Benchmark 2021-B26 Mortgage Trust (segment D01, CIK 1858289): loan annex
Page built October 19, 2026
Loan detail for Benchmark 2021-B26 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01
← Benchmark 2021-B26 Mortgage Trust (segment D01, CIK 1858289) · CMBS market
Detail sections for the 25 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.
3 Odell Plaza (and 1 more properties)
| Property | 3 Odell Plaza (and 1 more properties) |
| Address | 3 Odell Plaza; 3 Executive Boulevard; Yonkers, NY (and 1 more) 10701 |
| Property type | Office |
| Units, beds or keys | ["0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 1990 |
| Original balance | $24.1M |
| Current balance | $24.1M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 3.50% |
| Current interest rate | 3.50% |
| Origination date | 04-28-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 01-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| 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) | 06-30-2026 |
| 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 |
Burlingame Point
| Property | Burlingame Point |
| Address | 322 300 333 311 307 Airport Blvd; Burlingame, CA 94010 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 805,118 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $24.0M |
| Current balance | $24.0M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 3.02% |
| Current interest rate | 3.02% |
| Origination date | 04-01-2021 |
| Original term | 111 months |
| Amortization term | not yet reported |
| Interest-only period | 111 months |
| Scheduled maturity | 2033-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GSBI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -10.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $64.5M |
| Operating expenses | $13.6M |
| Net operating income | $50.8M |
| Net cash flow | $50.3M |
| DSCR (net cash flow) | 2.65 |
| DSCR (net operating income) | 2.68 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Burlingame Point
| Property | Burlingame Point |
| Address | 322 300 333 311 307 Airport Blvd; Burlingame, CA 94010 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 805,118 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $22.0M |
| Current balance | $22.0M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 3.02% |
| Current interest rate | 3.02% |
| Origination date | 04-01-2021 |
| Original term | 111 months |
| Amortization term | not yet reported |
| Interest-only period | 111 months |
| Scheduled maturity | 2033-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GSBI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -10.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $64.5M |
| Operating expenses | $13.6M |
| Net operating income | $50.8M |
| Net cash flow | $50.3M |
| DSCR (net cash flow) | 2.65 |
| DSCR (net operating income) | 2.68 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
JW Marriott Nashville
| Property | JW Marriott Nashville |
| Address | 201 8th Avenue South; Nashville, TN 37203 |
| Property type | Lodging |
| Units, beds or keys | 533 |
| Net rentable square feet | not yet reported |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 3.14% |
| Current interest rate | 3.14% |
| Origination date | 03-06-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $114.9M |
| Operating expenses | $82.4M |
| Net operating income | $32.5M |
| Net cash flow | $27.9M |
| DSCR (net cash flow) | 4.74 |
| DSCR (net operating income) | 5.52 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
Gardens Plaza
| Property | Gardens Plaza |
| Address | 3250-3300 PGA Boulevard; Palm Beach Gardens, FL 33410 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 89,623 |
| Year built | 1987 |
| Year last renovated | not yet reported |
| Original balance | $18.0M |
| Current balance | $18.0M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 3.13% |
| Current interest rate | 3.13% |
| Origination date | 05-03-2021 |
| Original term | 121 months |
| Amortization term | not yet reported |
| Interest-only period | 121 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | 07-31-2023 |
| Yield maintenance end | 02-28-2031 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | not yet reported |
| 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) | 12-31-2025 |
| Revenue | $4.5M |
| Operating expenses | $2.1M |
| Net operating income | $2.4M |
| Net cash flow | $2.3M |
| DSCR (net cash flow) | 3.97 |
| DSCR (net operating income) | 4.23 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
Carlsbad Commerce Center
| Property | Carlsbad Commerce Center |
| Address | 2185-2237 Faraday Avenue; Carlsbad, CA 92008 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 145,759 |
| Year built | 1984 |
| Year last renovated | 2004 |
| Original balance | $16.0M |
| Current balance | $16.0M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 3.39% |
| Current interest rate | 3.39% |
| Origination date | 04-28-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-01 |
| Prepayment lockout end | 06-30-2023 |
| Yield maintenance end | 01-31-2031 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $603,948 |
| Operating expenses | $223,715 |
| Net operating income | $380,233 |
| Net cash flow | $362,013 |
| DSCR (net cash flow) | 2.63 |
| DSCR (net operating income) | 2.76 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
Mission Courtyard
| Property | Mission Courtyard |
| Address | 5030 Camino De La Siesta; San Diego, CA 92101 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 86,579 |
| Year built | 1982 |
| Year last renovated | 2018 |
| Original balance | $15.8M |
| Current balance | $15.8M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 3.43% |
| Current interest rate | 3.43% |
| Origination date | 05-04-2021 |
| Original term | 121 months |
| Amortization term | not yet reported |
| Interest-only period | 121 months |
| Scheduled maturity | 2031-06-01 |
| Prepayment lockout end | 07-31-2023 |
| Yield maintenance end | 02-28-2031 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $3.0M |
| Operating expenses | $1.4M |
| Net operating income | $1.5M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 2.62 |
| DSCR (net operating income) | 2.81 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
18420 S. Laurel Park Road (and 1 more properties)
| Property | 18420 S. Laurel Park Road (and 1 more properties) |
| Address | 18420 S. Laurel Park Road; 1 Quality Circle; Rancho Dominguez, CA (and 1 more) 90220 |
| Property type | Industrial |
| Units, beds or keys | ["0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $15.4M |
| Current balance | $15.4M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 3.60% |
| Current interest rate | 3.60% |
| Origination date | 04-30-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 05-05-2023 |
| Yield maintenance end | 01-05-2031 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited |
| Current status | not yet reported |
| 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) | 06-30-2026 |
| 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 |
Florida International Plaza
| Property | Florida International Plaza |
| Address | 10520 Southwest 8th Street; Miami, FL 33174 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 71,796 |
| Year built | 1979 |
| Year last renovated | not yet reported |
| Original balance | $14.3M |
| Current balance | $14.3M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 3.48% |
| Current interest rate | 3.48% |
| Origination date | 04-20-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 11-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -54.8%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.4M |
| Operating expenses | $453,468 |
| Net operating income | $947,558 |
| Net cash flow | $910,186 |
| DSCR (net cash flow) | 3.63 |
| DSCR (net operating income) | 3.78 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
991 Willoughby Avenue
| Property | 991 Willoughby Avenue |
| Address | 991 Willoughby Avenue; Brooklyn, NY 11221 |
| Property type | Multifamily |
| Units, beds or keys | 36 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $14.1M |
| Current balance | $14.1M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 3.60% |
| Current interest rate | 3.60% |
| Origination date | 04-19-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 01-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $1.2M |
| Operating expenses | $145,390 |
| Net operating income | $1.0M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 2.01 |
| DSCR (net operating income) | 2.04 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
42-09 47th Avenue
| Property | 42-09 47th Avenue |
| Address | 42-09 47th Avenue; Sunnyside, NY 11104 |
| Property type | Multifamily |
| Units, beds or keys | 78 |
| Net rentable square feet | not yet reported |
| Year built | 1934 |
| Year last renovated | not yet reported |
| Original balance | $13.5M |
| Current balance | $13.5M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 3.70% |
| Current interest rate | 3.70% |
| Origination date | 04-22-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $521,183 |
| Net operating income | $614,786 |
| Net cash flow | $599,951 |
| DSCR (net cash flow) | 2.38 |
| DSCR (net operating income) | 2.43 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
4415 3rd Avenue (and 3 more properties)
| Property | 4415 3rd Avenue (and 3 more properties) |
| Address | 4415 3rd Avenue; 104 Linden Boulevard; 1416 Saint Marks Avenue; 4417 3rd Avenue; Bronx, NY (and 3 more) 10457 |
| Property type | Multifamily |
| Units, beds or keys | ["20", "15", "8", "4"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2020", "2020", "2020"] |
| Original balance | $13.2M |
| Current balance | $13.2M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 3.98% |
| Current interest rate | 3.98% |
| Origination date | 04-30-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 02-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025"] |
| 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 |
Wyndham Kissimmee Celebration - Leased Fee
| Property | Wyndham Kissimmee Celebration - Leased Fee |
| Address | 3011 Maingate Lane; Kissimmee, FL 34747 |
| Property type | Lodging |
| Units, beds or keys | 704365 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $13.2M |
| Current balance | $13.2M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 4.23% |
| Current interest rate | 4.23% |
| Origination date | 04-01-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-04-06 |
| Prepayment lockout end | 06-05-2023 |
| Yield maintenance end | 02-05-2031 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | not yet reported |
| 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) | 12-31-2025 |
| Revenue | $994,210 |
| Operating expenses | $16,475 |
| Net operating income | $977,735 |
| Net cash flow | $977,735 |
| DSCR (net cash flow) | 1.73 |
| DSCR (net operating income) | 1.73 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
33 West 17th Street
| Property | 33 West 17th Street |
| Address | 33 West 17th Street; New York, NY 10011 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 57,500 |
| Year built | 1907 |
| Year last renovated | 2017 |
| Original balance | $12.0M |
| Current balance | $12.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.65% |
| Current interest rate | 3.65% |
| Origination date | 04-29-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 02-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.4M |
| Operating expenses | $418,367 |
| Net operating income | $1.0M |
| Net cash flow | $985,866 |
| DSCR (net cash flow) | 4.45 |
| DSCR (net operating income) | 4.65 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
BJ's Philadelphia
| Property | BJ's Philadelphia |
| Address | 2044 Red Lion Road; Philadelphia, PA 19115 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 104,737 |
| Year built | 1986 |
| Year last renovated | not yet reported |
| Original balance | $11.6M |
| Current balance | $11.6M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 4.13% |
| Current interest rate | 4.13% |
| Origination date | 04-21-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-07-31 |
| Prepayment lockout end | 01-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited |
| Current status | not yet reported |
| 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) | 06-30-2026 |
| Revenue | $960,424 |
| Operating expenses | $28,813 |
| Net operating income | $931,612 |
| Net cash flow | $931,612 |
| DSCR (net cash flow) | 1.92 |
| DSCR (net operating income) | 1.92 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
43-09 40th Street
| Property | 43-09 40th Street |
| Address | 43-09 40th Street; Sunnyside, NY 11104 |
| Property type | Multifamily |
| Units, beds or keys | 78 |
| Net rentable square feet | not yet reported |
| Year built | 1932 |
| Year last renovated | not yet reported |
| Original balance | $10.5M |
| Current balance | $10.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 3.70% |
| Current interest rate | 3.70% |
| Origination date | 04-22-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -18.2%.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $1.7M |
| Operating expenses | $804,542 |
| Net operating income | $927,925 |
| Net cash flow | $900,155 |
| DSCR (net cash flow) | 2.29 |
| DSCR (net operating income) | 2.36 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
East Empire Business Park
| Property | East Empire Business Park |
| Address | 63065-63085 Northeast 18th Street; Bend, OR 97701 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 144,617 |
| Year built | 2004 |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 3.56% |
| Current interest rate | 3.56% |
| Origination date | 04-29-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 02-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.4M |
| Operating expenses | $652,129 |
| Net operating income | $749,410 |
| Net cash flow | $690,273 |
| DSCR (net cash flow) | 1.91 |
| DSCR (net operating income) | 2.08 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Burlingame Point
| Property | Burlingame Point |
| Address | 322 300 333 311 307 Airport Blvd; Burlingame, CA 94010 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 805,118 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 3.02% |
| Current interest rate | 3.02% |
| Origination date | 04-01-2021 |
| Original term | 111 months |
| Amortization term | not yet reported |
| Interest-only period | 111 months |
| Scheduled maturity | 2033-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GSBI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -10.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $64.5M |
| Operating expenses | $13.6M |
| Net operating income | $50.8M |
| Net cash flow | $50.3M |
| DSCR (net cash flow) | 2.65 |
| DSCR (net operating income) | 2.68 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
528 Armor Storage (and 1 more properties)
| Property | 528 Armor Storage (and 1 more properties) |
| Address | 1340 Calle De Las Lomas; 3301 Northern Boulevard Northeast; Bernalillo, NM (and 1 more) 87004 |
| Property type | Self storage |
| Units, beds or keys | ["79365", "48280"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2004 |
| Original balance | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.80% |
| Current interest rate | 3.80% |
| Origination date | 04-07-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 06-05-2023 |
| Yield maintenance end | 11-05-2030 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["06-30-2026", "06-30-2026"] |
| 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 |
CityLine Havasu Storage
| Property | CityLine Havasu Storage |
| Address | 850 London Bridge Road; Lake Havasu City, AZ 86404 |
| Property type | Self storage |
| Units, beds or keys | 133212 |
| Net rentable square feet | not yet reported |
| Year built | 1971 |
| Year last renovated | 2020 |
| Original balance | $6.6M |
| Current balance | $6.3M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.88% |
| Current interest rate | 3.88% |
| Origination date | 04-20-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 02-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $298,342 |
| Net operating income | $764,534 |
| Net cash flow | $751,213 |
| DSCR (net cash flow) | 2.02 |
| DSCR (net operating income) | 2.05 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
90 Manhattan Avenue
| Property | 90 Manhattan Avenue |
| Address | 90 Manhattan Avenue; Brooklyn, NY 11206 |
| Property type | Multifamily |
| Units, beds or keys | 10 |
| Net rentable square feet | not yet reported |
| Year built | 1931 |
| Year last renovated | 2020 |
| Original balance | $6.0M |
| Current balance | $6.0M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.99% |
| Current interest rate | 3.99% |
| Origination date | 04-27-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $621,457 |
| Operating expenses | $82,465 |
| Net operating income | $538,992 |
| Net cash flow | $525,671 |
| DSCR (net cash flow) | 2.17 |
| DSCR (net operating income) | 2.22 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
Perma-Pipe
| Property | Perma-Pipe |
| Address | 1310 Quarles Drive; Lebanon, TN 37087 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 138,478 |
| Year built | 1976 |
| Year last renovated | 2015 |
| Original balance | $5.7M |
| Current balance | $5.7M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.57% |
| Current interest rate | 3.57% |
| Origination date | 04-16-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| 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) | 06-30-2026 |
| Revenue | $480,660 |
| Operating expenses | $56,488 |
| Net operating income | $424,172 |
| Net cash flow | $394,469 |
| DSCR (net cash flow) | 3.82 |
| DSCR (net operating income) | 4.11 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Egrets Landing
| Property | Egrets Landing |
| Address | 16554 Creek Bend Drive; Sugar Land, TX 77478 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 20,681 |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $6.0M |
| Current balance | $5.4M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.35% |
| Current interest rate | 4.35% |
| Origination date | 04-07-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 02-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | not yet reported |
| 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) | 06-30-2026 |
| Revenue | $498,165 |
| Operating expenses | $201,637 |
| Net operating income | $296,528 |
| Net cash flow | $285,876 |
| DSCR (net cash flow) | 1.59 |
| DSCR (net operating income) | 1.65 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Freedom Self Storage
| Property | Freedom Self Storage |
| Address | 10151 Colerain Road; Saint Marys, GA 31558 |
| Property type | Self storage |
| Units, beds or keys | 57150 |
| Net rentable square feet | not yet reported |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $4.9M |
| Current balance | $4.7M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.90% |
| Current interest rate | 3.90% |
| Origination date | 03-31-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2031-04-06 |
| Prepayment lockout end | 01-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.0M |
| Operating expenses | $374,527 |
| Net operating income | $668,921 |
| Net cash flow | $662,634 |
| DSCR (net cash flow) | 2.41 |
| DSCR (net operating income) | 2.43 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
Dreamers Self Storage
| Property | Dreamers Self Storage |
| Address | 1022 Hellertown Road and 815 Traveler Avenue; Bethlehem, PA 18015 |
| Property type | Self storage |
| Units, beds or keys | 24460 |
| Net rentable square feet | not yet reported |
| Year built | 1976 |
| Year last renovated | not yet reported |
| Original balance | $1.8M |
| Current balance | $1.8M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 3.87% |
| Current interest rate | 3.87% |
| Origination date | 04-22-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2031-05-06 |
| Prepayment lockout end | 02-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $372,859 |
| Operating expenses | $157,034 |
| Net operating income | $215,825 |
| Net cash flow | $213,379 |
| DSCR (net cash flow) | 2.05 |
| DSCR (net operating income) | 2.07 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |