis, LLC 155,313 48.7% 8/31/2029 Pelican Bio Thermal LLC 117,242 36.7% 9/30/2031 Countrywide Tire and Rubber, Inc. 46,507
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%     100.0% 5/6/2022 Yes SYNNEX Corporation 357,504 100.0% 4/30/2028 NAP NAP NAP NAP NAP NAP
3.12 Property   1 4836 Hickory Hill Road 0.2%     100.0% 5/6/2022 Yes Barrett Distribution Centers, LLC 646,160 100.0% 4/30/2027 NAP NAP NAP NAP NAP NAP
3.13 Property   1 7000 West Post Road 0.2%     100.0% 5/6/2022 Yes Federal Express Corporation 95,953 100.0% 9/30/2025 NAP NAP NAP NAP NAP NAP
3.14 Property   1 3201 Bearing Drive 0.2%     100.0% 5/6/2022 Yes Amcor Rigid Plastics USA, Inc. 422,912 100.0% 6/30/2029 NAP NAP NAP NAP NAP NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2%     100.0% 5/6/2022 Yes BlueTriton Brands, Inc. 294,388 100.0% 7/31/2031 NAP NAP NAP NAP NAP NAP
3.16 Property   1 6825 West County Road 400 North 0.1%     100.0% 2/1/2022 No Stanley Security Solutions, Inc. 108,467 44.3% 2/28/2027 Envigo RMS, LLC 77,041 31.4% 12/31/2023 Max Siegel, Inc. 59,533
3.17 Property   1 951 Trails Road 0.1%     100.0% 5/6/2022 Yes Joseph T. Ryerson & Son, Inc. 171,951 100.0% 8/31/2033 NAP NAP NAP NAP NAP NAP
4 Loan   1 Bruckner Building 6.3% 69.6% 69.6% 93.9% 3/1/2022 No Great Performances 66,304 35.8% 11/30/2039 Cayuga 21,741 11.7% 9/30/2031 Ark 12,222
5 Loan   9 Shearer’s Industrial Portfolio 5.9% 62.8% 62.8% 100.0%                        
5.01 Property   1 800 Northwest 4th Street 1.0%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 515,972 100.0% 2/28/2042 NAP NAP NAP NAP NAP NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 171,390 100.0% 2/28/2042 NAP NAP NAP NAP NAP NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 444,618 100.0% 2/28/2042 NAP NAP NAP NAP NAP NAP
5.04 Property   1 7330 West Sherman Street 0.8%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 207,222 100.0% 2/28/2042 NAP NAP NAP NAP NAP NAP
5.05 Property   1 821 Route 97 0.7%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 221,876 100.0% 2/28/2042 NAP NAP NAP NAP NAP NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 121,253 100.0% 2/28/2042 NAP NAP NAP NAP NAP NAP
5.07 Property   1 3636 Medallion Avenue 0.6%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 278,553 100.0% 2/28/2042 NAP NAP NAP NAP NAP NAP
5.08 Property   1 692 Wabash Avenue North 0.2%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 141,878 100.0% 2/28/2042 NAP NAP NAP NAP NAP NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%     100.0% 4/1/2022 Yes Shearer’s Foods LLC 104,203 100.0% 2/28/2042 NAP NAP NAP NAP NAP NAP
6 Loan   1 115 Tabor Road 5.8% 63.0% 63.0% 80.4% 1/1/2022 No CIGNA 192,640 43.1% 3/14/2033 Honeywell 139,892 31.3% 6/30/2031 Global Aerospace 26,988
7 Loan   1 Industry RiNo Station 5.3% 61.5% 61.5% 96.3% 3/14/2022 No Convercent 36,727 20.7% 7/31/2025 Dispatch Health 29,675 16.7% 8/31/2026 Velocity Global 27,385
8 Loan   14 Bedrock Portfolio 4.8% 59.4% 59.4% 88.7%                        
8.01 Property   1 First National Building 1.1%     94.9% 11/10/2021 No Amrock, Inc 424,486 53.1% 1/31/2032 Honigman Miller Schwartz and Cohn LLP 150,786 18.8% 11/30/2025 Board of Trustees of Michigan State University 46,598
8.02 Property   1 The Qube 0.7%     90.6% 11/10/2021 No Quicken Loans Inc. 407,050 77.9% 7/31/2028 JPMorgan Chase, National Association 32,126 6.1% 5/31/2027 Rock Security LLC 17,490
8.03 Property   1 Chrysler House 0.6%     79.9% 11/10/2021 No Quicken Loans Inc. 183,664 53.5% 8/31/2023 Rocket Homes Real Estate LLC 29,897 8.7% 8/31/2023 RSM US LLP 11,894
8.04 Property   1 1001 Woodward 0.5%     88.9% 11/10/2021 No Quicken Loans Inc. 122,475 38.4% 4/30/2024 1001 Woodward Avenue Tenant LLC (WeWork) 56,352 17.7% 10/31/2033 Southeast Michigan Council of Governments 30,240
8.05 Property   1 One Woodward 0.4%     92.9% 11/10/2021 No Quicken Loans Inc. 171,622 46.4% 3/31/2032 Kitch Drutchas Wagner Valitutti & Sherbrook, P.C. 56,265 15.2% 5/31/2028 Fifth Third Bank 31,204
8.06 Property   1 The Z Garage 0.3%     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.07 Property   1 Two Detroit Garage 0.2%     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2%     100.0% 11/10/2021 No LinkedIn Corporation 74,497 52.6% 7/31/2026 H & M Hennes & Mauritz L.P. 25,322 17.9% 1/31/2027 International Bancard Corporation 12,082
8.09 Property   1 1001 Brush Street 0.2%     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.10 Property   1 The Assembly 0.2%     75.0% 9/3/2021 No Coyote Logistics 58,192 100.0% 10/31/2030 NAP NAP NAP NAP NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1%     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.12 Property   1 Vinton 0.1%     61.9% 9/3/2021 No Besa Partners LLC 5,693 100.0% 1/31/2026 NAP NAP NAP NAP NAP NAP
8.13 Property   1 1401 First Street 0.1%     NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.14 Property   1 Lane Bryant Building 0.0%     95.2% 11/10/2021 No Detroit Labs, LLC 17,284 54.5% 1/31/2026 Detroit Venture Partners 5,761 18.2% MTM Lisa Spindler Photography, Inc. 4,384
9 Loan   1 Bell Works 4.5% 62.6% 62.6% 90.5% 2/1/2022 No iCIMS, Inc. 331,378 24.2% 11/30/2032 Guardian Life Insurance Company of America 91,319 6.7% 12/31/2032 WorkWave LLC 71,667
10 Loan   1 2550 M Street 4.2% 65.5% 65.5% 100.0% 5/6/2022 Yes Squire Patton Boggs (US) LLP 207,081 100.0% 4/30/2032 NAP NAP NAP NAP NAP NAP
11 Loan   1 Nut Tree Plaza 4.1% 67.2% 67.2% 95.5% 3/1/2022 No Best Buy 30,038 8.1% 1/31/2027 Nordstrom Rack 27,804 7.5% 10/25/2027 HomeGoods 25,376
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6% 53.1% 53.1% 100.0%                        
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 41,917 100.0% 4/12/2032 NAP NAP NAP NAP NAP NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%     100.0% 5/1/2022 Yes Pick ‘n Save 61,048 100.0% 12/31/2029 NAP NAP NAP NAP NAP NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%     100.0% 5/1/2022 Yes Schnucks 142,357 100.0% 12/31/2028 NAP NAP NAP NAP NAP NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 42,311 100.0% 1/27/2031 NAP NAP NAP NAP NAP NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 44,237 100.0% 8/31/2031 NAP NAP NAP NAP NAP NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2%     100.0% 5/1/2022 Yes Publix 45,600 100.0% 2/28/2038 NAP NAP NAP NAP NAP NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%     100.0% 5/1/2022 Yes PNC Bank, N.A. 15,896 100.0% 4/30/2032 NAP NAP NAP NAP NAP NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 41,952 100.0% 10/21/2031 NAP NAP NAP NAP NAP NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 43,240 100.0% 1/13/2031 NAP NAP NAP NAP NAP NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%     100.0% 5/1/2022 Yes Walmart Neighborhood Market 42,311 100.0% 1/27/2031 NAP NAP NAP NAP NAP NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%     100.0% 5/1/2022 Yes CVS Pharmacy 13,253 100.0% 1/30/2030 NAP NAP NAP NAP NAP NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%     100.0% 5/1/2022 Yes Huntington Bancshares 43,500 100.0% 12/31/2030 NAP NAP NAP NAP NAP NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%     100.0% 5/1/2022 Yes CVS Pharmacy 10,965 100.0% 6/30/2027 NAP NAP NAP NAP NAP NAP
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%     100.0% 5/1/2022 Yes O’Reilly Auto Parts 16,240 100.0% 10/31/2031 NAP NAP NAP NAP NAP NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%     100.0% 5/1/2022 Yes U.S. Bank National Association 5,300 100.0% 1/31/2028 NAP NAP NAP NAP NAP NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%     100.0% 5/1/2022 Yes CVS Pharmacy 9,600 100.0% 5/31/2032 NAP NAP NAP NAP NAP NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%     100.0% 5/1/2022 Yes 7-Eleven 3,000 100.0% 8/31/2028 NAP NAP NAP NAP NAP NAP
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%     100.0% 5/1/2022 Yes U.S. Bank National Association 4,250 100.0% 1/31/2028 NAP NAP NAP NAP NAP NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%     100.0% 5/1/2022 Yes Sherwin Williams 3,500 100.0% 2/28/2033 NAP NAP NAP NAP NAP NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%     100.0% 5/1/2022 Yes O’Reilly Auto Parts 7,150 100.0% 8/31/2036 NAP NAP NAP NAP NAP NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%     100.0% 5/1/2022 Yes PNC Bank, N.A. 5,000 100.0% 5/31/2031 NAP NAP NAP NAP NAP NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%     100.0% 5/1/2022 Yes Napa Auto Parts 10,500 100.0% 7/31/2029 NAP NAP NAP NAP NAP NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%     100.0% 5/1/2022 Yes Family Dollar 8,353 100.0% 9/30/2029 NAP NAP NAP NAP NAP NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%     100.0% 5/1/2022 Yes Dollar General 9,026 100.0% 2/28/2030 NAP NAP NAP NAP NAP NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%     100.0% 5/1/2022 Yes U.S. Bank National Association 5,477 100.0% 1/31/2028 NAP NAP NAP NAP NAP NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%     100.0% 5/1/2022 Yes Dollar Tree 8,300 100.0% 1/31/2029 NAP NAP NAP NAP NAP NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%     100.0% 5/1/2022 Yes Dollar General 9,026 100.0% 5/31/2028 NAP NAP NAP NAP NAP NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%     100.0% 5/1/2022 Yes Dollar General 9,495 100.0% 10/31/2028 NAP NAP NAP NAP NAP NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%     100.0% 5/1/2022 Yes Dollar General 9,026 100.0% 5/31/2029 NAP NAP NAP NAP NAP NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%     100.0% 5/1/2022 Yes Sherwin Williams 4,884 100.0% 8/31/2031 NAP NAP NAP NAP NAP NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%     100.0% 5/1/2022 Yes Dollar General 10,736 100.0% 10/31/2028 NAP NAP NAP NAP NAP NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%     100.0% 5/1/2022 Yes Dollar General 9,014 100.0% 2/29/2028 NAP NAP NAP NAP NAP NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%     100.0% 5/1/2022 Yes Dollar General 9,014 100.0% 8/31/2029 NAP NAP NAP NAP NAP NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%     100.0% 5/1/2022 Yes Citizens Bank 2,475 100.0% 6/30/2027 NAP NAP NAP NAP NAP NAP
13 Loan   1 200 West Jackson 3.6% 55.5% 55.5% 88.7% 11/3/2021 No NielsenIQ 212,555 44.1% 12/31/2034 Olam Americans, Inc. 27,584 5.7% 3/31/2032 Camelot Illinois LLC 21,227
14 Loan   1 Residence Inn Seattle 2.7% 51.7% 42.4% 64.5% 12/31/2021 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   3 GHC Hotel Portfolio 2.0% 66.5% 56.1% 73.2% 2/28/2022                      
15.01 Property   1 Holiday Inn Terre Haute 0.9%     65.9% 2/28/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%     60.7% 2/28/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%     81.3% 2/28/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   8 Grede Casting Industrial Portfolio 1.6% 58.5% 58.5% 100.0%                        
16.01 Property   1 700 Ash Street 0.4%     100.0% 4/1/2022 Yes Grede Casting 366,798 100.0% 12/31/2046 NAP NAP NAP NAP NAP NAP
16.02 Property   1 5200 Foundry Circle 0.3%     100.0% 4/1/2022 Yes Grede Casting 304,950 100.0% 12/31/2046 NAP NAP NAP NAP NAP NAP
16.03 Property   1 2700 Plum Street 0.3%     100.0% 4/1/2022 Yes Grede Casting 248,030 100.0% 12/31/2046 NAP NAP NAP NAP NAP NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%     100.0% 4/1/2022 Yes Grede Casting 170,000 100.0% 12/31/2046 NAP NAP NAP NAP NAP NAP
16.05 Property   1 N2480 County Road M 0.1%     100.0% 4/1/2022 Yes Grede Casting 132,000 100.0% 12/31/2046 NAP NAP NAP NAP NAP NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1%     100.0% 4/1/2022 Yes Grede Casting 116,220 100.0% 12/31/2046 NAP NAP NAP NAP NAP NAP
16.07 Property   1 530 East Main Street 0.1%     100.0% 4/1/2022 Yes Grede Casting 181,028 100.0% 12/31/2046 NAP NAP NAP NAP NAP NAP
16.08 Property   1 210 Ann Avenue 0.1%     100.0% 4/1/2022 Yes Grede Casting 114,690 100.0% 12/31/2046 NAP NAP NAP NAP NAP NAP
17 Loan   5 LaForce Industrial Portfolio 1.6% 63.4% 63.4% 100.0%                        
17.01 Property   1 1060 West Mason Street 1.0%     100.0% 4/1/2022 Yes LaForce LLC 238,215 100.0% 12/31/2041 NAP NAP NAP NAP NAP NAP
17.02 Property   1 289 Robbins Drive 0.2%     100.0% 4/1/2022 Yes LaForce LLC 29,998 100.0% 12/31/2041 NAP NAP NAP NAP NAP NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%     100.0% 4/1/2022 Yes LaForce LLC 25,347 100.0% 12/31/2041 NAP NAP NAP NAP NAP NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1%     100.0% 4/1/2022 Yes LaForce LLC 21,160 100.0% 12/31/2041 NAP NAP NAP NAP NAP NAP
17.05 Property   1 2602 Agriculture Drive 0.1%     100.0% 4/1/2022 Yes LaForce LLC 13,944 100.0% 12/31/2041 NAP NAP NAP NAP NAP NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% 53.8% 53.8% 100.0%                        
18.01 Property   1 110 West 69th Street 0.7%     100.0% 2/2/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.02 Property   1 141 Columbia Heights 0.4%     100.0% 2/2/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.03 Property   1 15A West 73rd Street 0.3%     100.0% 3/2/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.04 Property   1 23 West 70th Street 0.1%     100.0% 2/2/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 601 Lexington Avenue 1.5% 42.5% 42.5% 96.3% 11/1/2021 No Kirkland & Ellis 616,139 36.8% 2/28/2039 Citibank 216,256 12.9% 4/30/2032 NYU 195,326
20 Loan   1 Crossroads Hotel Portfolio 1.4% 61.5% 52.3% 54.0% 2/28/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 One Jackson Place 1.3% 60.0% 60.0% 75.8% 3/1/2022 No   Molina Healthcare of Mississippi Inc. 50,817 23.0% 8/31/2023   Bradley Arant Boult Cummings 29,693 13.4% 1/31/2029   Balch & Bingham LLP 27,168
22 Loan   1 Eagle Station 1.2% 63.0% 63.0% 93.0% 3/31/2022 No Raley’s (Store #114) 59,018 51.7% 8/31/2032 Dotty’s 19,588 17.2% 4/30/2034 Buffalo Wild Wings Grill & Bar (t0000223) 5,914
23 Loan   1 Shoppes at Foxmoor 1.2% 56.0% 46.4% 85.0% 11/1/2021 No Planet Fitness 20,014 16.5% 11/30/2031 STEM Daycare 14,622 12.1% 11/30/2032 Dollar Tree 10,000
24 Loan   1 Safeway at Vistanica Marketplace 1.1% 57.9% 57.9% 100.0% 5/6/2022 Yes Safeway Inc. 57,860 100.0% 9/30/2032 NAP NAP NAP NAP NAP NAP
25 Loan   1 Novo Nordisk HQ 1.1% 63.8% 63.8% 77.0% 5/6/2022 Yes Novo Nordisk 563,289 77.0% 4/30/2031 NAP NAP NAP NAP NAP NAP
26 Loan   1 Gem Tower 1.1% 54.5% 54.5% 100.0% 11/1/2021 No City’s Property Development Corp. 530 7.2% 9/30/2031 E&S Creation LLC 530 7.2% 7/7/2024 The Laser Booth Corp. 485
27 Loan   2 Belair & Goshen – Food Lion 0.9% 69.7% 57.6% 90.6%                        
27.01 Property   1 Belair Plaza 0.5%     97.7% 2/25/2022 No Food Lion 33,000 63.2% 7/18/2032 Family Dollar 8,000 15.3% 12/31/2027 Household Rentals 4,200
27.02 Property   1 Goshen Village 0.4%     82.5% 2/25/2022 No Food Lion 33,000 72.1% 3/31/2032 Victoria’s Cosina Mexicana 2,400 5.2% 5/31/2023 Happy China 1,200
28 Loan   1 University Square 0.9% 57.1% 57.1% 100.0% 3/22/2022 No dd’s Discount 21,700 53.2% 1/31/2025 El Pescador, Inc. 6,506 15.9% 9/30/2024 Fatburger 2,200
29 Loan   1 1600 Brittmoore 0.8% 54.6% 49.0% 100.0% 5/1/2022 Yes US Living 110,231 100.0% 4/1/2037 NAP NAP NAP NAP NAP NAP
30 Loan   1 Legacy Village 0.8% 64.8% 53.4% 100.0% 2/9/2022 No Pottery Barn 13,278 16.3% 1/31/2027 Talbots 9,222 11.3% 8/31/2023 Alabama Outdoors 5,600
31 Loan   4 Southern Star Storage Portfolio 0.8% 58.5% 58.5% 95.6%                        
31.01 Property   1 Addison Airport Self Storage 0.3%     94.5% 2/15/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2%     96.7% 2/28/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2%     93.2% 2/12/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.04 Property   1 281 Mini Storage 0.1%     99.3% 3/1/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Best Western North Phoenix 0.6% 58.6% 50.7% 81.1% 2/28/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 64.9% 60.6% 84.5% 2/28/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 66.1% 55.6% 75.0% 2/28/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 Redwood Simpsonville II 0.5% 60.3% 60.3% 97.4% 3/22/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Johns Hopkins MOB 0.5% 65.5% 65.5% 100.0% 5/6/2022 Yes Johns Hopkins University 31,752 100.0% 12/31/2026 NAP NAP NAP NAP NAP NAP
37 Loan   1 900 East Grand Avenue 0.3% 63.8% 59.3% 94.4% 4/5/2022 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF 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 (%)
              6       6       6          
1 Loan   1 One Wilshire 9.9% 9.4% 7/31/2029 CenturyLink Communications, LLC 56,251 8.5% 12/31/2025 Crowell, Weedon 43,301 6.5% 12/31/2024 12/3/2021 NAP 12/3/2021 12/3/2021 18%
2 Loan   1 The Reef 8.9% 7.7% 8/31/2035 Stephen Jewelry, Inc. 31,956 4.0% 12/31/2022 PHR LA Mart, LLC 25,876 3.2% 12/31/2022 3/11/2022 NAP 3/11/2022 3/10/2022 13%
3 Loan   17 ILPT Logistics Portfolio 6.6%                              
3.01 Property   1 4000 Principio Parkway 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 12/29/2021 NAP 1/3/2022 NAP NAP
3.04 Property   1 52 Pettengill Road 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
3.05 Property   1 510 John Dodd Road 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
3.06 Property   1 309 Dulty’s Lane 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 12/28/2021 NAP 12/22/2021 NAP NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
3.08 Property   1 17001 West Mercury Street 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
3.09 Property   1 725 Darlington Avenue 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 12/22/2021 NAP 12/22/2021 NAP NAP
3.10 Property   1 10100 89th Avenue N 0.2% 14.6% 10/31/2023 NAP NAP NAP NAP NAP NAP NAP NAP 12/30/2021 NAP 12/22/2021 NAP NAP
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
3.12 Property   1 4836 Hickory Hill Road 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 12/20/2021 9%
3.13 Property   1 7000 West Post Road 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 12/28/2021 NAP 12/22/2021 NAP NAP
3.14 Property   1 3201 Bearing Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
3.16 Property   1 6825 West County Road 400 North 0.1% 24.3% 5/31/2026 NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
3.17 Property   1 951 Trails Road 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 12/22/2021 NAP 12/22/2021 NAP NAP
4 Loan   1 Bruckner Building 6.3% 6.6% 8/31/2026 DB Grant 10,316 5.6% 3/31/2025 Luminode 9,264 5.0% 11/30/2023 3/11/2022 NAP 3/11/2022 NAP NAP
5 Loan   9 Shearer’s Industrial Portfolio 5.9%                              
5.01 Property   1 800 Northwest 4th Street 1.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/4/2021 NAP 2/10/2022 NAP NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/22/2021 NAP 2/10/2022 NAP NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/10/2021 NAP 2/10/2022 NAP NAP
5.04 Property   1 7330 West Sherman Street 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/8/2021 NAP 2/10/2022 NAP NAP
5.05 Property   1 821 Route 97 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/3/2021 NAP 2/10/2022 NAP NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/21/2021 NAP 2/10/2022 NAP NAP
5.07 Property   1 3636 Medallion Avenue 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/3/2021 NAP 2/10/2022 NAP NAP
5.08 Property   1 692 Wabash Avenue North 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/2/2021 NAP 2/10/2022 NAP NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/11/2021 NAP 2/10/2022 NAP NAP
6 Loan   1 115 Tabor Road 5.8% 6.0% 7/31/2033 NAP NAP NAP NAP NAP NAP NAP NAP 3/8/2022 NAP 3/7/2022 NAP NAP
7 Loan   1 Industry RiNo Station 5.3% 15.4% 11/30/2022 Cloud Elements 10,610 6.0% 3/31/2023 Intrinsic LLC 6,607 3.7% 2/28/2025 2/18/2022 NAP 2/17/2022 NAP NAP
8 Loan   14 Bedrock Portfolio 4.8%                              
8.01 Property   1 First National Building 1.1% 5.8% 9/30/2031 Bedrock Management Services LLC 39,087 4.9% 1/31/2032 Mediabrands Worldwide, INC 23,132 2.9% 11/30/2024 9/28/2021 NAP 9/28/2021 NAP NAP
8.02 Property   1 The Qube 0.7% 3.3% 6/30/2022 Compass Group USA, Inc. 9,930 1.9% 9/30/2023 JP Morgan Chase Bank NA 5,544 1.1% 12/31/2026 9/29/2021 NAP 9/28/2021 NAP NAP
8.03 Property   1 Chrysler House 0.6% 3.5% 5/31/2023 Metro-West Appraisal Co., LLC 7,848 2.3% 1/31/2027 Office of the Chapter 13 Trustee Detroit 7,591 2.2% 8/31/2024 9/28/2021 NAP 9/28/2021 NAP NAP
8.04 Property   1 1001 Woodward 0.5% 9.5% 7/31/2025 GalaxE Solutions, Inc. 27,000 8.5% MTM CVS Pharmacy 9,814 3.1% 3/31/2026 9/28/2021 NAP 9/28/2021 NAP NAP
8.05 Property   1 One Woodward 0.4% 8.4% 10/31/2025 Detroit Regional Chamber 27,218 7.4% 6/30/2023 RFS Business Funding LLC 15,602 4.2% 6/30/2022 9/28/2021 NAP 9/28/2021 NAP NAP
8.06 Property   1 The Z Garage 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/29/2021 NAP 9/28/2021 NAP NAP
8.07 Property   1 Two Detroit Garage 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/29/2021 NAP 9/28/2021 NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2% 8.5% 2/28/2023 Mastronardi-USA Distribution Services, INC 6,052 4.3% 8/31/2025 Quikly, Inc. 6,035 4.3% MTM 9/28/2021 NAP 9/28/2021 NAP NAP
8.09 Property   1 1001 Brush Street 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/28/2021 NAP 9/28/2021 NAP NAP
8.10 Property   1 The Assembly 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/28/2021 NAP 9/28/2021 NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/3/2021 NAP 9/28/2021 NAP NAP
8.12 Property   1 Vinton 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/4/2021 NAP 9/28/2021 NAP NAP
8.13 Property   1 1401 First Street 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/28/2021 NAP 9/28/2021 NAP NAP
8.14 Property   1 Lane Bryant Building 0.0% 13.8% MTM Twitter, Inc. 2,734 8.6% 1/31/2024 NAP NAP NAP NAP 10/3/2021 NAP 9/28/2021 NAP NAP
9 Loan   1 Bell Works 4.5% 5.2% 5/27/2029 Jersey Central Power & Light Company 69,870 5.1% 12/31/2027 International Flavors & Fragrances, L.P. 60,104 4.4% 9/30/2033 2/14/2022 NAP 2/14/2022 NAP NAP
10 Loan   1 2550 M Street 4.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/8/2021 NAP 11/19/2021 NAP NAP
11 Loan   1 Nut Tree Plaza 4.1% 6.9% 9/30/2027 Michaels 22,170 6.0% 2/29/2024 PetSmart 20,112 5.4% 8/31/2026 1/24/2022 NAP 1/26/2022 3/18/2022 8%
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6%                              
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/14/2022 NAP 3/14/2022 NAP NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/23/2022 NAP 2/23/2022 NAP NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/24/2022 NAP 3/24/2022 NAP NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/22/2022 NAP 3/22/2022 NAP NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/21/2022 NAP 3/21/2022 NAP NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/31/2022 NAP 2/1/2022 NAP NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/21/2022 NAP 3/21/2022 NAP NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/15/2022 NAP 3/15/2022 NAP NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/15/2022 NAP 3/15/2022 NAP NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/21/2022 NAP 3/21/2022 NAP NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/31/2022 NAP 1/31/2022 NAP NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/10/2022 NAP 2/10/2022 NAP NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/10/2022 4/8/2022 2/10/2022 NAP NAP
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/9/2022 NAP 3/11/2022 NAP NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/24/2022 NAP 2/24/2022 NAP NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/24/2022 NAP 3/2/2022 NAP NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/23/2022 4/8/2022 2/23/2022 NAP NAP
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/24/2022 NAP 2/24/2022 NAP NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/28/2022 NAP 3/2/2022 NAP NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/4/2022 NAP 2/4/2022 NAP NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/24/2022 NAP 1/24/2022 NAP NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/21/2022 NAP 3/21/2022 NAP NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/3/2022 NAP 1/3/2022 NAP NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 12/29/2021 NAP 12/29/2021 NAP NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/23/2022 NAP 2/23/2022 NAP NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/17/2022 NAP 1/17/2022 NAP NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/23/2022 NAP 2/23/2022 NAP NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/18/2022 NAP 3/18/2022 NAP NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/23/2022 NAP 2/23/2022 NAP NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/23/2022 NAP 3/3/2022 NAP NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/11/2022 NAP 3/15/2022 NAP NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/1/2022 NAP 2/2/2022 NAP NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/11/2022 NAP 3/2/2022 NAP NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/9/2022 NAP 2/2/2022 NAP NAP
13 Loan   1 200 West Jackson 3.6% 4.4% 1/31/2028 Redstone Funding LLC 17,392 3.6% 3/31/2024 U.S. Legal Support, Inc 17,289 3.6% 10/31/2025 11/24/2021 NAP 11/24/2021 NAP NAP
14 Loan   1 Residence Inn Seattle 2.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/26/2021 NAP 10/26/2021 10/26/2021 6%
15 Loan   3 GHC Hotel Portfolio 2.0%                              
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/14/2020 NAP 3/30/2022 NAP NAP
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/18/2019 NAP 3/30/2022 NAP NAP
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 10/18/2019 NAP 3/30/2022 NAP NAP
16 Loan   8 Grede Casting Industrial Portfolio 1.6%                              
16.01 Property   1 700 Ash Street 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/1/2021 NAP 9/16/2021 NAP NAP
16.02 Property   1 5200 Foundry Circle 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/1/2021 NAP 9/16/2021 NAP NAP
16.03 Property   1 2700 Plum Street 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/1/2021 NAP 9/16/2021 NAP NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 6/1/2021 NAP 9/16/2021 NAP NAP
16.05 Property   1 N2480 County Road M 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 6/1/2021 NAP 9/16/2021 NAP NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 6/1/2021 NAP 9/16/2021 NAP NAP
16.07 Property   1 530 East Main Street 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/1/2021 NAP 9/17/2021 NAP NAP
16.08 Property   1 210 Ann Avenue 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 5/1/2021 NAP 9/29/2021 NAP NAP
17 Loan   5 LaForce Industrial Portfolio 1.6%                              
17.01 Property   1 1060 West Mason Street 1.0% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 6/4/2021 8/12/2021 2/17/2022 NAP NAP
17.02 Property   1 289 Robbins Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/12/2021 NAP 2/17/2022 NAP NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/16/2021 NAP 2/17/2022 NAP NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/9/2021 NAP 2/17/2022 NAP NAP
17.05 Property   1 2602 Agriculture Drive 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/16/2021 NAP 2/17/2022 NAP NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%                              
18.01 Property   1 110 West 69th Street 0.7% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/21/2022 NAP 3/18/2022 NAP NAP
18.02 Property   1 141 Columbia Heights 0.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/21/2022 NAP 3/18/2022 NAP NAP
18.03 Property   1 15A West 73rd Street 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/21/2022 NAP 3/18/2022 NAP NAP
18.04 Property   1 23 West 70th Street 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/21/2022 NAP 3/18/2022 NAP NAP
19 Loan   1 601 Lexington Avenue 1.5% 11.7% 10/31/2049 Citadel 144,193 8.6% 8/31/2022 Freshfields 139,243 8.3% 6/30/2026 11/12/2021 NAP 11/12/2021 NAP NAP
20 Loan   1 Crossroads Hotel Portfolio 1.4% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/10/2022 NAP 1/7/2022 NAP NAP
21 Loan   1 One Jackson Place 1.3% 12.3% 8/31/2027 Carroll Warren & Parker LLP 16,764 7.6% 11/30/2024 Godwin Advertising Agency Inc. 10,523 4.8% 1/31/2026 3/8/2022 NAP 3/7/2022 NAP NAP
22 Loan   1 Eagle Station 1.2% 5.2% 11/30/2023 Chase Bank (t0004152) 5,000 4.4% 6/30/2040 Peg’s Glorified Ham n Eggs 3,200 2.8% 8/31/2025 1/18/2022 NAP 1/13/2022 3/7/2022 11%
23 Loan   1 Shoppes at Foxmoor 1.2% 8.3% 11/30/2025 All for Dance 6,080 5.0% 4/30/2026 Massimo’s Foxmoor 4,893 4.0% 9/30/2024 10/19/2021 NAP 10/19/2021 NAP NAP
24 Loan   1 Safeway at Vistanica Marketplace 1.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 2/10/2022 NAP 2/3/2022 NAP NAP
25 Loan   1 Novo Nordisk HQ 1.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 9/20/2021 NAP 9/20/2021 NAP NAP
26 Loan   1 Gem Tower 1.1% 6.6% 7/31/2024 Diamond Scene of New York Corp. 445 6.1% 9/22/2024 Pristine Jewelers NY Inc. 415 5.6% 7/7/2024 10/21/2021 NAP 10/25/2021 NAP NAP
27 Loan   2 Belair & Goshen – Food Lion 0.9%                              
27.01 Property   1 Belair Plaza 0.5% 8.0% 9/30/2025 Tobacco and Vape 2,188 4.2% 6/30/2026 Great Clips 1,412 2.7% 2/28/2024 3/21/2022 NAP 3/18/2022 NAP NAP
27.02 Property   1 Goshen Village 0.4% 2.6% 4/30/2029 T&T Nails 1,200 2.6% 10/31/2025 NAP NAP NAP NAP 3/21/2022 NAP 3/18/2022 NAP NAP
28 Loan   1 University Square 0.9% 5.4% 5/31/2024 Hawaiian BBQ 2,008 4.9% 5/31/2025 Panda Express 2,000 4.9% 1/31/2025 1/20/2022 NAP 1/20/2022 1/20/2022 8%
29 Loan   1 1600 Brittmoore 0.8% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/8/2022 NAP 3/7/2022 NAP NAP
30 Loan   1 Legacy Village 0.8% 6.9% 10/31/2027 Shades 5,594 6.9% 1/31/2027 Williams-Sonoma 5,457 6.7% 3/27/2027 3/30/2022 NAP 4/5/2022 NAP NAP
31 Loan   4 Southern Star Storage Portfolio 0.8%                              
31.01 Property   1 Addison Airport Self Storage 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/2/2022 NAP 3/2/2022 NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/2/2022 NAP 3/2/2022 NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/2/2022 NAP 3/3/2022 NAP NAP
31.04 Property   1 281 Mini Storage 0.1% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/2/2022 NAP 3/2/2022 NAP NAP
32 Loan   1 Best Western North Phoenix 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/2/2022 NAP 3/2/2022 NAP NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 1/11/2022 NAP 1/11/2022 NAP NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/19/2021 NAP 3/22/2022 NAP NAP
35 Loan   1 Redwood Simpsonville II 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/23/2022 NAP 3/23/2022 NAP NAP
36 Loan   1 Johns Hopkins MOB 0.5% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 11/5/2021 NAP 11/5/2021 NAP NAP
37 Loan   1 900 East Grand Avenue 0.3% NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP 3/7/2022 NAP 3/7/2022 NAP NAP

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($)
                                         
1 Loan   1 One Wilshire 9.9% Yes - AE Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 0 Springing
2 Loan   1 The Reef 8.9% No Fee NAP NAP NAP NAP 205,149 68,383 0 Springing 0 11,715 0 0 67,247
3 Loan   17 ILPT Logistics Portfolio 6.6%             0 Springing 0 Springing 0 Springing 0 0 Springing
3.01 Property   1 4000 Principio Parkway 0.8% No Fee NAP NAP NAP NAP                  
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% No Leasehold 12/31/2032 Automatically every 30 days 0 Yes                  
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% No Fee NAP NAP NAP NAP                  
3.04 Property   1 52 Pettengill Road 0.7% No Fee NAP NAP NAP NAP                  
3.05 Property   1 510 John Dodd Road 0.7% No Fee NAP NAP NAP NAP                  
3.06 Property   1 309 Dulty’s Lane 0.6% No Fee NAP NAP NAP NAP                  
3.07 Property   1 5300 Centerpoint Parkway 0.4% No Fee NAP NAP NAP NAP                  
3.08 Property   1 17001 West Mercury Street 0.3% No Fee NAP NAP NAP NAP                  
3.09 Property   1 725 Darlington Avenue 0.3% No Fee NAP NAP NAP NAP                  
3.10 Property   1 10100 89th Avenue N 0.2% No Fee NAP NAP NAP NAP                  
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% No Fee NAP NAP NAP NAP                  
3.12 Property   1 4836 Hickory Hill Road 0.2% Yes - AE Fee NAP NAP NAP NAP                  
3.13 Property   1 7000 West Post Road 0.2% No Fee NAP NAP NAP NAP                  
3.14 Property   1 3201 Bearing Drive 0.2% No Fee NAP NAP NAP NAP                  
3.15 Property   1 900 Commerce Parkway West Drive 0.2% No Fee NAP NAP NAP NAP                  
3.16 Property   1 6825 West County Road 400 North 0.1% No Fee NAP NAP NAP NAP                  
3.17 Property   1 951 Trails Road 0.1% Yes - A Fee NAP NAP NAP NAP                  
4 Loan   1 Bruckner Building 6.3% Yes - AE Fee NAP NAP NAP NAP 404,038 37,027 43,170 8,634 0 3,089 111,188 800,000 Springing
5 Loan   9 Shearer’s Industrial Portfolio 5.9%             0 Springing 0 Springing 0 Springing 0 0 Springing
5.01 Property   1 800 Northwest 4th Street 1.0% No Fee NAP NAP NAP NAP                  
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% No Fee NAP NAP NAP NAP                  
5.03 Property   1 3000 East Mount Pleasant Street 0.9% No Fee NAP NAP NAP NAP                  
5.04 Property   1 7330 West Sherman Street 0.8% No Fee NAP NAP NAP NAP                  
5.05 Property   1 821 Route 97 0.7% No Fee NAP NAP NAP NAP                  
5.06 Property   1 3200 Northern Cross Boulevard 0.6% No Fee NAP NAP NAP NAP                  
5.07 Property   1 3636 Medallion Avenue 0.6% No Fee NAP NAP NAP NAP                  
5.08 Property   1 692 Wabash Avenue North 0.2% No Fee NAP NAP NAP NAP                  
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% Yes - AE Fee NAP NAP NAP NAP                  
6 Loan   1 115 Tabor Road 5.8% No Fee NAP NAP NAP NAP 247,806 123,903 94,861 15,810 0 8,858 0 0 Springing
7 Loan   1 Industry RiNo Station 5.3% No Fee NAP NAP NAP NAP 94,574 94,574 100 16,335 0 0 0 1,000,000 14,833
8 Loan   14 Bedrock Portfolio 4.8%             1,696,002 424,000 0 Springing 62,336 62,336 1,469,568 280,690 280,690
8.01 Property   1 First National Building 1.1% No Fee NAP NAP NAP NAP                  
8.02 Property   1 The Qube 0.7% No Fee NAP NAP NAP NAP                  
8.03 Property   1 Chrysler House 0.6% No Fee NAP NAP NAP NAP                  
8.04 Property   1 1001 Woodward 0.5% No Fee NAP NAP NAP NAP                  
8.05 Property   1 One Woodward 0.4% No Leasehold 4/30/2040 5, 25-year extension options 43,775 No                  
8.06 Property   1 The Z Garage 0.3% No Fee NAP NAP NAP NAP                  
8.07 Property   1 Two Detroit Garage 0.2% No Fee NAP NAP NAP NAP                  
8.08 Property   1 1505 & 1515 Woodward 0.2% No Fee NAP NAP NAP NAP                  
8.09 Property   1 1001 Brush Street 0.2% No Fee NAP NAP NAP NAP                  
8.10 Property   1 The Assembly 0.2% No Fee NAP NAP NAP NAP                  
8.11 Property   1 419 Fort Street Garage 0.1% No Fee NAP NAP NAP NAP                  
8.12 Property   1 Vinton 0.1% No Fee NAP NAP NAP NAP                  
8.13 Property   1 1401 First Street 0.1% No Fee NAP NAP NAP NAP                  
8.14 Property   1 Lane Bryant Building 0.0% No Fee NAP NAP NAP NAP                  
9 Loan   1 Bell Works 4.5% No Fee NAP NAP NAP NAP 617,834 308,917 0 Springing 0 24,583 0 8,500,000 Springing
10 Loan   1 2550 M Street 4.2% No Leasehold 3/30/2121 None 1,700,000 Yes 248,086 248,086 0 Springing 0 4,580 0 5,150,000 0
11 Loan   1 Nut Tree Plaza 4.1% No Fee NAP NAP NAP NAP 844,447 140,741 0 Springing 1,166,541 7,707 0 0 50,000
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6%             387,576 129,192 0 Springing 0 Springing 0 1,500,000 Springing
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% Yes - A Fee NAP NAP NAP NAP                  
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% No Fee NAP NAP NAP NAP                  
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% No Fee NAP NAP NAP NAP                  
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% No Fee NAP NAP NAP NAP                  
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% No Fee NAP NAP NAP NAP                  
12.06 Property   1 Publix - Decatur (Point), AL 0.2% Yes - A Fee NAP NAP NAP NAP                  
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% No Fee NAP NAP NAP NAP                  
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% No Fee NAP NAP NAP NAP                  
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% No Fee NAP NAP NAP NAP                  
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% Yes - AE Fee NAP NAP NAP NAP                  
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% No Fee NAP NAP NAP NAP                  
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% No Fee NAP NAP NAP NAP                  
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% No Fee NAP NAP NAP NAP                  
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% No Fee NAP NAP NAP NAP                  
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% No Fee NAP NAP NAP NAP                  
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% No Fee NAP NAP NAP NAP                  
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% No Fee NAP NAP NAP NAP                  
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% No Fee NAP NAP NAP NAP                  
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% No Fee NAP NAP NAP NAP                  
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% No Fee NAP NAP NAP NAP                  
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% No Fee NAP NAP NAP NAP                  
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% No Fee NAP NAP NAP NAP                  
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% No Fee NAP NAP NAP NAP                  
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% No Fee NAP NAP NAP NAP                  
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% No Fee NAP NAP NAP NAP                  
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% Yes - AE Fee NAP NAP NAP NAP                  
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% No Fee NAP NAP NAP NAP                  
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% No Fee NAP NAP NAP NAP                  
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% No Fee NAP NAP NAP NAP                  
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% No Fee NAP NAP NAP NAP                  
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% No Fee NAP NAP NAP NAP                  
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% No Fee NAP NAP NAP NAP                  
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% No Fee NAP NAP NAP NAP                  
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% No Fee NAP NAP NAP NAP                  
13 Loan   1 200 West Jackson 3.6% No Fee NAP NAP NAP NAP 392,648 392,648 0 Springing 3,100,000 Springing 0 6,900,000 Springing
14 Loan   1 Residence Inn Seattle 2.7% No Fee NAP NAP NAP NAP 31,674 31,674 0 Springing 0 21,286 0 0 0
15 Loan   3 GHC Hotel Portfolio 2.0%             27,840 27,840 0 Springing 114,172 4% of Gross Revenue 0 0 0
15.01 Property   1 Holiday Inn Terre Haute 0.9% No Fee NAP NAP NAP NAP                  
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% No Fee NAP NAP NAP NAP                  
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% No Fee NAP NAP NAP NAP                  
16 Loan   8 Grede Casting Industrial Portfolio 1.6%             0 Springing 0 Springing 0 Springing 0 0 Springing
16.01 Property   1 700 Ash Street 0.4% No Fee NAP NAP NAP NAP                  
16.02 Property   1 5200 Foundry Circle 0.3% No Fee NAP NAP NAP NAP                  
16.03 Property   1 2700 Plum Street 0.3% No Fee NAP NAP NAP NAP                  
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% No Fee NAP NAP NAP NAP                  
16.05 Property   1 N2480 County Road M 0.1% No Fee NAP NAP NAP NAP                  
16.06 Property   1 W140 N5540 Lilly Road 0.1% No Fee NAP NAP NAP NAP                  
16.07 Property   1 530 East Main Street 0.1% No Fee NAP NAP NAP NAP                  
16.08 Property   1 210 Ann Avenue 0.1% Yes - AE Fee NAP NAP NAP NAP                  
17 Loan   5 LaForce Industrial Portfolio 1.6%             0 Springing 0 Springing 0 Springing 65,733 0 Springing
17.01 Property   1 1060 West Mason Street 1.0% No Fee NAP NAP NAP NAP                  
17.02 Property   1 289 Robbins Drive 0.2% No Fee NAP NAP NAP NAP                  
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% No Fee NAP NAP NAP NAP                  
17.04 Property   1 280 Corporate Woods Parkway 0.1% No Fee NAP NAP NAP NAP                  
17.05 Property   1 2602 Agriculture Drive 0.1% No Fee NAP NAP NAP NAP                  
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%             189,776 63,259 0 Springing 0 1,354 0 0 0
18.01 Property   1 110 West 69th Street 0.7% No Fee NAP NAP NAP NAP                  
18.02 Property   1 141 Columbia Heights 0.4% No Fee NAP NAP NAP NAP                  
18.03 Property   1 15A West 73rd Street 0.3% No Fee NAP NAP NAP NAP                  
18.04 Property   1 23 West 70th Street 0.1% No Fee NAP NAP NAP NAP                  
19 Loan   1 601 Lexington Avenue 1.5% No Fee / Leasehold 4/30/2036 None 901,254 Yes 0 Springing 0 Springing 0 Springing 837,829 0 Springing
20 Loan   1 Crossroads Hotel Portfolio 1.4% No Fee NAP NAP NAP NAP 92,631 13,233 13,000 4,135 0 4% of Gross Income 0 0 0
21 Loan   1 One Jackson Place 1.3% Yes - A Fee NAP NAP NAP NAP 94,592 31,531 0 Springing 0 3,642 0 1,750,000 Springing
22 Loan   1 Eagle Station 1.2% No Fee NAP NAP NAP NAP 16,976 8,488 9,099 4,550 0 1,616 58,189 256,716 Springing
23 Loan   1 Shoppes at Foxmoor 1.2% No Fee NAP NAP NAP NAP 92,075 23,019 0 Springing 1,512 1,512 0 15,122 15,122
24 Loan   1 Safeway at Vistanica Marketplace 1.1% No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 964 0 0 Springing
25 Loan   1 Novo Nordisk HQ 1.1% No Fee NAP NAP NAP NAP 525,310 525,310 90,983 22,746 0 1,218 0 0 0
26 Loan   1 Gem Tower 1.1% No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 Springing 0 0 Springing
27 Loan   2 Belair & Goshen – Food Lion 0.9%             45,495 6,499 10,421 1,737 44,500 1,633 0 375,000 Springing
27.01 Property   1 Belair Plaza 0.5% No Fee NAP NAP NAP NAP                  
27.02 Property   1 Goshen Village 0.4% No Fee NAP NAP NAP NAP                  
28 Loan   1 University Square 0.9% No Fee NAP NAP NAP NAP 0 16,060 0 Springing 0 748 26,933 0 2,551
29 Loan   1 1600 Brittmoore 0.8% No Fee NAP NAP NAP NAP 69,096 13,819 0 Springing 1,378 1,378 49,604 4,593 4,593
30 Loan   1 Legacy Village 0.8% No Leasehold 6/30/2035 7, 5-year extension options 214,382 Yes 56,319 9,387 26,633 4,439 150,000 2,040 0 500,000 Springing
31 Loan   4 Southern Star Storage Portfolio 0.8%             23,567 11,783 39,055 7,811 166,952 1,254 0 0 0
31.01 Property   1 Addison Airport Self Storage 0.3% No Fee NAP NAP NAP NAP                  
31.02 Property   1 Jensen Beach Self Storage 0.2% No Fee NAP NAP NAP NAP                  
31.03 Property   1 Montrose Airport Self Storage 0.2% No Fee NAP NAP NAP NAP                  
31.04 Property   1 281 Mini Storage 0.1% No Fee NAP NAP NAP NAP                  
32 Loan   1 Best Western North Phoenix 0.6% No Fee NAP NAP NAP NAP 19,812 6,604 2,450 1,225 0 4% of Gross Revenue 0 0 0
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% No Fee NAP NAP NAP NAP 31,461 7,865 10,158 3,386 0 8,552 0 0 0
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% No Fee NAP NAP NAP NAP 59,935 8,504 5,375 2,278 0 4% of Gross Revenue 0 0 0
35 Loan   1 Redwood Simpsonville II 0.5% No Fee NAP NAP NAP NAP 33,856 8,464 0 Springing 0 633 30,400 0 0
36 Loan   1 Johns Hopkins MOB 0.5% No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0 556 33,340 0 Springing
37 Loan   1 900 East Grand Avenue 0.3% No Fee NAP NAP NAP NAP 56,941 7,118 3,920 1,307 0 1,060 0 0 0

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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) Tenant Specific Excess Cash Trap Trigger (Y/N)
                                         
1 Loan   1 One Wilshire 9.9% 0 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes No
2 Loan   1 The Reef 8.9% 1,613,919 0 0 0 0 22,000,000 Springing LA County Earnout Reserve (Upfront: $22,000,000), Billboard Replacement Funds (Monthly: Springing) 0 0 NAP Hard Springing Yes Yes
3 Loan   17 ILPT Logistics Portfolio 6.6% 0 0 0 0 0 1,758,645 0 Unfunded Obligations Reserve 0 0 NAP Hard Springing Yes No
3.01 Property   1 4000 Principio Parkway 0.8%                              
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%                              
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%                              
3.04 Property   1 52 Pettengill Road 0.7%                              
3.05 Property   1 510 John Dodd Road 0.7%                              
3.06 Property   1 309 Dulty’s Lane 0.6%                              
3.07 Property   1 5300 Centerpoint Parkway 0.4%                              
3.08 Property   1 17001 West Mercury Street 0.3%                              
3.09 Property   1 725 Darlington Avenue 0.3%                              
3.10 Property   1 10100 89th Avenue N 0.2%                              
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%                              
3.12 Property   1 4836 Hickory Hill Road 0.2%                              
3.13 Property   1 7000 West Post Road 0.2%                              
3.14 Property   1 3201 Bearing Drive 0.2%                              
3.15 Property   1 900 Commerce Parkway West Drive 0.2%                              
3.16 Property   1 6825 West County Road 400 North 0.1%                              
3.17 Property   1 951 Trails Road 0.1%                              
4 Loan   1 Bruckner Building 6.3% 800,000 0 0 0 14,650 990,110 0 Unfunded Obligations Reserve ($921,872.36), Duro Reserve ($68,237.16) 0 0 NAP Hard Springing Yes Yes
5 Loan   9 Shearer’s Industrial Portfolio 5.9% 0 0 0 0 0 12,243,079 0 Shearer Expansion Allowance Reserve 0 0 NAP Hard In Place Yes Yes
5.01 Property   1 800 Northwest 4th Street 1.0%                              
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%                              
5.03 Property   1 3000 East Mount Pleasant Street 0.9%                              
5.04 Property   1 7330 West Sherman Street 0.8%                              
5.05 Property   1 821 Route 97 0.7%                              
5.06 Property   1 3200 Northern Cross Boulevard 0.6%                              
5.07 Property   1 3636 Medallion Avenue 0.6%                              
5.08 Property   1 692 Wabash Avenue North 0.2%                              
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%                              
6 Loan   1 115 Tabor Road 5.8% 0 0 0 0 0 19,461,345 0 Outstanding Obligations Reserve (Upfront: $16,308,344.50), Parking Reserve (Upfront: $3,000,000), Gap Rent Reserve (Upfront: $153,000) 0 0 NAP Hard Springing Yes Yes
7 Loan   1 Industry RiNo Station 5.3% 0 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes Yes
8 Loan   14 Bedrock Portfolio 4.8% 5,000,000 0 0 0 241,558 8,870,595 0 Outstanding TI/LC Reserve (Upfront: $8,392,690), Outstanding Free Rent Reserve (Upfront: $477,905) 0 0 NAP Springing (Residential); Hard (Commercial) Springing Yes No
8.01 Property   1 First National Building 1.1%                              
8.02 Property   1 The Qube 0.7%                              
8.03 Property   1 Chrysler House 0.6%                              
8.04 Property   1 1001 Woodward 0.5%                              
8.05 Property   1 One Woodward 0.4%                              
8.06 Property   1 The Z Garage 0.3%                              
8.07 Property   1 Two Detroit Garage 0.2%                              
8.08 Property   1 1505 & 1515 Woodward 0.2%                              
8.09 Property   1 1001 Brush Street 0.2%                              
8.10 Property   1 The Assembly 0.2%                              
8.11 Property   1 419 Fort Street Garage 0.1%                              
8.12 Property   1 Vinton 0.1%                              
8.13 Property   1 1401 First Street 0.1%                              
8.14 Property   1 Lane Bryant Building 0.0%                              
9 Loan   1 Bell Works 4.5% 8,500,000 0 0 0 0 6,778,984 Springing Outstanding Obligations Reserve (Upfront: $6,778,984), Put Price Reserve (Monthly: Springing) 0 0 NAP Hard Springing Yes Yes
10 Loan   1 2550 M Street 4.2% 0 0 0 0 0 145,104 0 Ground Rent Reserve 0 0 NAP Springing Springing Yes Yes
11 Loan   1 Nut Tree Plaza 4.1% 1,800,000 0 0 0 558,199 228,063 0 Outstanding Obligation Reserve ($191,568.60) and Free Rent Reserve ($36,494.44) 0 0 NAP Hard Springing Yes No
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6% 0 0 0 0 180,760 200,000 0 Unfunded Obligations Reserve 0 0 NAP Hard Springing Yes No
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%                              
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%                              
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%                              
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%                              
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%                              
12.06 Property   1 Publix - Decatur (Point), AL 0.2%                              
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%                              
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%                              
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%                              
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%                              
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%                              
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%                              
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%                              
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%                              
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%                              
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%                              
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%                              
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%                              
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%                              
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%                              
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%                              
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%                              
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%                              
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%                              
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%                              
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%                              
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%                              
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%                              
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%                              
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%                              
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%                              
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%                              
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%                              
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%                              
13 Loan   1 200 West Jackson 3.6% 4,000,000 0 0 0 50,000 2,664,107 0 Unfunded Free Rent Reserve (Upfront: $1,550,078.41), Unfunded TI/LC Reserve (Upfront: $1,114,028.41) 0 0 NAP Hard Springing Yes Yes
14 Loan   1 Residence Inn Seattle 2.7% 0 2,869,207 0 0 0 1,000,000 0 PIP Reserve 0 0 NAP Hard In Place Yes No
15 Loan   3 GHC Hotel Portfolio 2.0% 0 923,176 0 0 0 0 Springing Future PIP Reserve 0 0 NAP Hard Springing Yes No
15.01 Property   1 Holiday Inn Terre Haute 0.9%                              
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%                              
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%                              
16 Loan   8 Grede Casting Industrial Portfolio 1.6% 2,450,574 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes Yes
16.01 Property   1 700 Ash Street 0.4%                              
16.02 Property   1 5200 Foundry Circle 0.3%                              
16.03 Property   1 2700 Plum Street 0.3%                              
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%                              
16.05 Property   1 N2480 County Road M 0.1%                              
16.06 Property   1 W140 N5540 Lilly Road 0.1%                              
16.07 Property   1 530 East Main Street 0.1%                              
16.08 Property   1 210 Ann Avenue 0.1%                              
17 Loan   5 LaForce Industrial Portfolio 1.6% 328,664 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes Yes
17.01 Property   1 1060 West Mason Street 1.0%                              
17.02 Property   1 289 Robbins Drive 0.2%                              
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%                              
17.04 Property   1 280 Corporate Woods Parkway 0.1%                              
17.05 Property   1 2602 Agriculture Drive 0.1%                              
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% 0 0 0 0 85,938 0 0 NAP 0 0 NAP Springing Springing Yes No
18.01 Property   1 110 West 69th Street 0.7%                              
18.02 Property   1 141 Columbia Heights 0.4%                              
18.03 Property   1 15A West 73rd Street 0.3%                              
18.04 Property   1 23 West 70th Street 0.1%                              
19 Loan   1 601 Lexington Avenue 1.5% 10,053,948 0 0 0 0 61,289,797 0 Outstanding TI/LC Reserve ($52,315,328) and Free Rent Reserve ($8,974,469) 0 0 NAP Hard Springing Yes No
20 Loan   1 Crossroads Hotel Portfolio 1.4% 0 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes No
21 Loan   1 One Jackson Place 1.3% 1,000,000 0 0 0 0 184,772 0 Unfunded Obligations Reserve 0 0 NAP Hard Springing Yes Yes
22 Loan   1 Eagle Station 1.2% 256,716 0 0 0 34,100 0 0 NAP 0 0 NAP Springing Springing Yes Yes
23 Loan   1 Shoppes at Foxmoor 1.2% 907,343 0 0 0 772,831 1,686,572 0 Outstanding TI/LC Reserve ($1,235,800), Outstanding Free Rent Reserve ($450,772) 0 2,150,000 The borrower shall deposit into an eligible account upon loan origination. The lender must disburse upon (i) evidence that STEM Academy is open and operating for business and (ii) borrower delivers to lender an estoppel from STEM Academy. Hard Springing Yes Yes
24 Loan   1 Safeway at Vistanica Marketplace 1.1% 0 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes Yes
25 Loan   1 Novo Nordisk HQ 1.1% 0 0 0 0 0 27,146,846 0 Expansion Reserve (Upfront: $14,146,846.45), Seller Credit Reserve (Upfront: $13,000,000) 0 0 NAP Hard Springing Yes Yes
26 Loan   1 Gem Tower 1.1% 73,460 0 0 0 0 1,551,668 0 Rent Stabilization Reserve ($1,000,000), Rent Deferral Reserve ($551,667.79) 0 0 NAP Soft Springing Yes No
27 Loan   2 Belair & Goshen – Food Lion 0.9% 543,700 0 0 0 104,813 819,436 0 Unfunded Obligations Reserve 0 0 NAP Hard In Place Yes Yes
27.01 Property   1 Belair Plaza 0.5%                              
27.02 Property   1 Goshen Village 0.4%                              
28 Loan   1 University Square 0.9% 91,818 0 0 0 0 0 Springing El Pescador Renewal Reserve 0 0 NAP Hard Springing Yes Yes
29 Loan   1 1600 Brittmoore 0.8% 165,347 65,659 0 0 6,600 0 0 NAP 0 0 NAP Hard Springing No Yes
30 Loan   1 Legacy Village 0.8% 500,000 0 0 0 0 53,728 17,865 Unfunded Obligations Reserve (Upfront: $35,862.90), Ground Rent Reserve (Upfront: $17,865.17; Monthly: $17,865.17) 0 0 NAP Hard Springing Yes No
31 Loan   4 Southern Star Storage Portfolio 0.8% 0 0 0 0 37,813 0 0 NAP 0 0 NAP Springing Springing Yes No
31.01 Property   1 Addison Airport Self Storage 0.3%                              
31.02 Property   1 Jensen Beach Self Storage 0.2%                              
31.03 Property   1 Montrose Airport Self Storage 0.2%                              
31.04 Property   1 281 Mini Storage 0.1%                              
32 Loan   1 Best Western North Phoenix 0.6% 0 0 0 0 0 0 0 NAP 0 0 NAP Hard Springing Yes No
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 0 0 0 0 0 0 0 NAP 0 0 NAP Springing Springing Yes No
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 0 199,756 0 0 0 0 Springing Custodial and Hotel Tax Reserve 0 0 NAP Springing Springing Yes No
35 Loan   1 Redwood Simpsonville II 0.5% 0 0 0 0 0 0 0 NAP 0 0 NAP None None Yes No
36 Loan   1 Johns Hopkins MOB 0.5% 0 0 0 0 0 0 Springing Parking Lease Rent Reserve 0 0 NAP Hard Springing Yes Yes
37 Loan   1 900 East Grand Avenue 0.3% 0 0 0 0 24,312 0 0 NAP 0 0 NAP Soft Springing Yes No

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 (%)
                                  4      
1 Loan   1 One Wilshire 9.9% Yes No 111,000,000 278,250,000 652,625.07 912,971.46 NAP NAP 389,250,000 912,971.46 42.6% 3.37 9.6% NAP NAP
2 Loan   1 The Reef 8.9% Yes Yes 100,000,000 50,000,000 229,181.13 687,543.40 NAP NAP 150,000,000 687,543.40 43.0% 2.34 13.5% NAP NAP
3 Loan   17 ILPT Logistics Portfolio 6.6% Yes No 73,656,388 267,483,612 873,407.99 1,113,916.47 103,860,000 3.86465618% 445,000,000 1,453,048.10 37.9% 2.40 10.1% 255,000,000 5.38089411764706%
3.01 Property   1 4000 Principio Parkway 0.8%                              
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%                              
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%                              
3.04 Property   1 52 Pettengill Road 0.7%                              
3.05 Property   1 510 John Dodd Road 0.7%                              
3.06 Property   1 309 Dulty’s Lane 0.6%                              
3.07 Property   1 5300 Centerpoint Parkway 0.4%                              
3.08 Property   1 17001 West Mercury Street 0.3%                              
3.09 Property   1 725 Darlington Avenue 0.3%                              
3.10 Property   1 10100 89th Avenue N 0.2%                              
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%                              
3.12 Property   1 4836 Hickory Hill Road 0.2%                              
3.13 Property   1 7000 West Post Road 0.2%                              
3.14 Property   1 3201 Bearing Drive 0.2%                              
3.15 Property   1 900 Commerce Parkway West Drive 0.2%                              
3.16 Property   1 6825 West County Road 400 North 0.1%                              
3.17 Property   1 951 Trails Road 0.1%                              
4 Loan   1 Bruckner Building 6.3% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   9 Shearer’s Industrial Portfolio 5.9% Yes Yes 66,318,600 71,279,400 234,875.52 453,404.52 NAP NAP 137,598,000 453,404.52 62.8% 1.95 8.3% NAP NAP
5.01 Property   1 800 Northwest 4th Street 1.0%                              
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%                              
5.03 Property   1 3000 East Mount Pleasant Street 0.9%                              
5.04 Property   1 7330 West Sherman Street 0.8%                              
5.05 Property   1 821 Route 97 0.7%                              
5.06 Property   1 3200 Northern Cross Boulevard 0.6%                              
5.07 Property   1 3636 Medallion Avenue 0.6%                              
5.08 Property   1 692 Wabash Avenue North 0.2%                              
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%                              
6 Loan   1 115 Tabor Road 5.8% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 Industry RiNo Station 5.3% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   14 Bedrock Portfolio 4.8% Yes No 54,000,000 376,000,000 1,200,214.63 1,372,585.88 NAP NAP 430,000,000 1,372,585.88 59.4% 3.30 13.6% NAP NAP
8.01 Property   1 First National Building 1.1%                              
8.02 Property   1 The Qube 0.7%                              
8.03 Property   1 Chrysler House 0.6%                              
8.04 Property   1 1001 Woodward 0.5%                              
8.05 Property   1 One Woodward 0.4%                              
8.06 Property   1 The Z Garage 0.3%                              
8.07 Property   1 Two Detroit Garage 0.2%                              
8.08 Property   1 1505 & 1515 Woodward 0.2%                              
8.09 Property   1 1001 Brush Street 0.2%                              
8.10 Property   1 The Assembly 0.2%                              
8.11 Property   1 419 Fort Street Garage 0.1%                              
8.12 Property   1 Vinton 0.1%                              
8.13 Property   1 1401 First Street 0.1%                              
8.14 Property   1 Lane Bryant Building 0.0%                              
9 Loan   1 Bell Works 4.5% Yes Yes 50,000,000 160,000,000 690,796.30 906,670.14 NAP NAP 210,000,000 906,670.14 62.6% 1.68 9.4% NAP NAP
10 Loan   1 2550 M Street 4.2% Yes Yes 46,800,000 40,000,000 155,462.96 337,354.63 NAP NAP 86,800,000 337,354.63 65.5% 1.87 8.8% NAP NAP
11 Loan   1 Nut Tree Plaza 4.1% Yes Yes 46,200,000 37,800,000 151,383.75 336,408.33 NAP NAP 84,000,000 336,408.33 67.2% 1.86 9.8% NAP NAP
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6% Yes Yes 40,000,000 63,900,000 247,272.29 402,059.33 NAP NAP 103,900,000 402,059.33 53.1% 2.03 9.6% NAP NAP
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%                              
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%                              
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%                              
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%                              
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%                              
12.06 Property   1 Publix - Decatur (Point), AL 0.2%                              
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%                              
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%                              
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%                              
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%                              
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%                              
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%                              
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%                              
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%                              
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%                              
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%                              
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%                              
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%                              
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%                              
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%                              
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%                              
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%                              
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%                              
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%                              
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%                              
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%                              
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%                              
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%                              
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%                              
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%                              
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%                              
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%                              
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%                              
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%                              
13 Loan   1 200 West Jackson 3.6% Yes No 40,000,000 46,000,000 144,580.56 270,302.78 NAP NAP 86,000,000 270,302.78 55.5% 2.60 10.2% 17,000,000 10.25000%
14 Loan   1 Residence Inn Seattle 2.7% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   3 GHC Hotel Portfolio 2.0% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15.01 Property   1 Holiday Inn Terre Haute 0.9%                              
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%                              
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%                              
16 Loan   8 Grede Casting Industrial Portfolio 1.6% Yes No 18,225,000 30,000,000 94,621.18 152,103.55 NAP NAP 48,225,000 152,103.55 58.5% 3.25 13.2% NAP NAP
16.01 Property   1 700 Ash Street 0.4%                              
16.02 Property   1 5200 Foundry Circle 0.3%                              
16.03 Property   1 2700 Plum Street 0.3%                              
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%                              
16.05 Property   1 N2480 County Road M 0.1%                              
16.06 Property   1 W140 N5540 Lilly Road 0.1%                              
16.07 Property   1 530 East Main Street 0.1%                              
16.08 Property   1 210 Ann Avenue 0.1%                              
17 Loan   5 LaForce Industrial Portfolio 1.6% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 1060 West Mason Street 1.0%                              
17.02 Property   1 289 Robbins Drive 0.2%                              
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%                              
17.04 Property   1 280 Corporate Woods Parkway 0.1%                              
17.05 Property   1 2602 Agriculture Drive 0.1%                              
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18.01 Property   1 110 West 69th Street 0.7%                              
18.02 Property   1 141 Columbia Heights 0.4%                              
18.03 Property   1 15A West 73rd Street 0.3%                              
18.04 Property   1 23 West 70th Street 0.1%                              
19 Loan   1 601 Lexington Avenue 1.5% Yes No 16,519,000 706,781,000 1,667,259.40 1,706,226.86 276,700,000 2.79196% 1,000,000,000 2,358,947.68 58.8% 3.25 9.5% NAP NAP
20 Loan   1 Crossroads Hotel Portfolio 1.4% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 One Jackson Place 1.3% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   1 Eagle Station 1.2% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Shoppes at Foxmoor 1.2% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Safeway at Vistanica Marketplace 1.1% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Novo Nordisk HQ 1.1% Yes No 12,500,000 198,167,000 475,174.19 505,147.28 NAP NAP 210,667,000 505,147.28 63.8% 3.16 9.2% NAP NAP
26 Loan   1 Gem Tower 1.1% Yes No 12,000,000 28,000,000 80,151.29 114,501.85 NAP NAP 40,000,000 114,501.85 54.5% 2.78 9.6% NAP NAP
27 Loan   2 Belair & Goshen – Food Lion 0.9% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27.01 Property   1 Belair Plaza 0.5%                              
27.02 Property   1 Goshen Village 0.4%                              
28 Loan   1 University Square 0.9% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 1600 Brittmoore 0.8% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Legacy Village 0.8% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   4 Southern Star Storage Portfolio 0.8% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31.01 Property   1 Addison Airport Self Storage 0.3%                              
31.02 Property   1 Jensen Beach Self Storage 0.2%                              
31.03 Property   1 Montrose Airport Self Storage 0.2%                              
31.04 Property   1 281 Mini Storage 0.1%                              
32 Loan   1 Best Western North Phoenix 0.6% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan   1 Redwood Simpsonville II 0.5% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Johns Hopkins MOB 0.5% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 900 East Grand Avenue 0.3% No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) 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 ($) Sources: Principal’s New Cash Contribution ($)
                  4                     7
1 Loan   1 One Wilshire 9.9% NAP NAP NAP NAP NAP No NAP TechCore, LLC TechCore, LLC No No Refinance No 389,250,000 0
2 Loan   1 The Reef 8.9% NAP NAP NAP NAP NAP No NAP Ara Tavitian Ara Tavitian No No Refinance No 150,000,000 0
3 Loan   17 ILPT Logistics Portfolio 6.6% 700,000,000 2,612,369.21 59.6% 1.33 6.4% No NAP Industrial Logistics Properties Trust Industrial Logistics Properties Trust No No Recapitalization   341,140,000 0
3.01 Property   1 4000 Principio Parkway 0.8%                         Yes    
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%                         No    
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%                         No    
3.04 Property   1 52 Pettengill Road 0.7%                         No    
3.05 Property   1 510 John Dodd Road 0.7%                         No    
3.06 Property   1 309 Dulty’s Lane 0.6%                         No    
3.07 Property   1 5300 Centerpoint Parkway 0.4%                         No    
3.08 Property   1 17001 West Mercury Street 0.3%                         No    
3.09 Property   1 725 Darlington Avenue 0.3%                         No    
3.10 Property   1 10100 89th Avenue N 0.2%                         No    
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%                         Yes    
3.12 Property   1 4836 Hickory Hill Road 0.2%                         No    
3.13 Property   1 7000 West Post Road 0.2%                         No    
3.14 Property   1 3201 Bearing Drive 0.2%                         Yes    
3.15 Property   1 900 Commerce Parkway West Drive 0.2%                         No    
3.16 Property   1 6825 West County Road 400 North 0.1%                         No    
3.17 Property   1 951 Trails Road 0.1%                         No    
4 Loan   1 Bruckner Building 6.3% NAP NAP NAP NAP NAP Yes Mezzanine (Permitted to Successor Borrower upon a transfer and assumption; Max Combined LTV of 69.6%; Min Combined DSCR of 1.51x; Min Combined Debt Yield of 7.12%; Intercreditor Agreement is required) Warm Body Guarantor Warm Body Guarantor No Yes Refinance Yes 71,000,000 0
5 Loan   9 Shearer’s Industrial Portfolio 5.9% NAP NAP NAP NAP NAP No NAP USRA Institutional Net Lease Fund IV, LLC USRA Net Lease IV Capital Corp. No No Acquisition   137,598,000 78,997,416
5.01 Property   1 800 Northwest 4th Street 1.0%                         No    
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%                         No    
5.03 Property   1 3000 East Mount Pleasant Street 0.9%                         No    
5.04 Property   1 7330 West Sherman Street 0.8%                         No    
5.05 Property   1 821 Route 97 0.7%                         No    
5.06 Property   1 3200 Northern Cross Boulevard 0.6%                         No    
5.07 Property   1 3636 Medallion Avenue 0.6%                         Yes    
5.08 Property   1 692 Wabash Avenue North 0.2%                         No    
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%                         No    
6 Loan   1 115 Tabor Road 5.8% NAP NAP NAP NAP NAP No NAP Andrew Penson Andrew Penson No No Refinance No 65,000,000 0
7 Loan   1 Industry RiNo Station 5.3% NAP NAP NAP NAP NAP No NAP Q Factor Solutions Henry Jason Winkler No No Recapitalization No 60,000,000 24,098,110
8 Loan   14 Bedrock Portfolio 4.8% NAP NAP NAP NAP NAP Yes Unsecured Bedrock Detroit Rock Backer LLC No No Refinance   430,000,000 0
8.01 Property   1 First National Building 1.1%                         Yes    
8.02 Property   1 The Qube 0.7%                         Yes    
8.03 Property   1 Chrysler House 0.6%                         Yes    
8.04 Property   1 1001 Woodward 0.5%                         Yes    
8.05 Property   1 One Woodward 0.4%                         Yes    
8.06 Property   1 The Z Garage 0.3%                         Yes    
8.07 Property   1 Two Detroit Garage 0.2%                         Yes    
8.08 Property   1 1505 & 1515 Woodward 0.2%                         Yes    
8.09 Property   1 1001 Brush Street 0.2%                         Yes    
8.10 Property   1 The Assembly 0.2%                         Yes    
8.11 Property   1 419 Fort Street Garage 0.1%                         Yes    
8.12 Property   1 Vinton 0.1%                         Yes    
8.13 Property   1 1401 First Street 0.1%                         Yes    
8.14 Property   1 Lane Bryant Building 0.0%                         Yes    
9 Loan   1 Bell Works 4.5% NAP NAP NAP NAP NAP No NAP Ralph Zucker and Jozef Straus Ralph Zucker and Jozef Straus No No Refinance No 210,000,000 0
10 Loan   1 2550 M Street 4.2% NAP NAP NAP NAP NAP No NAP Jayaprasad Vejendla and Rohit Kumar Jayaprasad Vejendla and Rohit Kumar No No Acquisition No 86,800,000 50,875,250
11 Loan   1 Nut Tree Plaza 4.1% NAP NAP NAP NAP NAP No NAP Tower Investments, LLC and Nella Invest, LLC Tower Investments, LLC and Nella Invest, LLC No Yes Acquisition No 84,000,000 43,600,533
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6% NAP NAP NAP NAP NAP No NAP ExchangeRight Real Estate, LLC ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas Yes No Acquisition   103,900,000 100,606,605
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%                         No    
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%                         No    
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%                         No    
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%                         Yes    
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%                         No    
12.06 Property   1 Publix - Decatur (Point), AL 0.2%                         No    
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%                         No    
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%                         No    
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%                         No    
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%                         No    
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%                         No    
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%                         Yes    
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%                         No    
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%                         No    
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%                         No    
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%                         No    
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%                         No    
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%                         No    
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%                         Yes    
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%                         No    
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%                         No    
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%                         No    
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%                         No    
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%                         No    
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%                         No    
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%                         No    
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%                         No    
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%                         Yes    
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%                         No    
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%                         No    
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%                         No    
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%                         No    
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%                         No    
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%                         No    
13 Loan   1 200 West Jackson 3.6% 103,000,000 417,527.90 66.5% 1.68 8.5% Yes Mezzanine (Min Combined DY of 8.0%; Intercreditor Agreement is required) Elchonon Schwartz Elchonon Schwartz No Yes Acquisition No 86,000,000 36,423,629
14 Loan   1 Residence Inn Seattle 2.7% NAP NAP NAP NAP NAP No NAP Pai Chieng (Paul) Pong Pai Chieng (Paul) Pong No No Refinance No 30,000,000 0
15 Loan   3 GHC Hotel Portfolio 2.0% NAP NAP NAP NAP NAP No NAP James E. Dora Jr. James E. Dora Jr. No No Refinance   22,650,000 66,859
15.01 Property   1 Holiday Inn Terre Haute 0.9%                         No    
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%                         No    
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%                         No    
16 Loan   8 Grede Casting Industrial Portfolio 1.6% NAP NAP NAP NAP NAP Yes Mezzanine (After 180 days from the origination date; Max Combined LTV of 55.55%; Min Combined DSCR of 3.80x; Min Combined Debt Yield of 14.38%; Intercreditor Agreement is required) BIG GIP LLC Brennan Management LLC, Michael Brennan, Robert G. Vanecko, Scott D. McKibben, Samuel A. Mandarino, Brad S. O’Halloran, Allen H. Crosswell, W. Troy MacMane and Greenwood Holding Company, LLC No No Acquisition      
16.01 Property   1 700 Ash Street 0.4%                         No    
16.02 Property   1 5200 Foundry Circle 0.3%                         No    
16.03 Property   1 2700 Plum Street 0.3%                         No    
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%                         No    
16.05 Property   1 N2480 County Road M 0.1%                         No    
16.06 Property   1 W140 N5540 Lilly Road 0.1%                         No    
16.07 Property   1 530 East Main Street 0.1%                         Yes    
16.08 Property   1 210 Ann Avenue 0.1%                         No    
17 Loan   5 LaForce Industrial Portfolio 1.6% NAP NAP NAP NAP NAP Yes Mezzanine (Max Combined LTV of 62.5%; Min Combined DSCR of 1.93x; Min Combined Debt Yield of 9.7%; Intercreditor Agreement is required); Preferred Equity AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. AG Net Lease IV (Q) Corp., AG Net Lease IV Corp. and AG Net Lease Realty Fund IV Investments (H-1), L.P. No No Recapitalization      
17.01 Property   1 1060 West Mason Street 1.0%                         No    
17.02 Property   1 289 Robbins Drive 0.2%                         No    
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%                         No    
17.04 Property   1 280 Corporate Woods Parkway 0.1%                         No    
17.05 Property   1 2602 Agriculture Drive 0.1%                         No    
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP NAP NAP NAP NAP No NAP Fine Times, Inc. Fine Times, Inc. No No Refinance      
18.01 Property   1 110 West 69th Street 0.7%                         No    
18.02 Property   1 141 Columbia Heights 0.4%                         No    
18.03 Property   1 15A West 73rd Street 0.3%                         No    
18.04 Property   1 23 West 70th Street 0.1%                         No    
19 Loan   1 601 Lexington Avenue 1.5% NAP NAP NAP NAP NAP No NAP BP/CG Center MM LLC NAP No No Refinance No    
20 Loan   1 Crossroads Hotel Portfolio 1.4% NAP NAP NAP NAP NAP No NAP Crossroads Aberdeen, LLC Nitin D. Patel No No Refinance No    
21 Loan   1 One Jackson Place 1.3% NAP NAP NAP NAP NAP No NAP William Zev Hertz Hertz Group Realty Operating Partnership, LP No No Refinance No    
22 Loan   1 Eagle Station 1.2% NAP NAP NAP NAP NAP No NAP Scott Anthony Tiano and Jonathan Edward Mendis Scott Tiano and Jonathan Mendis No No Acquisition No    
23 Loan   1 Shoppes at Foxmoor 1.2% NAP NAP NAP NAP NAP No NAP Pennmark Donald F. Cafiero No No Refinance No    
24 Loan   1 Safeway at Vistanica Marketplace 1.1% NAP NAP NAP NAP NAP No NAP Martin Landis Martin Landis No No Acquisition No    
25 Loan   1 Novo Nordisk HQ 1.1% NAP NAP NAP NAP NAP No NAP Hana Alternative Asset Management Co., Ltd. NAP No No Refinance No    
26 Loan   1 Gem Tower 1.1% NAP NAP NAP NAP NAP Yes Mezzanine (Max Combined LTV of 55.0%; Min Combined DSCR of 2.97x; Min Combined Debt Yield of 10.15%; Intercreditor Agreement is required) Prime Real Estate Holding Corp. Ihsan Gulay No No Refinance No    
27 Loan   2 Belair & Goshen – Food Lion 0.9% NAP NAP NAP NAP NAP No NAP Damien Isabella Damien Isabella No No Refinance      
27.01 Property   1 Belair Plaza 0.5%                         No    
27.02 Property   1 Goshen Village 0.4%                         No    
28 Loan   1 University Square 0.9% NAP NAP NAP NAP NAP No NAP Huong Thien Le and Chuck Truc Trong Le Huong Thien Le and Chuck Truc Trong Le No Yes Refinance No    
29 Loan   1 1600 Brittmoore 0.8% NAP NAP NAP NAP NAP No NAP US Living Us Living LLC No No Refinance No    
30 Loan   1 Legacy Village 0.8% NAP NAP NAP NAP NAP No NAP James J. Morrison, Jr. James J. Morrison, Jr. No Yes Acquisition No    
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP NAP NAP NAP NAP No NAP Southern Star Self Storage Investment Company Mark Torok, Louis Fox III and Michaeljohn Kudlik Yes No Acquisition      
31.01 Property   1 Addison Airport Self Storage 0.3%                         No    
31.02 Property   1 Jensen Beach Self Storage 0.2%                         No    
31.03 Property   1 Montrose Airport Self Storage 0.2%                         Yes    
31.04 Property   1 281 Mini Storage 0.1%                         No    
32 Loan   1 Best Western North Phoenix 0.6% NAP NAP NAP NAP NAP No NAP Nilesh Patel Nilesh Patel No No Refinance No    
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% NAP NAP NAP NAP NAP No NAP Minhas Ladiwalla and Salman Bhojani Minhas Ladiwalla and Salman Bhojani No No Acquisition Yes    
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% NAP NAP NAP NAP NAP No NAP Dhrumit J. Shah and Nilang C. Maniar Dhrumit J. Shah and Nilang C. Maniar No No Refinance No    
35 Loan   1 Redwood Simpsonville II 0.5% NAP NAP NAP NAP NAP No NAP David M. Conwill, Steven B. Kimmelman and Leslie S.R. Leohr David M. Conwill, Steven B. Kimmelman and Leslie S.R. Leohr No No Refinance No    
36 Loan   1 Johns Hopkins MOB 0.5% NAP NAP NAP NAP NAP No NAP Presidio Property Trust, Inc. Presidio Property Trust, Inc. No No Acquisition No    
37 Loan   1 900 East Grand Avenue 0.3% NAP NAP NAP NAP NAP No NAP David Joseph Foster Pezzola and Charles R. Kremer David Joseph Foster Pezzola and Charles R. Kremer No No Refinance Yes    

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($)
                                         
1 Loan   1 One Wilshire 9.9% 0 0 389,250,000 190,909,806 0 781,598 0 197,558,597 0 389,250,000 NAP NAP NAP NAP NAP
2 Loan   1 The Reef 8.9% 0 0 150,000,000 123,220,890 0 966,503 22,205,149 3,607,459 0 150,000,000 NAP NAP NAP NAP NAP
3 Loan   17 ILPT Logistics Portfolio 6.6% 358,860,000 0 700,000,000 0 0 5,206,178 1,758,645 693,035,177 0 700,000,000 NAP NAP NAP NAP NAP
3.01 Property   1 4000 Principio Parkway 0.8%                     NAP NAP NAP NAP NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7%                     NAP NAP NAP NAP NAP
3.03 Property   1 1901 Meadowville Technology Parkway 0.7%                     NAP NAP NAP NAP NAP
3.04 Property   1 52 Pettengill Road 0.7%                     NAP NAP NAP NAP NAP
3.05 Property   1 510 John Dodd Road 0.7%                     NAP NAP NAP NAP NAP
3.06 Property   1 309 Dulty’s Lane 0.6%                     NAP NAP NAP NAP NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4%                     NAP NAP NAP NAP NAP
3.08 Property   1 17001 West Mercury Street 0.3%                     NAP NAP NAP NAP NAP
3.09 Property   1 725 Darlington Avenue 0.3%                     NAP NAP NAP NAP NAP
3.10 Property   1 10100 89th Avenue N 0.2%                     NAP NAP NAP NAP NAP
3.11 Property   1 7303 Rickenbacker Parkway West 0.2%                     NAP NAP NAP NAP NAP
3.12 Property   1 4836 Hickory Hill Road 0.2%                     NAP NAP NAP NAP NAP
3.13 Property   1 7000 West Post Road 0.2%                     NAP NAP NAP NAP NAP
3.14 Property   1 3201 Bearing Drive 0.2%                     NAP NAP NAP NAP NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2%                     NAP NAP NAP NAP NAP
3.16 Property   1 6825 West County Road 400 North 0.1%                     NAP NAP NAP NAP NAP
3.17 Property   1 951 Trails Road 0.1%                     NAP NAP NAP NAP NAP
4 Loan   1 Bruckner Building 6.3% 0 0 71,000,000 45,127,763 0 4,781,353 2,251,967 18,838,917 0 71,000,000 NAP NAP NAP NAP NAP
5 Loan   9 Shearer’s Industrial Portfolio 5.9% 0 3,898,500 220,493,916 0 199,447,281 8,803,556 12,243,079 0 0 220,493,916 NAP NAP NAP NAP NAP
5.01 Property   1 800 Northwest 4th Street 1.0%                     NAP NAP NAP NAP NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0%                     NAP NAP NAP NAP NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9%                     NAP NAP NAP NAP NAP
5.04 Property   1 7330 West Sherman Street 0.8%                     NAP NAP NAP NAP NAP
5.05 Property   1 821 Route 97 0.7%                     NAP NAP NAP NAP NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6%                     NAP NAP NAP NAP NAP
5.07 Property   1 3636 Medallion Avenue 0.6%                     NAP NAP NAP NAP NAP
5.08 Property   1 692 Wabash Avenue North 0.2%                     NAP NAP NAP NAP NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2%                     NAP NAP NAP NAP NAP
6 Loan   1 115 Tabor Road 5.8% 0 0 65,000,000 32,492,780 0 1,718,179 19,804,012 10,985,029 0 65,000,000 NAP NAP NAP NAP NAP
7 Loan   1 Industry RiNo Station 5.3% 0 0 84,098,110 37,823,842 45,000,000 179,594 1,094,674 0 0 84,098,110 NAP NAP NAP NAP NAP
8 Loan   14 Bedrock Portfolio 4.8% 0 0 430,000,000 331,057,990 0 4,355,049 11,401,181 83,185,780 0 430,000,000 NAP NAP NAP NAP NAP
8.01 Property   1 First National Building 1.1%                     NAP NAP NAP NAP NAP
8.02 Property   1 The Qube 0.7%                     NAP NAP NAP NAP NAP
8.03 Property   1 Chrysler House 0.6%                     NAP NAP NAP NAP NAP
8.04 Property   1 1001 Woodward 0.5%                     NAP NAP NAP NAP NAP
8.05 Property   1 One Woodward 0.4%                     NAP NAP NAP NAP NAP
8.06 Property   1 The Z Garage 0.3%                     NAP NAP NAP NAP NAP
8.07 Property   1 Two Detroit Garage 0.2%                     NAP NAP NAP NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2%                     NAP NAP NAP NAP NAP
8.09 Property   1 1001 Brush Street 0.2%                     NAP NAP NAP NAP NAP
8.10 Property   1 The Assembly 0.2%                     NAP NAP NAP NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1%                     NAP NAP NAP NAP NAP
8.12 Property   1 Vinton 0.1%                     NAP NAP NAP NAP NAP
8.13 Property   1 1401 First Street 0.1%                     NAP NAP NAP NAP NAP
8.14 Property   1 Lane Bryant Building 0.0%                     NAP NAP NAP NAP NAP
9 Loan   1 Bell Works 4.5% 0 0 210,000,000 170,604,822 0 3,366,160 15,896,818 20,132,200 0 210,000,000 NAP NAP NAP NAP NAP
10 Loan   1 2550 M Street 4.2% 0 2,000,000 139,675,250 0 132,250,000 1,882,060 5,543,190 0 0 139,675,250 NAP NAP NAP NAP NAP
11 Loan   1 Nut Tree Plaza 4.1% 0 1,739,486 129,340,019 0 124,500,000 2,042,770 2,797,249 0 0 129,340,019 NAP NAP NAP NAP NAP
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6% 0 0 204,506,605 0 197,829,395 4,408,873 2,268,336 0 0 204,506,605 NAP NAP NAP NAP NAP
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3%                     NAP NAP NAP NAP NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3%                     NAP NAP NAP NAP NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3%                     NAP NAP NAP NAP NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3%                     NAP NAP NAP NAP NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3%                     NAP NAP NAP NAP NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2%                     NAP NAP NAP NAP NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2%                     NAP NAP NAP NAP NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2%                     NAP NAP NAP NAP NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2%                     NAP NAP NAP NAP NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2%                     NAP NAP NAP NAP NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1%                     NAP NAP NAP NAP NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1%                     NAP NAP NAP NAP NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1%                     NAP NAP NAP NAP NAP
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1%                     NAP NAP NAP NAP NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1%                     NAP NAP NAP NAP NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1%                     NAP NAP NAP NAP NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1%                     NAP NAP NAP NAP NAP
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1%                     NAP NAP NAP NAP NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0%                     NAP NAP NAP NAP NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0%                     NAP NAP NAP NAP NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0%                     NAP NAP NAP NAP NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0%                     NAP NAP NAP NAP NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0%                     NAP NAP NAP NAP NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0%                     NAP NAP NAP NAP NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0%                     NAP NAP NAP NAP NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0%                     NAP NAP NAP NAP NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0%                     NAP NAP NAP NAP NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0%                     NAP NAP NAP NAP NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0%                     NAP NAP NAP NAP NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0%                     NAP NAP NAP NAP NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0%                     NAP NAP NAP NAP NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0%                     NAP NAP NAP NAP NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0%                     NAP NAP NAP NAP NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0%                     NAP NAP NAP NAP NAP
13 Loan   1 200 West Jackson 3.6% 17,000,000 7,288,338 146,711,967 0 130,000,000 3,605,212 13,106,755 0 0 146,711,967 NAP NAP NAP NAP NAP
14 Loan   1 Residence Inn Seattle 2.7% 0 0 30,000,000 20,860,220 0 411,331 3,900,881 4,827,568 0 30,000,000 1/14/2036 202.52 168.78 83.3% 151.73
15 Loan   3 GHC Hotel Portfolio 2.0% 0 0 22,716,859 21,190,080 0 461,590 1,065,188 0 0 22,716,859 Various 112.33 85.34 76.0% 98.56
15.01 Property   1 Holiday Inn Terre Haute 0.9%                     11/1/2029 NAV NAV NAV NAV
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6%                     1/1/2028 NAV NAV NAV NAV
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5%                     8/31/2029 NAV NAV NAV NAV
16 Loan   8 Grede Casting Industrial Portfolio 1.6%                     NAP NAP NAP NAP NAP
16.01 Property   1 700 Ash Street 0.4%                     NAP NAP NAP NAP NAP
16.02 Property   1 5200 Foundry Circle 0.3%                     NAP NAP NAP NAP NAP
16.03 Property   1 2700 Plum Street 0.3%                     NAP NAP NAP NAP NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2%                     NAP NAP NAP NAP NAP
16.05 Property   1 N2480 County Road M 0.1%                     NAP NAP NAP NAP NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1%                     NAP NAP NAP NAP NAP
16.07 Property   1 530 East Main Street 0.1%                     NAP NAP NAP NAP NAP
16.08 Property   1 210 Ann Avenue 0.1%                     NAP NAP NAP NAP NAP
17 Loan   5 LaForce Industrial Portfolio 1.6%                     NAP NAP NAP NAP NAP
17.01 Property   1 1060 West Mason Street 1.0%                     NAP NAP NAP NAP NAP
17.02 Property   1 289 Robbins Drive 0.2%                     NAP NAP NAP NAP NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2%                     NAP NAP NAP NAP NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1%                     NAP NAP NAP NAP NAP
17.05 Property   1 2602 Agriculture Drive 0.1%                     NAP NAP NAP NAP NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6%                     NAP NAP NAP NAP NAP
18.01 Property   1 110 West 69th Street 0.7%                     NAP NAP NAP NAP NAP
18.02 Property   1 141 Columbia Heights 0.4%                     NAP NAP NAP NAP NAP
18.03 Property   1 15A West 73rd Street 0.3%                     NAP NAP NAP NAP NAP
18.04 Property   1 23 West 70th Street 0.1%                     NAP NAP NAP NAP NAP
19 Loan   1 601 Lexington Avenue 1.5%                     NAP NAP NAP NAP NAP
20 Loan   1 Crossroads Hotel Portfolio 1.4%                     Hilton Franchise Holding LLC: 4/30/2026; La Quinta Franchising LLC: 4/30/2038 117.18 76.20 65.0% 117.18
21 Loan   1 One Jackson Place 1.3%                     NAP NAP NAP NAP NAP
22 Loan   1 Eagle Station 1.2%                     NAP NAP NAP NAP NAP
23 Loan   1 Shoppes at Foxmoor 1.2%                     NAP NAP NAP NAP NAP
24 Loan   1 Safeway at Vistanica Marketplace 1.1%                     NAP NAP NAP NAP NAP
25 Loan   1 Novo Nordisk HQ 1.1%                     NAP NAP NAP NAP NAP
26 Loan   1 Gem Tower 1.1%                     NAP NAP NAP NAP NAP
27 Loan   2 Belair & Goshen – Food Lion 0.9%                     NAP NAP NAP NAP NAP
27.01 Property   1 Belair Plaza 0.5%                     NAP NAP NAP NAP NAP
27.02 Property   1 Goshen Village 0.4%                     NAP NAP NAP NAP NAP
28 Loan   1 University Square 0.9%                     NAP NAP NAP NAP NAP
29 Loan   1 1600 Brittmoore 0.8%                     NAP NAP NAP NAP NAP
30 Loan   1 Legacy Village 0.8%                     NAP NAP NAP NAP NAP
31 Loan   4 Southern Star Storage Portfolio 0.8%                     NAP NAP NAP NAP NAP
31.01 Property   1 Addison Airport Self Storage 0.3%                     NAP NAP NAP NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2%                     NAP NAP NAP NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2%                     NAP NAP NAP NAP NAP
31.04 Property   1 281 Mini Storage 0.1%                     NAP NAP NAP NAP NAP
32 Loan   1 Best Western North Phoenix 0.6%                     Automatic 1-Year Renewal 119.49 89.62 75.0% 119.49
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6%                     3/23/2042 99.50 82.59 83.0% 99.50
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5%                     5/3/2036 90.20 67.69 75.0% 89.22
35 Loan   1 Redwood Simpsonville II 0.5%                     NAP NAP NAP NAP NAP
36 Loan   1 Johns Hopkins MOB 0.5%                     NAP NAP NAP NAP NAP
37 Loan   1 900 East Grand Avenue 0.3%                     NAP NAP NAP NAP NAP

 

 

 

 

BMARK 2022-B35

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance 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 One Wilshire 9.9% NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan   1 The Reef 8.9% NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan   17 ILPT Logistics Portfolio 6.6% NAP NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 4000 Principio Parkway 0.8% NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 2020 Joe B. Jackson Parkway 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 1901 Meadowville Technology Parkway 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 52 Pettengill Road 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 510 John Dodd Road 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
3.06 Property   1 309 Dulty’s Lane 0.6% NAP NAP NAP NAP NAP NAP NAP NAP
3.07 Property   1 5300 Centerpoint Parkway 0.4% NAP NAP NAP NAP NAP NAP NAP NAP
3.08 Property   1 17001 West Mercury Street 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
3.09 Property   1 725 Darlington Avenue 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
3.10 Property   1 10100 89th Avenue N 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
3.11 Property   1 7303 Rickenbacker Parkway West 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
3.12 Property   1 4836 Hickory Hill Road 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
3.13 Property   1 7000 West Post Road 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
3.14 Property   1 3201 Bearing Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
3.15 Property   1 900 Commerce Parkway West Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
3.16 Property   1 6825 West County Road 400 North 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
3.17 Property   1 951 Trails Road 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan   1 Bruckner Building 6.3% NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   9 Shearer’s Industrial Portfolio 5.9% NAP NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 800 Northwest 4th Street 1.0% NAP NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 4100 Millennium Boulevard Southeast 1.0% NAP NAP NAP NAP NAP NAP NAP NAP
5.03 Property   1 3000 East Mount Pleasant Street 0.9% NAP NAP NAP NAP NAP NAP NAP NAP
5.04 Property   1 7330 West Sherman Street 0.8% NAP NAP NAP NAP NAP NAP NAP NAP
5.05 Property   1 821 Route 97 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
5.06 Property   1 3200 Northern Cross Boulevard 0.6% NAP NAP NAP NAP NAP NAP NAP NAP
5.07 Property   1 3636 Medallion Avenue 0.6% NAP NAP NAP NAP NAP NAP NAP NAP
5.08 Property   1 692 Wabash Avenue North 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
5.09 Property   1 225 Commonwealth Avenue Extension 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan   1 115 Tabor Road 5.8% NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 Industry RiNo Station 5.3% NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   14 Bedrock Portfolio 4.8% NAP NAP NAP NAP NAP NAP NAP NAP
8.01 Property   1 First National Building 1.1% NAP NAP NAP NAP NAP NAP NAP NAP
8.02 Property   1 The Qube 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
8.03 Property   1 Chrysler House 0.6% NAP NAP NAP NAP NAP NAP NAP NAP
8.04 Property   1 1001 Woodward 0.5% NAP NAP NAP NAP NAP NAP NAP NAP
8.05 Property   1 One Woodward 0.4% NAP NAP NAP NAP NAP NAP NAP NAP
8.06 Property   1 The Z Garage 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
8.07 Property   1 Two Detroit Garage 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
8.08 Property   1 1505 & 1515 Woodward 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
8.09 Property   1 1001 Brush Street 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
8.10 Property   1 The Assembly 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
8.11 Property   1 419 Fort Street Garage 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
8.12 Property   1 Vinton 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
8.13 Property   1 1401 First Street 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
8.14 Property   1 Lane Bryant Building 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   1 Bell Works 4.5% NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan   1 2550 M Street 4.2% NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 Nut Tree Plaza 4.1% NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   34 ExchangeRight Net Leased Portfolio #55 3.6% NAP NAP NAP NAP NAP NAP NAP NAP
12.01 Property   1 Walmart Neighborhood Market - Prairieville (Airline), LA 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
12.02 Property   1 Pick N Save - Sun Prairie (Main), WI 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
12.03 Property   1 Schnucks - Love’s Park (Harlem), IL 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
12.04 Property   1 Walmart Neighborhood Market - Thibodaux (Main), LA 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
12.05 Property   1 Walmart Neighborhood Market - Houma (Park), LA 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
12.06 Property   1 Publix - Decatur (Point), AL 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
12.07 Property   1 PNC Bank - Clarendon Hills (Holmes), IL 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
12.08 Property   1 Walmart Neighborhood Market - New Iberia (Parkview), LA 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
12.09 Property   1 Walmart Neighborhood Market - Opelousas (Union), LA 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
12.10 Property   1 Walmart Neighborhood Market - Meraux (Archbishop), LA 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
12.11 Property   1 CVS Pharmacy - Auburn (Opelika), AL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
12.12 Property   1 Huntington Bank- Clarksburg (Pike), WV 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
12.13 Property   1 CVS Pharmacy - Grand Rapids (Fuller), MI 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
12.14 Property   1 O’Reilly Auto Parts - Madison (Commerce), WI 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
12.15 Property   1 U.S. Bank - Northlake (North), IL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
12.16 Property   1 CVS - Tullahoma (Jackson), TN 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
12.17 Property   1 7-Eleven- La Grange (Ogden), IL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
12.18 Property   1 U.S. Bank - Elk Grove Village (Devon), IL 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
12.19 Property   1 Sherwin Williams - Marysville (Fifth), OH 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.20 Property   1 O’Reilly - Owensboro (Bold Forbes), KY 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.21 Property   1 PNC Bank - Aurora (Galena), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.22 Property   1 NAPA Auto Parts - Downers Grove (Ogden), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.23 Property   1 Family Dollar - Cuyahoga Falls (Bailey), OH 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.24 Property   1 Dollar General - Lewiston (Sabattus), ME 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.25 Property   1 U.S. Bank - Niles (Dempster), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.26 Property   1 Dollar Tree - Des Plaines (Rand), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.27 Property   1 Dollar General - Odessa (University), TX 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.28 Property   1 Dollar General - Weber City, (Hwy 23), VA 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.29 Property   1 Dollar General- Springtown (Highway), TX 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.30 Property   1 Sherwin Williams - Champaign (Marketview), IL 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.31 Property   1 Dollar General - Holly (Saginaw), MI 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.32 Property   1 Dollar General - Dyer (Sheffield), IN 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.33 Property   1 Dollar General - Lubbock (University), TX 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
12.34 Property   1 Citizens Bank - Wilmington (Marsh), DE 0.0% NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 200 West Jackson 3.6% NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 Residence Inn Seattle 2.7% 97.94 64.5% 136.95 65.60 47.9% 202.52 168.78 83.3%
15 Loan   3 GHC Hotel Portfolio 2.0% 79.63 73.2% 95.80 81.74 71.2% 92.32 55.09 59.7%
15.01 Property   1 Holiday Inn Terre Haute 0.9% NAV 65.9% NAV NAV NAV NAV NAV NAV
15.02 Property   1 Springhill Suites by Marriott Terre Haute 0.6% NAV 60.7% NAV NAV NAV NAV NAV NAV
15.03 Property   1 Homewood Suites by Hilton Lafayette 0.5% NAV 81.3% NAV NAV NAV NAV NAV NAV
16 Loan   8 Grede Casting Industrial Portfolio 1.6% NAP NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 700 Ash Street 0.4% NAP NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 5200 Foundry Circle 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
16.03 Property   1 2700 Plum Street 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
16.04 Property   1 801 & 617 South Carpenter Avenue 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
16.05 Property   1 N2480 County Road M 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
16.06 Property   1 W140 N5540 Lilly Road 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
16.07 Property   1 530 East Main Street 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
16.08 Property   1 210 Ann Avenue 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   5 LaForce Industrial Portfolio 1.6% NAP NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 1060 West Mason Street 1.0% NAP NAP NAP NAP NAP NAP NAP NAP
17.02 Property   1 289 Robbins Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
17.03 Property   1 N58W16780 Ridgewood Drive 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
17.04 Property   1 280 Corporate Woods Parkway 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
17.05 Property   1 2602 Agriculture Drive 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   4 Upper West Side and Brooklyn Heights Portfolio 2 1.6% NAP NAP NAP NAP NAP NAP NAP NAP
18.01 Property   1 110 West 69th Street 0.7% NAP NAP NAP NAP NAP NAP NAP NAP
18.02 Property   1 141 Columbia Heights 0.4% NAP NAP NAP NAP NAP NAP NAP NAP
18.03 Property   1 15A West 73rd Street 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
18.04 Property   1 23 West 70th Street 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 601 Lexington Avenue 1.5% NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 Crossroads Hotel Portfolio 1.4% 63.28 54.0% 95.34 39.19 41.1% 110.12 68.52 62.2%
21 Loan   1 One Jackson Place 1.3% NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   1 Eagle Station 1.2% NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Shoppes at Foxmoor 1.2% NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Safeway at Vistanica Marketplace 1.1% NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Novo Nordisk HQ 1.1% NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 Gem Tower 1.1% NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   2 Belair & Goshen – Food Lion 0.9% NAP NAP NAP NAP NAP NAP NAP NAP
27.01 Property   1 Belair Plaza 0.5% NAP NAP NAP NAP NAP NAP NAP NAP
27.02 Property   1 Goshen Village 0.4% NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 University Square 0.9% NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 1600 Brittmoore 0.8% NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Legacy Village 0.8% NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   4 Southern Star Storage Portfolio 0.8% NAP NAP NAP NAP NAP NAP NAP NAP
31.01 Property   1 Addison Airport Self Storage 0.3% NAP NAP NAP NAP NAP NAP NAP NAP
31.02 Property   1 Jensen Beach Self Storage 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
31.03 Property   1 Montrose Airport Self Storage 0.2% NAP NAP NAP NAP NAP NAP NAP NAP
31.04 Property   1 281 Mini Storage 0.1% NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan   1 Best Western North Phoenix 0.6% 96.90 81.1% 109.86 86.57 78.8% 101.62 61.41 60.4%
33 Loan   1 Fairfield Inn & Suites Gainesville 0.6% 84.09 84.5% 96.46 78.99 81.9% 84.80 45.18 53.3%
34 Loan   1 Holiday Inn Express and Suites Uniontown 0.5% 66.96 75.0% 87.55 64.42 73.6% 79.90 47.67 59.7%
35 Loan   1 Redwood Simpsonville II 0.5% NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Johns Hopkins MOB 0.5% NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 900 East Grand Avenue 0.3% NAP NAP NAP NAP NAP NAP NAP NAP

 

 

 

 

Footnotes to Annex A
   
(1) 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.
   
(2) The open period is inclusive of the Maturity Date or Anticipated Repayment Date.
   
(3) 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).
   
(4) Leased Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.
   
(5) 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.
   
(6) 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.