Benchmark 2021-B27 Mortgage Trust: loan annex
Page built October 19, 2026
Loan detail for Benchmark 2021-B27 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01
← Benchmark 2021-B27 Mortgage Trust · CMBS market
Detail sections for the 18 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.
Holiday inn Express - San Diego
| Property | Holiday inn Express - San Diego |
| Address | 1430 Seventh Ave; San Diego, CA 92101 |
| Property type | Lodging |
| Units, beds or keys | 148 |
| Net rentable square feet | not yet reported |
| Year built | 1961 |
| Year last renovated | 2016 |
| Original balance | $19.0M |
| Current balance | $19.0M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 3.74% |
| Current interest rate | 3.74% |
| Origination date | 05-27-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $8.8M |
| Operating expenses | $6.1M |
| Net operating income | $2.6M |
| Net cash flow | $2.3M |
| DSCR (net cash flow) | 3.18 |
| DSCR (net operating income) | 3.67 |
| Occupancy | 82% |
| Servicer advances outstanding | $0 |
1985 Marcus Avenue
| Property | 1985 Marcus Avenue |
| Address | 1985 Marcus Avenue; New Hyde Park, NY 11040 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 312,210 |
| Year built | 1983 |
| Year last renovated | 2019 |
| Original balance | $18.5M |
| Current balance | $16.6M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 3.86% |
| Current interest rate | 3.86% |
| Origination date | 03-12-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-04-06 |
| Prepayment lockout end | 01-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| 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 | $2.4M |
| Operating expenses | $1.4M |
| Net operating income | $948,160 |
| Net cash flow | $831,081 |
| DSCR (net cash flow) | 1.06 |
| DSCR (net operating income) | 1.21 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
Accenture San Antonio
| Property | Accenture San Antonio |
| Address | 10931 Laureate Drive; San Antonio, TX 78249 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 89,928 |
| Year built | 1989 |
| Year last renovated | 2015 |
| Original balance | $14.9M |
| Current balance | $14.8M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 3.17% |
| Current interest rate | 3.17% |
| Origination date | 05-26-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| 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 | $2.9M |
| Operating expenses | $1.3M |
| Net operating income | $1.7M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 3.24 |
| DSCR (net operating income) | 3.49 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
All World Storage Romeoville
| Property | All World Storage Romeoville |
| Address | 315 North Independence Boulevard; Romeoville, IL 60446 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 293,440 |
| Year built | 1998 |
| Year last renovated | not yet reported |
| Original balance | $14.8M |
| Current balance | $14.8M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 3.71% |
| Current interest rate | 3.71% |
| Origination date | 05-19-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.6M |
| Operating expenses | $674,613 |
| Net operating income | $1.9M |
| Net cash flow | $1.9M |
| DSCR (net cash flow) | 3.45 |
| DSCR (net operating income) | 3.50 |
| Occupancy | 75% |
| Servicer advances outstanding | $0 |
475 Oakmead Pkwy
| Property | 475 Oakmead Pkwy |
| Address | 475 Oakmead Pkwy; Sunnyvale, CA 94085 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 57,310 |
| Year built | 1980 |
| Year last renovated | 2008 |
| Original balance | $13.5M |
| Current balance | $13.5M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 2.93% |
| Current interest rate | 2.93% |
| Origination date | 05-20-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 02-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| 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 | $2.8M |
| Operating expenses | $732,297 |
| Net operating income | $2.0M |
| Net cash flow | $2.0M |
| DSCR (net cash flow) | 4.93 |
| DSCR (net operating income) | 5.09 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
500 W 190th
| Property | 500 W 190th |
| Address | 500 West 190th Street; Gardena, CA 90248 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 112,160 |
| Year built | 1971 |
| Year last renovated | not yet reported |
| Original balance | $12.2M |
| Current balance | $12.2M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.61% |
| Current interest rate | 3.61% |
| Origination date | 05-27-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 04-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| 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) | 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 |
University Blvd MOB
| Property | University Blvd MOB |
| Address | 13440 University Blvd; Sugar Land, TX 77479 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 39,733 |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $11.1M |
| Current balance | $11.1M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 4.30% |
| Current interest rate | 4.30% |
| Origination date | 06-08-2021 |
| Original term | 121 months |
| Amortization term | 360 months |
| Interest-only period | 61 months |
| Scheduled maturity | 2031-07-01 |
| Prepayment lockout end | 08-31-2023 |
| Yield maintenance end | 04-30-2031 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | Current |
| 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) | 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 |
Pepsi Distribution Center
| Property | Pepsi Distribution Center |
| Address | 1594 Spangler Road; Fairborn, OH 45324 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 150,000 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $9.6M |
| Current balance | $9.6M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 3.43% |
| Current interest rate | 3.43% |
| Origination date | 06-01-2021 |
| Original term | 84 months |
| Amortization term | not yet reported |
| Interest-only period | 84 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 02-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| 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) | 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 |
Palmetto Self Storage
| Property | Palmetto Self Storage |
| Address | 5 Estate Drive A; Bluffton, SC 29910 |
| Property type | Self storage |
| Units, beds or keys | 856 |
| Net rentable square feet | 86,214 |
| Year built | 2007 |
| Year last renovated | 2018 |
| Original balance | $9.0M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 3.97% |
| Current interest rate | 3.97% |
| Origination date | 05-04-2021 |
| 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 | Berkadia |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 |
Residence Inn Florence
| Property | Residence Inn Florence |
| Address | 2660 Hospitality Boulevard; Florence, SC 29501 |
| Property type | Lodging |
| Units, beds or keys | 94 |
| Net rentable square feet | not yet reported |
| Year built | 2009 |
| Year last renovated | 2017 |
| Original balance | $10.0M |
| Current balance | $8.7M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.85% |
| Current interest rate | 3.85% |
| Origination date | 03-05-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 12-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -13.1%.
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 |
5550 S Macadam
| Property | 5550 S Macadam |
| Address | 5550 S Macadam Avenue; Portland, OR 97239 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 43,507 |
| Year built | 1981 |
| Year last renovated | 2019 |
| Original balance | $9.6M |
| Current balance | $8.6M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.62% |
| Current interest rate | 3.62% |
| Origination date | 05-07-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| 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 | $1.3M |
| Operating expenses | $697,534 |
| Net operating income | $649,621 |
| Net cash flow | $600,139 |
| DSCR (net cash flow) | 1.14 |
| DSCR (net operating income) | 1.24 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
Bowie Commons
| Property | Bowie Commons |
| Address | 7014 City Center Way; Fairview, TN 37062 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 79,316 |
| Year built | 2010 |
| Year last renovated | not yet reported |
| Original balance | $8.4M |
| Current balance | $7.9M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.53% |
| Current interest rate | 3.53% |
| Origination date | 06-04-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 02-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Bernard Financial Group |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| 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) | 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 |
102 Eagle Street (and 2 more properties)
| Property | 102 Eagle Street (and 2 more properties) |
| Address | 102 Eagle Street; 195 Nassau Avenue; 266 Nassau Avenue; Brooklyn, NY (and 2 more) 11222 |
| Property type | Multifamily |
| Units, beds or keys | ["6", "4", "6"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2012", "2009", "2008"] |
| Original balance | $6.7M |
| Current balance | $6.7M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.90% |
| Current interest rate | 3.90% |
| Origination date | 06-01-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["06-30-2026", "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 |
654 Broadway
| Property | 654 Broadway |
| Address | 654 Broadway; New York, NY 10012 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 17,847 |
| Year built | 1900 |
| Year last renovated | 1988 |
| Original balance | $6.5M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.74% |
| Current interest rate | 3.74% |
| Origination date | 05-19-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| 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 | $1.2M |
| Operating expenses | $369,906 |
| Net operating income | $875,984 |
| Net cash flow | $857,784 |
| DSCR (net cash flow) | 3.48 |
| DSCR (net operating income) | 3.56 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
133 Brown Place
| Property | 133 Brown Place |
| Address | 133 Brown Place; Bronx, NY 10454 |
| Property type | Multifamily |
| Units, beds or keys | 16 |
| Net rentable square feet | not yet reported |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $5.8M |
| Current balance | $5.8M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.03% |
| Current interest rate | 4.03% |
| Origination date | 05-27-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 04-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $580,579 |
| Operating expenses | $117,224 |
| Net operating income | $463,354 |
| Net cash flow | $459,354 |
| DSCR (net cash flow) | 1.96 |
| DSCR (net operating income) | 1.97 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Estrella MHP (and 4 more properties)
| Property | Estrella MHP (and 4 more properties) |
| Address | 115-149 General Bradley Street; 10700 Cochiti Road SE; 8700 2nd Street NW; 11417 Linn Avenue NE; 2 Kays Place; Albuquerque, NM (and 4 more) 87123 |
| Property type | Manufactured housing |
| Units, beds or keys | ["52", "37", "29", "31", "8"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.06% |
| Current interest rate | 4.06% |
| Origination date | 06-02-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-06-06 |
| Prepayment lockout end | 03-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["03-31-2026", "03-31-2026", "03-31-2026", "03-31-2026", "03-31-2026"] |
| 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 |
NJ Flex Portfolio (and 1 more properties)
| Property | NJ Flex Portfolio (and 1 more properties) |
| Address | 109-121 Roosevelt Avenue 114-122 Roosevelt Ave and 116-124 Greylock Ave; 185 Lackwanna Avenue; Belleville, NJ (and 1 more) 07109 |
| Property type | Warehouse |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2020", "2018"] |
| Original balance | $4.6M |
| Current balance | $4.6M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.70% |
| Current interest rate | 3.70% |
| Origination date | 05-13-2021 |
| Original term | 84 months |
| Amortization term | not yet reported |
| Interest-only period | 84 months |
| Scheduled maturity | 2028-06-06 |
| Prepayment lockout end | 04-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| 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) | 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 |
ABC Self Storage
| Property | ABC Self Storage |
| Address | 6535 Middlebelt Road; Romulus, MI 48174 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 54,950 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $4.0M |
| Current balance | $4.0M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.99% |
| Current interest rate | 3.99% |
| Origination date | 05-06-2021 |
| Original term | 84 months |
| Amortization term | not yet reported |
| Interest-only period | 84 months |
| Scheduled maturity | 2028-05-06 |
| Prepayment lockout end | 02-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $460,418 |
| Net operating income | $687,716 |
| Net cash flow | $682,221 |
| DSCR (net cash flow) | 4.22 |
| DSCR (net operating income) | 4.25 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |