Benchmark 2019-B9 Mortgage Trust (segment D02, CIK 1764759): loan annex
Page built October 19, 2026
Loan detail for Benchmark 2019-B9 Mortgage Trust.
Data as of loan data through January 2022; ratings as held in the dataset at 2026-10-15
← Benchmark 2019-B9 Mortgage Trust (segment D02, CIK 1764759) · CMBS market
Detail sections for the 33 loans of this deal that do not have a page of their own. Loans with a surveillance history, loans at or above the section's size threshold of $25.0M, and the largest loans in the deal have their own pages, linked from the loan table on the deal page. Every loan in the deal appears either here or on its own page.
Loan 13
| Property | Loan 13 |
| Address | Woodbury, NY |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1978 |
| Year last renovated | 2001 |
| Original balance | $24.5M |
| Current balance | $24.5M (January 2022) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 4.67% |
| Current interest rate | 4.67% |
| Origination date | 11-28-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 07-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $2.9M |
| Operating expenses | $1.4M |
| Net operating income | $1.6M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 2.41 |
| DSCR (net operating income) | 2.70 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
CubeSmart Phoenix & AAA Portfolio
| Property | CubeSmart Phoenix & AAA Portfolio |
| Address | not yet reported |
| Property type | Self storage |
| Units, beds or keys | 2181 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $21.0M |
| Current balance | $21.0M (January 2022) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 5.34% |
| Current interest rate | 5.34% |
| Origination date | 11-28-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 09-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $2.4M |
| Operating expenses | $806,354 |
| Net operating income | $1.6M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 1.81 |
| DSCR (net operating income) | 1.84 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
Biltmore Portfolio
| Property | Biltmore Portfolio |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $22.1M |
| Current balance | $20.7M (January 2022) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 4.95% |
| Current interest rate | 4.95% |
| Origination date | 01-08-2019 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | 12-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $2.4M |
| Operating expenses | $727,712 |
| Net operating income | $1.7M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 1.39 |
| DSCR (net operating income) | 1.48 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Staples Strategic Industrial
| Property | Staples Strategic Industrial |
| Address | not yet reported |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (January 2022) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 4.92% |
| Current interest rate | 4.92% |
| Origination date | 09-28-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-10-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $6.7M |
| Operating expenses | $452,652 |
| Net operating income | $6.2M |
| Net cash flow | $5.6M |
| DSCR (net cash flow) | 1.79 |
| DSCR (net operating income) | 1.98 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 16
| Property | Loan 16 |
| Address | San Diego, CA |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $19.8M |
| Current balance | $19.8M (January 2022) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 4.65% |
| Current interest rate | 4.65% |
| Origination date | 12-13-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | 02-28-2021 |
| Yield maintenance end | 09-30-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $2.4M |
| Operating expenses | $932,942 |
| Net operating income | $1.5M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 2.06 |
| DSCR (net operating income) | 2.12 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
Loan 17
| Property | Loan 17 |
| Address | Vancouver, WA |
| Property type | Multifamily |
| Units, beds or keys | 182 |
| Net rentable square feet | not yet reported |
| Year built | 1972 |
| Year last renovated | not yet reported |
| Original balance | $19.0M |
| Current balance | $19.0M (January 2022) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 5.04% |
| Current interest rate | 5.04% |
| Origination date | 11-30-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 08-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2020 |
| Revenue | $2.8M |
| Operating expenses | $1.2M |
| Net operating income | $1.6M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 1.56 |
| DSCR (net operating income) | 1.61 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
Loan 18
| Property | Loan 18 |
| Address | Chicago, IL |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1957 |
| Year last renovated | 2012 |
| Original balance | $18.6M |
| Current balance | $18.6M (January 2022) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 5.05% |
| Current interest rate | 5.05% |
| Origination date | 11-21-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 09-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $764,899 |
| Operating expenses | $17,487 |
| Net operating income | $747,412 |
| Net cash flow | $745,430 |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
New Jersey Self Storage Portfolio
| Property | New Jersey Self Storage Portfolio |
| Address | not yet reported |
| Property type | Self storage |
| Units, beds or keys | 1728 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $17.8M |
| Current balance | $17.8M (January 2022) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 5.30% |
| Current interest rate | 5.30% |
| Origination date | 12-13-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 03-05-2021 |
| Yield maintenance end | 10-05-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.9M |
| Operating expenses | $495,119 |
| Net operating income | $1.4M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 1.91 |
| DSCR (net operating income) | 1.94 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Loan 21
| Property | Loan 21 |
| Address | Peachtree City, GA |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $15.8M |
| Current balance | $15.8M (January 2022) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 4.95% |
| Current interest rate | 4.95% |
| Origination date | 12-21-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 11-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.5M |
| Operating expenses | $296,351 |
| Net operating income | $1.2M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.91 |
| DSCR (net operating income) | 2.04 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 20
| Property | Loan 20 |
| Address | West Des Moines, IA |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1983 |
| Year last renovated | 2018 |
| Original balance | $16.0M |
| Current balance | $15.3M (January 2022) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 5.50% |
| Current interest rate | 5.50% |
| Origination date | 10-19-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-11-06 |
| Prepayment lockout end | 08-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.7M |
| Operating expenses | $651,817 |
| Net operating income | $1.0M |
| Net cash flow | $969,623 |
| DSCR (net cash flow) | 1.19 |
| DSCR (net operating income) | 1.28 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Loan 22
| Property | Loan 22 |
| Address | Aventura, FL |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1983 |
| Year last renovated | 2017 |
| Original balance | $15.0M |
| Current balance | $15.0M (January 2022) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 4.12% |
| Current interest rate | 4.12% |
| Origination date | 06-07-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2028-07-01 |
| Prepayment lockout end | 12-31-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association, Wells Fargo Bank, N.A., Deutsche Bank AG, acting through its New York Branch and Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $132.2M |
| Operating expenses | $26.5M |
| Net operating income | $105.7M |
| Net cash flow | $103.2M |
| DSCR (net cash flow) | 1.89 |
| DSCR (net operating income) | 1.93 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
Loan 23
| Property | Loan 23 |
| Address | Farmington Hills, MI |
| Property type | Lodging |
| Units, beds or keys | 106 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $13.5M |
| Current balance | $13.0M (January 2022) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 5.53% |
| Current interest rate | 5.53% |
| Origination date | 12-21-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 10-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.9M |
| Operating expenses | $1.3M |
| Net operating income | $696,166 |
| Net cash flow | $618,242 |
| DSCR (net cash flow) | 0.67 |
| DSCR (net operating income) | 0.75 |
| Occupancy | 42% |
| Servicer advances outstanding | $0 |
Loan 24
| Property | Loan 24 |
| Address | Silver Spring, MD |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1961 |
| Year last renovated | 2017 |
| Original balance | $12.9M |
| Current balance | $12.9M (January 2022) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 4.95% |
| Current interest rate | 4.95% |
| Origination date | 01-03-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 10-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.8M |
| Operating expenses | $795,778 |
| Net operating income | $966,901 |
| Net cash flow | $867,906 |
| DSCR (net cash flow) | 1.79 |
| DSCR (net operating income) | 1.99 |
| Occupancy | 57% |
| Servicer advances outstanding | $0 |
Loan 26
| Property | Loan 26 |
| Address | Arlington Heights, IL |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1974 |
| Year last renovated | 2017 |
| Original balance | $12.4M |
| Current balance | $12.4M (January 2022) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 5.09% |
| Current interest rate | 5.09% |
| Origination date | 10-26-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-11-01 |
| Prepayment lockout end | 12-31-2020 |
| Yield maintenance end | 08-31-2028 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $5.0M |
| Operating expenses | $2.3M |
| Net operating income | $2.8M |
| Net cash flow | $2.6M |
| DSCR (net cash flow) | 2.25 |
| DSCR (net operating income) | 2.43 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 27
| Property | Loan 27 |
| Address | Dallas, TX |
| Property type | Multifamily |
| Units, beds or keys | 109 |
| Net rentable square feet | not yet reported |
| Year built | 1972 |
| Year last renovated | 2017 |
| Original balance | $12.2M |
| Current balance | $12.2M (January 2022) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 5.25% |
| Current interest rate | 5.25% |
| Origination date | 01-11-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-02-01 |
| Prepayment lockout end | 03-31-2021 |
| Yield maintenance end | 11-30-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2020 |
| Revenue | $1.4M |
| Operating expenses | $451,129 |
| Net operating income | $928,830 |
| Net cash flow | $907,030 |
| DSCR (net cash flow) | 1.39 |
| DSCR (net operating income) | 1.42 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
Loan 25
| Property | Loan 25 |
| Address | Tampa, FL |
| Property type | Lodging |
| Units, beds or keys | 106 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $12.6M |
| Current balance | $12.2M (January 2022) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 5.23% |
| Current interest rate | 5.23% |
| Origination date | 12-14-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 10-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $4.1M |
| Operating expenses | $2.3M |
| Net operating income | $1.8M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 1.94 |
| DSCR (net operating income) | 2.14 |
| Occupancy | 81% |
| Servicer advances outstanding | $0 |
Loan 28
| Property | Loan 28 |
| Address | Portland, OR |
| Property type | Multifamily |
| Units, beds or keys | 27 |
| Net rentable square feet | not yet reported |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $12.2M |
| Current balance | $12.2M (January 2022) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 5.11% |
| Current interest rate | 5.11% |
| Origination date | 12-21-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 09-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $532,359 |
| Operating expenses | $138,586 |
| Net operating income | $393,773 |
| Net cash flow | $388,132 |
| DSCR (net cash flow) | 1.24 |
| DSCR (net operating income) | 1.25 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
Midwest Dollar General Portfolio
| Property | Midwest Dollar General Portfolio |
| Address | not yet reported |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $11.8M |
| Current balance | $11.8M (January 2022) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 5.05% |
| Current interest rate | 5.05% |
| Origination date | 11-15-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-06 |
| Prepayment lockout end | 09-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $901,399 |
| Operating expenses | $27,042 |
| Net operating income | $874,357 |
| Net cash flow | $858,229 |
| DSCR (net cash flow) | 1.90 |
| DSCR (net operating income) | 1.94 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 31
| Property | Loan 31 |
| Address | Tucson, AZ |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1999 |
| Year last renovated | 2017 |
| Original balance | $11.5M |
| Current balance | $10.9M (January 2022) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 4.91% |
| Current interest rate | 4.91% |
| Origination date | 09-06-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 05-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.4M |
| Operating expenses | $283,489 |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.98 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 5B
| Property | Loan 5B |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $10.0M (January 2022) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.92% |
| Current interest rate | 4.92% |
| Origination date | 09-28-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-10-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Compass Self Storage MI & GA Portfolio
| Property | Compass Self Storage MI & GA Portfolio |
| Address | not yet reported |
| Property type | Self storage |
| Units, beds or keys | 1065 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $9.0M |
| Current balance | $9.0M (January 2022) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.38% |
| Current interest rate | 5.38% |
| Origination date | 11-28-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 09-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.5M |
| Operating expenses | $487,236 |
| Net operating income | $975,472 |
| Net cash flow | $962,182 |
| DSCR (net cash flow) | 2.61 |
| DSCR (net operating income) | 2.65 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
Loan 35
| Property | Loan 35 |
| Address | Chicago, IL |
| Property type | Self storage |
| Units, beds or keys | 1375 |
| Net rentable square feet | not yet reported |
| Year built | 1920 |
| Year last renovated | 2017 |
| Original balance | $8.7M |
| Current balance | $8.7M (January 2022) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.28% |
| Current interest rate | 5.28% |
| Origination date | 12-06-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 08-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.4M |
| Operating expenses | $547,693 |
| Net operating income | $809,923 |
| Net cash flow | $803,609 |
| DSCR (net cash flow) | 2.30 |
| DSCR (net operating income) | 2.32 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 36
| Property | Loan 36 |
| Address | Sioux Falls, SD |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1975 |
| Year last renovated | not yet reported |
| Original balance | $8.4M |
| Current balance | $8.2M (January 2022) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 5.37% |
| Current interest rate | 5.37% |
| Origination date | 11-30-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 09-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.3M |
| Operating expenses | $519,669 |
| Net operating income | $816,201 |
| Net cash flow | $738,690 |
| DSCR (net cash flow) | 1.75 |
| DSCR (net operating income) | 1.93 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 37
| Property | Loan 37 |
| Address | Gresham, OR |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1962 |
| Year last renovated | 2012 |
| Original balance | $8.2M |
| Current balance | $8.1M (January 2022) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.89% |
| Current interest rate | 4.89% |
| Origination date | 11-28-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 03-05-2021 |
| Yield maintenance end | 08-05-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $1.0M |
| Operating expenses | $336,871 |
| Net operating income | $701,677 |
| Net cash flow | $643,781 |
| DSCR (net cash flow) | 1.64 |
| DSCR (net operating income) | 1.78 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
Loan 39
| Property | Loan 39 |
| Address | Oklahoma City, OK |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2005 |
| Year last renovated | 2014 |
| Original balance | $7.2M |
| Current balance | $7.2M (January 2022) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 5.08% |
