Benchmark 2021-B26 Mortgage Trust (segment D02, CIK 1858289): loan annex

Data as of loan data through October 2023; ratings as held in the dataset at 2026-10-01

← Benchmark 2021-B26 Mortgage Trust (segment D02, CIK 1858289) · CMBS market

Detail sections for the 19 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.

27750 Entertainment Drive

Property	27750 Entertainment Drive
Address	27750 N Entertainment Drive; Valencia, CA 91355
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	98,388
Year built	2017
Year last renovated	not yet reported
Original balance	$23.5M
Current balance	$22.4M (October 2023)
Share of deal balance	2.8%
Interest rate at origination	4.60%
Current interest rate	4.60%
Origination date	11-23-2020
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2030-12-06
Prepayment lockout end	09-05-2030
Yield maintenance end	not yet reported
Servicer	Berkadia
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$32.0M	07-02-2020	MAI
Most recent reported	$32.0M	2020-07-02	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Scorpion Enterprises, LP	98,388	11-30-2035

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$4.1M
Operating expenses	$1.8M
Net operating income	$2.2M
Net cash flow	$2.1M
DSCR (net cash flow)	1.46
DSCR (net operating income)	1.54
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 (October 2023)
Share of deal balance	2.5%
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	Midland
Loan servicer	not yet reported
Originator	Goldman Sachs Bank USA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$301.0M	11-10-2020	MAI
Most recent reported	$301.0M	2020-11-10	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$114.3M
Operating expenses	$79.1M
Net operating income	$35.2M
Net cash flow	$30.7M
DSCR (net cash flow)	5.21
DSCR (net operating income)	5.98
Occupancy	86%
Servicer advances outstanding	$0

Hotel ZaZa

Property	Hotel ZaZa
Address	5701 Main Street 5701 Fannin Street; Houston, TX 77005
Property type	Lodging
Units, beds or keys	315
Net rentable square feet	not yet reported
Year built	1925
Year last renovated	2007
Original balance	$20.0M
Current balance	$20.0M (October 2023)
Share of deal balance	2.5%
Interest rate at origination	3.80%
Current interest rate	3.80%
Origination date	03-02-2020
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2030-03-06
Prepayment lockout end	not yet reported
Yield maintenance end	01-05-2030
Servicer	Midland
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$113.8M	01-09-2020	MAI
Most recent reported	$113.8M	2020-01-09	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$36.5M
Operating expenses	$25.6M
Net operating income	$11.0M
Net cash flow	$9.5M
DSCR (net cash flow)	4.11
DSCR (net operating income)	4.74
Occupancy	61%
Servicer advances outstanding	$0

Medici Office Portfolio

Property	Medici Office Portfolio
Address	14200 E. Jewell Ave 14280 & 14400 E. Jewell Ave; Aurora, CO 80012
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	121,364
Year built	2000
Year last renovated	not yet reported
Original balance	$18.5M
Current balance	$17.5M (October 2023)
Share of deal balance	2.2%
Interest rate at origination	3.60%
Current interest rate	3.60%
Origination date	12-10-2020
Original term	121 months
Amortization term	360 months
Interest-only period	1 months
Scheduled maturity	2031-01-06
Prepayment lockout end	10-05-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	Goldman Sachs Bank USA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$34.7M	10-29-2020	MAI
Most recent reported	$34.7M	2020-10-29	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
CenturyLink	32,000	10-31-2027
Veterans Administration Polytrama	19,884	04-30-2024
Developmental Pathways Inc	17,800	01-31-2027

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$3.2M
Operating expenses	$1.5M
Net operating income	$1.7M
Net cash flow	$1.5M
DSCR (net cash flow)	1.51
DSCR (net operating income)	1.70
Occupancy	87%
Servicer advances outstanding	$0

5 East 22nd Street

Property	5 East 22nd Street
Address	5 East 22nd Street Units Garage, Commercial A and Commercial B; New York, NY
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	25,886
Year built	1985
Year last renovated	not yet reported
Original balance	$16.0M
Current balance	$16.0M (October 2023)
Share of deal balance	2.0%
Interest rate at origination	3.45%
Current interest rate	3.45%
Origination date	11-30-2020
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2030-12-06
Prepayment lockout end	09-05-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$47.2M	11-04-2020	MAI
Most recent reported	$47.2M	2020-11-04	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Proud Parking Corp.	17,579	05-31-2028
TD Bank, N.A.	3,354	09-30-2029
Pearle vision Center, Inc.	2,350	04-30-2029

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$3.5M
Operating expenses	$1.3M
Net operating income	$2.1M
Net cash flow	$2.0M
DSCR (net cash flow)	3.58
DSCR (net operating income)	3.76
Occupancy	100%
Servicer advances outstanding	$0

15535 South State Avenue (and 2 more properties)

Property	15535 South State Avenue (and 2 more properties)
Address	15535 South State Avenue; 150 Grand Valley Avenue; 16052 Industrial Parkway; Middlefield, OH (and 2 more) 44062
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	["2004", "2004", "2005"]
Original balance	$15.0M
Current balance	$15.0M (October 2023)
Share of deal balance	1.9%
Interest rate at origination	3.32%
Current interest rate	3.32%
Origination date	10-26-2020
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2030-11-06
Prepayment lockout end	01-05-2023
Yield maintenance end	05-05-2030
Servicer	Midland
Loan servicer	not yet reported
Originator	Goldman Sachs Bank USA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
Cabinetworks Group Middlefield LLC	not yet reported	["09-30-2040", "09-30-2040", "09-30-2040"]

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$6.0M
Operating expenses	$378,473
Net operating income	$5.6M
Net cash flow	$4.9M
DSCR (net cash flow)	3.09
DSCR (net operating income)	3.52
Occupancy	100%
Servicer advances outstanding	$0

350 West Broadway

Property	350 West Broadway
Address	350 West Broadway; New York, NY 10013
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	14,000
Year built	1910
Year last renovated	2008
Original balance	$15.0M
Current balance	$14.2M (October 2023)
Share of deal balance	1.8%
Interest rate at origination	3.72%
Current interest rate	3.72%
Origination date	11-24-2020
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2030-12-01
Prepayment lockout end	07-31-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$24.0M	08-13-2020	MAI
Most recent reported	$24.0M	2020-08-13	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Amazon Web Services, Inc. (t0050812)	14,000	12-31-2024

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$1.7M
Operating expenses	$826,059
Net operating income	$902,651
Net cash flow	$818,851
DSCR (net cash flow)	0.99
DSCR (net operating income)	1.09
Occupancy	100%
Servicer advances outstanding	$0

Maplewood Commons

Property	Maplewood Commons
Address	1803-1821 Maplewood Commons Dr 2001-201 & 2300 Maplewood Commons Drive; Maplewood, MO 63143
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	159,968
Year built	2004
Year last renovated	not yet reported
Original balance	$13.9M
Current balance	$13.2M (October 2023)
Share of deal balance	1.6%
Interest rate at origination	4.28%
Current interest rate	4.28%
Origination date	12-04-2020
Original term	121 months
Amortization term	360 months
Interest-only period	1 months
Scheduled maturity	2031-01-01
Prepayment lockout end	02-28-2023
Yield maintenance end	10-31-2030
Servicer	Midland
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$25.2M	10-08-2020	MAI
Most recent reported	$25.2M	2020-10-08	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Lowe's (ground lease)	131,863	01-31-2025
success vision express	3,451	not yet reported
SPECTRUM	2,950	09-30-2025

The three largest tenants as reported in the latest asset-level record.

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

Mercury Plaza

Property	Mercury Plaza
Address	117 Marketplace Drive; Hampton, VA 23666
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	103,467
Year built	2007
Year last renovated	not yet reported
Original balance	$12.5M
Current balance	$12.5M (October 2023)
Share of deal balance	1.5%
Interest rate at origination	3.06%
Current interest rate	3.06%
Origination date	11-19-2020
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2030-12-01
Prepayment lockout end	06-30-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$21.0M	10-30-2020	MAI
Most recent reported	$21.0M	2020-10-30	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Walmart #3156-00	41,500	12-09-2034
Marshalls	22,070	03-31-2026
FIRESTONE AUTO	8,408	09-30-2027

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$1.7M
Operating expenses	$484,656
Net operating income	$1.2M
Net cash flow	$1.1M
DSCR (net cash flow)	2.95
DSCR (net operating income)	3.15
Occupancy	97%
Servicer advances outstanding	$0

Pet Food Experts Industrial

Property	Pet Food Experts Industrial
Address	561 S. Muddy Creek Road; Denver, PA 17517
Property type	Warehouse
Units, beds or keys	not yet reported
Net rentable square feet	197,300
Year built	2015
Year last renovated	not yet reported
Original balance	$11.6M
Current balance	$11.6M (October 2023)
Share of deal balance	1.4%
Interest rate at origination	3.41%
Current interest rate	3.41%
Origination date	12-08-2020
Original term	121 months
Amortization term	not yet reported
Interest-only period	121 months
Scheduled maturity	2031-01-06
Prepayment lockout end	01-05-2023
Yield maintenance end	09-05-2030
Servicer	Midland
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$19.8M	10-30-2020	MAI
Most recent reported	$19.8M	2020-10-30	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Pet Food Experts	197,300	09-30-2035

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$1.2M
Operating expenses	$48,741
Net operating income	$1.2M
Net cash flow	$1.2M
DSCR (net cash flow)	2.86
DSCR (net operating income)	2.93
Occupancy	100%
Servicer advances outstanding	$0

Frontier Self Storage - 425 North Main Street

Property	Frontier Self Storage - 425 North Main Street
Address	425 North Main Street; Salinas, CA 93901
Property type	Self storage
Units, beds or keys	765
Net rentable square feet	92,477
Year built	1999
Year last renovated	not yet reported
Original balance	$11.0M
Current balance	$11.0M (October 2023)
Share of deal balance	1.4%
Interest rate at origination	2.97%
Current interest rate	2.97%
Origination date	12-10-2020
Original term	121 months
Amortization term	not yet reported
Interest-only period	121 months
Scheduled maturity	2031-01-06
Prepayment lockout end	09-05-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$18.4M	09-24-2020	MAI
Most recent reported	$18.4M	2020-09-24	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$1.7M
Operating expenses	$494,083
Net operating income	$1.2M
Net cash flow	$1.2M
DSCR (net cash flow)	3.68
DSCR (net operating income)	3.70
Occupancy	94%
Servicer advances outstanding	$0

Avis Drive Property (and 2 more properties)

Property	Avis Drive Property (and 2 more properties)
Address	781 Avis Drive; 5750 E McKellips Rd; 1229 Oak Valley Dr Ann; Ann Arbor, MI (and 2 more) 48108
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	1983
Original balance	$10.4M
Current balance	$10.4M (October 2023)
Share of deal balance	1.3%
Interest rate at origination	3.58%
Current interest rate	3.58%
Origination date	12-04-2020
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2030-12-06
Prepayment lockout end	01-05-2023
Yield maintenance end	09-05-2030
Servicer	Midland
Loan servicer	not yet reported
Originator	JPMorgan Chase Bank, National Association
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
Arotech Corporation	not yet reported	["09-30-2040", "09-30-2040", "09-30-2040"]

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$1.2M
Operating expenses	$49,915
Net operating income	$1.1M
Net cash flow	$1.1M
DSCR (net cash flow)	2.98
DSCR (net operating income)	3.00
Occupancy	100%
Servicer advances outstanding	$0

Bourbonnais Property (and 3 more properties)

Property	Bourbonnais Property (and 3 more properties)
Address	1806 North Route 50; 2019 West IL-17; 300 South Spruce Street; 600 North Entrance Avenue; Bourbonnais, IL (and 3 more) 60914
Property type	Self storage
Units, beds or keys	["510", "410", "243"]
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 (October 2023)
Share of deal balance	1.1%
Interest rate at origination	3.74%
Current interest rate	3.74%
Origination date	11-12-2020
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2030-12-06
Prepayment lockout end	09-05-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI"]

Latest financials

Financial period end (latest)	["06-30-2023", "06-30-2023", "06-30-2023"]
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

RelaDyne Industrial

Property	RelaDyne Industrial
Address	290 E. Joe Orr Road; Chicago Heights, IL 60411
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	184,530
Year built	1972
Year last renovated	2019
Original balance	$7.2M
Current balance	$7.2M (October 2023)
Share of deal balance	0.9%
Interest rate at origination	3.48%
Current interest rate	3.48%
Origination date	12-10-2020
Original term	121 months
Amortization term	360 months
Interest-only period	85 months
Scheduled maturity	2031-01-06
Prepayment lockout end	01-05-2023
Yield maintenance end	09-05-2030
Servicer	Midland
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$11.0M	10-29-2020	MAI
Most recent reported	$11.0M	2020-10-29	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
RelaDyne	184,530	03-31-2034

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$735,030
Operating expenses	$55,504
Net operating income	$679,526
Net cash flow	$651,846
DSCR (net cash flow)	2.59
DSCR (net operating income)	2.70
Occupancy	100%
Servicer advances outstanding	$0

801 Bedford Avenue

Property	801 Bedford Avenue
Address	793-803 Bedford Avenue, Unit C1 & C2; Brooklyn, NY 11205
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	20,790
Year built	2019
Year last renovated	not yet reported
Original balance	$7.1M
Current balance	$7.1M (October 2023)
Share of deal balance	0.9%
Interest rate at origination	3.93%
Current interest rate	3.93%
Origination date	11-25-2020
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2030-12-06
Prepayment lockout end	10-05-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$12.5M	12-01-2020	MAI
Most recent reported	$12.5M	2020-12-01	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Talmud Torah Tiferes Yisroel Inc.	7,750	09-30-2030
CloseOut Connections	4,190	05-31-2029
Keter Judaica	3,300	09-15-2030

The three largest tenants as reported in the latest asset-level record.

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

SDC Annex

Property	SDC Annex
Address	5811 6th Avenue S; Seattle, WA 98108
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	25,468
Year built	1967
Year last renovated	2020
Original balance	$5.7M
Current balance	$5.7M (October 2023)
Share of deal balance	0.7%
Interest rate at origination	4.46%
Current interest rate	4.46%
Origination date	11-23-2020
Original term	120 months
Amortization term	360 months
Interest-only period	48 months
Scheduled maturity	2030-12-06
Prepayment lockout end	08-05-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.4M	10-13-2020	MAI
Most recent reported	$9.4M	2020-10-13	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Knack, LLC	11,504	09-30-2024
ERW Lighting and Controls	10,135	02-28-2027
Finestra Design Inc. dba Kolbe Gall	3,039	12-31-2026

The three largest tenants as reported in the latest asset-level record.

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

1146 Elma G. Miles Parkway

Property	1146 Elma G. Miles Parkway
Address	1146 Elma G. Miles Parkway; Hinesville, GA 31313
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	73,275
Year built	2006
Year last renovated	2007
Original balance	$4.9M
Current balance	$4.9M (October 2023)
Share of deal balance	0.6%
Interest rate at origination	3.61%
Current interest rate	3.61%
Origination date	11-19-2020
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2030-12-06
Prepayment lockout end	09-05-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.2M	11-05-2020	MAI
Most recent reported	$8.2M	2020-11-05	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$1.2M
Operating expenses	$376,538
Net operating income	$815,955
Net cash flow	$790,252
DSCR (net cash flow)	4.42
DSCR (net operating income)	4.56
Occupancy	90%
Servicer advances outstanding	$0

200 Centennial Avenue

Property	200 Centennial Avenue
Address	200 Centennial Avenue; Piscataway, NJ 08854
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	68,024
Year built	1983
Year last renovated	not yet reported
Original balance	$4.5M
Current balance	$4.2M (October 2023)
Share of deal balance	0.5%
Interest rate at origination	3.74%
Current interest rate	3.74%
Origination date	11-17-2020
Original term	120 months
Amortization term	300 months
Interest-only period	not yet reported
Scheduled maturity	2030-12-06
Prepayment lockout end	10-05-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.7M	08-15-2020	MAI
Most recent reported	$8.7M	2020-08-15	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Techno Comp Inc	10,000	09-30-2026
New World Education	7,700	02-28-2024
Z K Tecknology	7,660	08-30-2024

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	03-31-2023
Revenue	$228,616
Operating expenses	$114,441
Net operating income	$114,175
Net cash flow	$92,718
DSCR (net cash flow)	1.34
DSCR (net operating income)	1.65
Occupancy	83%
Servicer advances outstanding	$0

Alief Westwoood Storage

Property	Alief Westwoood Storage
Address	9219 Boone Road; Houston, TX 77099
Property type	Self storage
Units, beds or keys	270
Net rentable square feet	90,278
Year built	1976
Year last renovated	2019
Original balance	$3.8M
Current balance	$3.7M (October 2023)
Share of deal balance	0.5%
Interest rate at origination	4.45%
Current interest rate	4.45%
Origination date	12-09-2020
Original term	121 months
Amortization term	360 months
Interest-only period	13 months
Scheduled maturity	2031-01-06
Prepayment lockout end	10-05-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$5.9M	08-12-2020	MAI
Most recent reported	$5.9M	2020-08-12	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$763,038
Operating expenses	$242,928
Net operating income	$520,110
Net cash flow	$510,372
DSCR (net cash flow)	2.24
DSCR (net operating income)	2.29
Occupancy	97%
Servicer advances outstanding	$0