| Current interest rate | 5.08% |
| Origination date | 10-31-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-11-06 |
| Prepayment lockout end | 05-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $654,654 |
| Operating expenses | $176,814 |
| Net operating income | $477,840 |
| Net cash flow | $420,100 |
| DSCR (net cash flow) | 1.51 |
| DSCR (net operating income) | 1.72 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Loan 5A
| Property | Loan 5A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (January 2022) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.92% |
| Current interest rate | 4.92% |
| Origination date | 09-28-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-10-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG, New York Branch |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Loan 42
| Property | Loan 42 |
| Address | Fort Wayne, IN |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $5.1M |
| Current balance | $4.9M (January 2022) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 5.20% |
| Current interest rate | 5.20% |
| Origination date | 11-28-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 10-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $834,073 |
| Operating expenses | $418,352 |
| Net operating income | $415,721 |
| Net cash flow | $337,429 |
| DSCR (net cash flow) | 1.34 |
| DSCR (net operating income) | 1.65 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Loan 45
| Property | Loan 45 |
| Address | Georgetown, KY |
| Property type | Self storage |
| Units, beds or keys | 670 |
| Net rentable square feet | not yet reported |
| Year built | 1994 |
| Year last renovated | not yet reported |
| Original balance | $4.5M |
| Current balance | $4.5M (January 2022) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 5.27% |
| Current interest rate | 5.27% |
| Origination date | 12-20-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 10-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $601,488 |
| Operating expenses | $185,138 |
| Net operating income | $416,350 |
| Net cash flow | $410,872 |
| DSCR (net cash flow) | 2.26 |
| DSCR (net operating income) | 2.29 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
Loan 46
| Property | Loan 46 |
| Address | Wixom, MI |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2003 |
| Year last renovated | not yet reported |
| Original balance | $4.2M |
| Current balance | $4.2M (January 2022) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.49% |
| Current interest rate | 4.49% |
| Origination date | 12-20-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 10-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2021 |
| Revenue | $519,579 |
| Operating expenses | $209,200 |
| Net operating income | $310,379 |
| Net cash flow | $260,507 |
| DSCR (net cash flow) | 2.70 |
| DSCR (net operating income) | 3.22 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
Loan 47
| Property | Loan 47 |
| Address | Lansing, MI |
| Property type | Self storage |
| Units, beds or keys | 360 |
| Net rentable square feet | not yet reported |
| Year built | 2004 |
| Year last renovated | not yet reported |
| Original balance | $3.1M |
| Current balance | $3.1M (January 2022) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 5.34% |
| Current interest rate | 5.34% |
| Origination date | 12-28-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 03-05-2021 |
| Yield maintenance end | 10-05-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $332,387 |
| Operating expenses | $135,783 |
| Net operating income | $196,604 |
| Net cash flow | $192,239 |
| DSCR (net cash flow) | 1.24 |
| DSCR (net operating income) | 1.27 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Loan 48
| Property | Loan 48 |
| Address | Las Vegas, NV |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1997 |
| Year last renovated | 2017 |
| Original balance | $3.0M |
| Current balance | $3.0M (January 2022) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.44% |
| Current interest rate | 4.44% |
| Origination date | 12-19-2018 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 07-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $742,816 |
| Operating expenses | $158,498 |
| Net operating income | $584,318 |
| Net cash flow | $539,338 |
| DSCR (net cash flow) | 5.32 |
| DSCR (net operating income) | 5.76 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
Loan 49
| Property | Loan 49 |
| Address | South Elgin, IL |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $2.7M |
| Current balance | $2.6M (January 2022) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.19% |
| Current interest rate | 5.19% |
| Origination date | 12-07-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | 09-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $170,696 |
| Operating expenses | $0 |
| Net operating income | $170,696 |
| Net cash flow | $167,482 |
| DSCR (net cash flow) | 1.25 |
| DSCR (net operating income) | 1.27 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 50
| Property | Loan 50 |
| Address | Potosi, MO |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1990 |
| Year last renovated | 2018 |
| Original balance | $1.7M |
| Current balance | $1.6M (January 2022) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 5.38% |
| Current interest rate | 5.38% |
| Origination date | 11-20-2018 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-12-01 |
| Prepayment lockout end | 08-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2021 |
| Revenue | $107,098 |
| Operating expenses | $0 |
| Net operating income | $107,098 |
| Net cash flow | $104,500 |
| DSCR (net cash flow) | 1.24 |
| DSCR (net operating income) | 1.27 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |