Benchmark 2021-B31 Mortgage Trust: loan annex

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

← Benchmark 2021-B31 Mortgage Trust · CMBS market

Detail sections for the 35 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.

435 N Roxbury Drive

Property	435 N Roxbury Drive
Address	435 N Roxbury Drive; Beverly Hills, CA 90210
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	43,786
Year built	1958
Year last renovated	2020
Original balance	$23.2M
Current balance	$23.2M (September 2026)
Share of deal balance	1.6%
Interest rate at origination	2.90%
Current interest rate	2.90%
Origination date	10-22-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	07-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$55.4M	05-27-2021	MAI
Most recent reported	$55.4M	2021-05-27	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
G&J GROSS, INC.	5,142	05-31-2028
M. Goodman, MD, INC. ET AL.	4,827	12-31-2026
Brian E Dubow, MD	3,059	11-30-2027

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

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$898,206
Operating expenses	$411,823
Net operating income	$486,383
Net cash flow	$462,301
DSCR (net cash flow)	2.71
DSCR (net operating income)	2.85
Occupancy	92%
Servicer advances outstanding	$0

466 Broome Street

Property	466 Broome Street
Address	466 Broome Street; New York, NY 10012
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	25,600
Year built	1880
Year last renovated	2013
Original balance	$23.1M
Current balance	$23.1M (September 2026)
Share of deal balance	1.6%
Interest rate at origination	3.91%
Current interest rate	3.91%
Origination date	11-01-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$42.0M	10-07-2021	MAI
Most recent reported	$42.0M	2021-10-07	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Babka	5,500	12-31-2032
Cutters, Inc.	5,500	09-30-2029
Kinhouse Soho LLC	5,500	04-30-2031

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$3.4M
Operating expenses	$1.1M
Net operating income	$2.4M
Net cash flow	$2.2M
DSCR (net cash flow)	2.45
DSCR (net operating income)	2.58
Occupancy	100%
Servicer advances outstanding	$0

Intuitive Surgical Sunnyvale

Property	Intuitive Surgical Sunnyvale
Address	1388 Kifer Road; Sunnyvale, CA 94086
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	88,924
Year built	1999
Year last renovated	not yet reported
Original balance	$21.0M
Current balance	$21.0M (September 2026)
Share of deal balance	1.4%
Interest rate at origination	2.95%
Current interest rate	2.95%
Origination date	11-17-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$56.0M	09-15-2021	MAI
Most recent reported	$56.0M	2021-09-15	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Intuitive Surgical, Inc.	88,924	04-30-2027

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

459 Park Avenue South (and 4 more properties)

Property	459 Park Avenue South (and 4 more properties)
Address	459 Park Avenue South; 147 West 111th Street; 210 West 35th Street; 60 Pearl Street; 442-444 West 50th St; New York, NY (and 4 more) 10016
Property type	Multiple property types
Units, beds or keys	49
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 (September 2026)
Share of deal balance	1.4%
Interest rate at origination	3.67%
Current interest rate	3.67%
Origination date	11-17-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-06
Prepayment lockout end	10-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$33.0M	08-24-2021	not yet reported
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
PB 210 LLC	not yet reported	["10-31-2029", "02-28-2028", "05-31-2025"]
AZ Invest LLC	not yet reported	["12-31-2021", "06-30-2026"]
Chun Yan Fa	1,300	not yet reported

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.7M
Operating expenses	$1.2M
Net operating income	$1.5M
Net cash flow	$1.5M
DSCR (net cash flow)	1.90
DSCR (net operating income)	1.91
Occupancy	96%
Servicer advances outstanding	$0

Plaza La Cienega

Property	Plaza La Cienega
Address	1801-1835 La Cienega Boulevard; Los Angeles, CA 90035
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	307,198
Year built	1970
Year last renovated	2003
Original balance	$20.0M
Current balance	$20.0M (September 2026)
Share of deal balance	1.4%
Interest rate at origination	3.49%
Current interest rate	3.49%
Origination date	09-28-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-10-06
Prepayment lockout end	07-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$164.0M	06-16-2021	MAI
Most recent reported	$164.0M	2021-06-16	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Fitness International LLC	65,000	01-31-2037
Target Corporation	61,965	01-31-2036
Ross Dress For less, Inc	27,003	01-31-2030

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

Southlake Mall

Property	Southlake Mall
Address	1000 Southlake Circle; Morrow, GA 30260
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	419,001
Year built	1976
Year last renovated	1999
Original balance	$20.0M
Current balance	$20.0M (September 2026)
Share of deal balance	1.4%
Interest rate at origination	5.89%
Current interest rate	5.89%
Origination date	10-21-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	01-05-2024
Yield maintenance end	08-05-2031
Servicer	Midland Loan Services
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	$43.5M	05-11-2021	MAI
Most recent reported	$43.5M	2021-05-11	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
VXI ACQUISITION LLC	68,598	06-30-2029
Austin 5	23,138	06-30-2026
H & M	21,326	05-31-2027

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

Westward Ho

Property	Westward Ho
Address	12044 Royal Road; El Cajon, CA 92021
Property type	Manufactured housing
Units, beds or keys	131
Net rentable square feet	not yet reported
Year built	1962
Year last renovated	not yet reported
Original balance	$18.5M
Current balance	$18.5M (September 2026)
Share of deal balance	1.3%
Interest rate at origination	3.84%
Current interest rate	3.84%
Origination date	11-19-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-06
Prepayment lockout end	10-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$29.1M	09-24-2021	MAI
Most recent reported	$29.1M	2021-09-24	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.3M
Operating expenses	$764,412
Net operating income	$1.5M
Net cash flow	$1.5M
DSCR (net cash flow)	2.11
DSCR (net operating income)	2.12
Occupancy	100%
Servicer advances outstanding	$0

Greystone Lofts

Property	Greystone Lofts
Address	180 Waterman Avenue; North Providence, RI 02911
Property type	Multifamily
Units, beds or keys	150
Net rentable square feet	not yet reported
Year built	1900
Year last renovated	2006
Original balance	$18.2M
Current balance	$18.2M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	3.97%
Current interest rate	3.97%
Origination date	11-17-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-01
Prepayment lockout end	08-31-2031
Yield maintenance end	not yet reported
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

Basis	Amount	Date	Source (as filed)
At securitization	$28.1M	07-23-2021	MAI
Most recent reported	$28.1M	2021-07-23	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$3.4M
Operating expenses	$1.6M
Net operating income	$1.8M
Net cash flow	$1.8M
DSCR (net cash flow)	2.40
DSCR (net operating income)	2.45
Occupancy	92%
Servicer advances outstanding	$0

162-24 Jamaica Avenue (and 2 more properties)

Property	162-24 Jamaica Avenue (and 2 more properties)
Address	162-24 Jamaica Avenue; 401 Route 28; 2706 US Highway 22; Jamaica, NY (and 2 more) 11432
Property type	Multiple property types
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	$18.0M
Current balance	$18.0M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	3.32%
Current interest rate	3.32%
Origination date	11-18-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-06
Prepayment lockout end	10-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$31.1M	not yet reported	not yet reported
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
Guitar Center Stores, Inc.	not yet reported	["05-31-2028", "12-16-2028"]
Petco Animal Supplies Stores , INC Store #3835	not yet reported	06-01-2025
Vitamin Shoppe Industries	not yet reported	06-30-2024

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.6M
Operating expenses	$1.0M
Net operating income	$1.5M
Net cash flow	$1.5M
DSCR (net cash flow)	2.41
DSCR (net operating income)	2.53
Occupancy	92%
Servicer advances outstanding	$0

SLF Portfolio - Torrance (and 5 more properties)

Property	SLF Portfolio - Torrance (and 5 more properties)
Address	21815 Hawthorne Boulevard; 4370 New Bingham Highway; 60 Wooster Court; 370 Labeling Way; 275 West Loop Road; 12200 52nd Street NE; Torrance, CA (and 5 more) 90503
Property type	Multiple property types
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	2020
Original balance	$18.0M
Current balance	$18.0M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	3.91%
Current interest rate	3.91%
Origination date	11-01-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	08-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$29.0M	not yet reported	not yet reported
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI", "MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
Seiwa Market	not yet reported	["03-18-2036", "12-31-2026", "06-30-2030", "08-31-2036", "12-31-2031", "01-31-2026"]

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

223 Quaker Road

Property	223 Quaker Road
Address	223 Quaker Road; Pomona, NY 10970
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	136,259
Year built	1975
Year last renovated	2021
Original balance	$17.9M
Current balance	$17.9M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	3.48%
Current interest rate	3.48%
Origination date	11-08-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$27.5M	03-01-2022	MAI
Most recent reported	$27.5M	2022-03-01	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
ThyssenKrupp Supply	56,092	12-31-2030
LG Deals LLC, Joseph	42,026	09-30-2031
Consolidated Edison	23,370	03-31-2032

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.6M
Operating expenses	$877,429
Net operating income	$1.7M
Net cash flow	$1.6M
DSCR (net cash flow)	2.53
DSCR (net operating income)	2.68
Occupancy	100%
Servicer advances outstanding	$0

Junction 4121

Property	Junction 4121
Address	4121 Santa Monica Blvd; Los Angeles, CA 90029
Property type	Mixed use
Units, beds or keys	41
Net rentable square feet	not yet reported
Year built	2020
Year last renovated	not yet reported
Original balance	$17.6M
Current balance	$17.6M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	3.76%
Current interest rate	3.76%
Origination date	10-29-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	05-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$43.7M	07-29-2021	MAI
Most recent reported	$43.7M	2021-07-29	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Nowhere Silver Lake, L.L.C. (Inowsil )	12,170	11-30-2035
Exer Holding Company, L.L.C. (lexecom )	3,785	06-30-2031
3921 W. Sunset (LA), L.L.C.	not yet reported	03-31-2030

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

Audubon Crossing

Property	Audubon Crossing
Address	114 and 130 E. Blackhorse Pike; Audubon, NJ 08106
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	468,417
Year built	1961
Year last renovated	2008
Original balance	$19.0M
Current balance	$17.1M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	3.72%
Current interest rate	3.72%
Origination date	08-06-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-08-06
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

Basis	Amount	Date	Source (as filed)
At securitization	$68.5M	07-12-2021	MAI
Most recent reported	$68.5M	2021-07-12	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Wal-Mart Real Estate Business Trust	150,111	01-31-2027
Acme Markets, Inc. #34-2931	66,169	03-31-2030
Ross Dress For Less, Inc.	25,014	01-31-2028

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

PGA Tour Superstore (and 1 more properties)

Property	PGA Tour Superstore (and 1 more properties)
Address	450 Grossman Drive AKA PGA Individual Property; 1617 Cole Boulevard; Braintree, MA (and 1 more) 02184
Property type	Multiple property types
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	["2019", "2017"]
Original balance	$16.2M
Current balance	$16.2M (September 2026)
Share of deal balance	1.1%
Interest rate at origination	3.94%
Current interest rate	3.94%
Origination date	10-15-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$28.4M	not yet reported	not yet reported
Most recent reported	not yet reported	not yet reported	["MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
United States of America	not yet reported	["03-31-2027", "03-31-2027"]
Golf & Tennis Pro Shop, Inc	37,250	01-31-2029

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

Belcan Headquarters

Property	Belcan Headquarters
Address	10151 Carver Road; Blue Ash, OH 45242
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	135,413
Year built	2000
Year last renovated	2021
Original balance	$15.9M
Current balance	$15.9M (September 2026)
Share of deal balance	1.1%
Interest rate at origination	3.87%
Current interest rate	3.87%
Origination date	10-18-2021
Original term	84 months
Amortization term	not yet reported
Interest-only period	84 months
Scheduled maturity	2028-11-01
Prepayment lockout end	08-31-2028
Yield maintenance end	not yet reported
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

Basis	Amount	Date	Source (as filed)
At securitization	$26.5M	09-10-2021	MAI
Most recent reported	$26.5M	2021-09-10	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Belcan, LLC	127,608	04-30-2034
L.M. Kohn and Company	7,805	05-31-2028

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

87-10 Northern Boulevard

Property	87-10 Northern Boulevard
Address	87-02 thru 87-20 Northern Boulevard; Queens, NY 11372
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	53,257
Year built	2016
Year last renovated	not yet reported
Original balance	$15.1M
Current balance	$15.1M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	3.98%
Current interest rate	3.98%
Origination date	11-12-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-06
Prepayment lockout end	10-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$26.3M	08-12-2021	MAI
Most recent reported	$26.3M	2021-08-12	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
3306 Parking	15,000	09-30-2031
Children of America	12,500	06-30-2031
Denny's	4,400	04-30-2031

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.3M
Operating expenses	$1.1M
Net operating income	$1.2M
Net cash flow	$1.2M
DSCR (net cash flow)	1.93
DSCR (net operating income)	2.03
Occupancy	100%
Servicer advances outstanding	$0

Lake Drive Plaza

Property	Lake Drive Plaza
Address	915 Hardy Road; Vinton, VA 24179
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	163,312
Year built	1976
Year last renovated	1987
Original balance	$13.3M
Current balance	$13.3M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	3.18%
Current interest rate	3.18%
Origination date	11-09-2021
Original term	116 months
Amortization term	not yet reported
Interest-only period	116 months
Scheduled maturity	2031-08-06
Prepayment lockout end	05-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$20.6M	08-09-2021	MAI
Most recent reported	$20.6M	2021-08-09	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Kroger	82,580	08-31-2034
Tractor Supply	26,872	08-31-2031
Goodwill	18,000	10-31-2034

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.0M
Operating expenses	$552,407
Net operating income	$1.4M
Net cash flow	$1.4M
DSCR (net cash flow)	3.22
DSCR (net operating income)	3.36
Occupancy	99%
Servicer advances outstanding	$0

901 Corporate

Property	901 Corporate
Address	901 Corporate Center Drive; Pomona, CA 91768
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	96,365
Year built	1989
Year last renovated	2020
Original balance	$12.8M
Current balance	$12.8M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	3.10%
Current interest rate	3.10%
Origination date	10-27-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	07-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$28.1M	09-10-2021	MAI
Most recent reported	$28.1M	2021-09-10	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
LERETA, LLC	96,365	12-31-2029

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.7M
Operating expenses	$623,873
Net operating income	$2.0M
Net cash flow	$1.9M
DSCR (net cash flow)	4.74
DSCR (net operating income)	5.07
Occupancy	100%
Servicer advances outstanding	$0

Home Depot Nanuet

Property	Home Depot Nanuet
Address	44 Hutton Avenue; Nanuet, NY 10954
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	134,005
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$12.0M
Current balance	$12.0M (September 2026)
Share of deal balance	0.8%
Interest rate at origination	3.99%
Current interest rate	3.99%
Origination date	11-19-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-01
Prepayment lockout end	09-30-2031
Yield maintenance end	not yet reported
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

Basis	Amount	Date	Source (as filed)
At securitization	$19.4M	10-22-2021	MAI
Most recent reported	$19.4M	2021-10-22	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Home Depot	117,844	01-01-2030

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

FedEx Topeka

Property	FedEx Topeka
Address	5116 SW Wenger Street; Topeka, KS 66609
Property type	Warehouse
Units, beds or keys	not yet reported
Net rentable square feet	27,077
Year built	2020
Year last renovated	not yet reported
Original balance	$9.8M
Current balance	$9.8M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	3.89%
Current interest rate	3.89%
Origination date	10-27-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	12-05-2023
Yield maintenance end	08-05-2031
Servicer	Midland Loan Services
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	$16.4M	09-16-2021	MAI
Most recent reported	$16.4M	2021-09-16	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Fed Ex Freight	27,077	09-30-2035

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$819,299
Operating expenses	$64,172
Net operating income	$755,127
Net cash flow	$752,419
DSCR (net cash flow)	1.94
DSCR (net operating income)	1.95
Occupancy	100%
Servicer advances outstanding	$0

8900 South Congress

Property	8900 South Congress
Address	8900 South Congress; Austin, TX 78745
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	47,047
Year built	2020
Year last renovated	not yet reported
Original balance	$10.5M
Current balance	$9.6M (September 2026)
Share of deal balance	0.6%
Interest rate at origination	3.84%
Current interest rate	3.84%
Origination date	11-19-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-12-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$16.0M	04-15-2022	MAI
Most recent reported	$16.0M	2022-04-15	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Gold's Gym	32,061	01-31-2035
RAJ Deli, LLC	2,499	05-31-2031
BBVA USA	2,486	07-31-2031

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.7M
Operating expenses	$515,686
Net operating income	$1.2M
Net cash flow	$1.1M
DSCR (net cash flow)	1.93
DSCR (net operating income)	2.04
Occupancy	100%
Servicer advances outstanding	$0

Fresenius Industrial

Property	Fresenius Industrial
Address	750 N. Lallendorf Road; Oregon, OH 43616
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	764,638
Year built	2004
Year last renovated	not yet reported
Original balance	$8.4M
Current balance	$8.4M (September 2026)
Share of deal balance	0.6%
Interest rate at origination	3.97%
Current interest rate	3.97%
Origination date	10-12-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$13.9M	08-18-2021	MAI
Most recent reported	$13.9M	2021-08-18	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Fresenius USA Manufacturing	764,638	12-31-2032

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$792,728
Operating expenses	$16,930
Net operating income	$775,799
Net cash flow	$740,287
DSCR (net cash flow)	2.19
DSCR (net operating income)	2.30
Occupancy	100%
Servicer advances outstanding	$0

Brookside Industrial

Property	Brookside Industrial
Address	1761 N. Sherman Drive; Indianapolis, IN 46218
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	305,308
Year built	1938
Year last renovated	not yet reported
Original balance	$8.2M
Current balance	$8.2M (September 2026)
Share of deal balance	0.6%
Interest rate at origination	3.31%
Current interest rate	3.31%
Origination date	11-09-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$15.4M	09-10-2021	MAI
Most recent reported	$15.4M	2021-09-10	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Purposeful Design, LLC	27,657	12-31-2027
Indianapools Public schools	27,289	03-31-2027
ClosetPro, LLC d/b/a California Closets	24,968	02-28-2029

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.1M
Operating expenses	$491,517
Net operating income	$1.6M
Net cash flow	$1.4M
DSCR (net cash flow)	5.26
DSCR (net operating income)	5.84
Occupancy	91%
Servicer advances outstanding	$0

560 Village Boulevard

Property	560 Village Boulevard
Address	560 Village Boulevard; West Palm Beach, FL 33409
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	62,032
Year built	1989
Year last renovated	2020
Original balance	$7.5M
Current balance	$7.5M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	3.35%
Current interest rate	3.35%
Origination date	10-21-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	08-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$13.9M	09-09-2021	MAI
Most recent reported	$13.9M	2021-09-09	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Viamar Health Institutes of the Palm Beaches, LLC	14,171	02-28-2027
J.M.B. Sales, LLC d/b/a: USHEALTH Advisors	12,895	05-31-2027
E-Suites LLC	9,000	12-31-2030

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

1320 South University Avenue (and 1 more properties)

Property	1320 South University Avenue (and 1 more properties)
Address	1320 South University Ave; 511, 513 & 515 E Hoover Ave; Ann Arbor, MI (and 1 more) 48104
Property type	Multifamily
Units, beds or keys	["54", "18"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$7.0M
Current balance	$7.0M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	3.65%
Current interest rate	3.65%
Origination date	11-16-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-01
Prepayment lockout end	12-31-2023
Yield maintenance end	08-31-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$11.9M	10-07-2021	not yet reported
Most recent reported	not yet reported	not yet reported	["MAI", "MAI"]

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.5M
Operating expenses	$470,246
Net operating income	$992,979
Net cash flow	$976,779
DSCR (net cash flow)	3.77
DSCR (net operating income)	3.83
Occupancy	100%
Servicer advances outstanding	$0

678 Scotland (and 1 more properties)

Property	678 Scotland (and 1 more properties)
Address	678 Scotland Road; 259 Reynolds Terrace; Orange, NJ (and 1 more) 07050
Property type	Multifamily
Units, beds or keys	["32", "29"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	["2020", "2020"]
Original balance	$7.0M
Current balance	$7.0M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	3.71%
Current interest rate	3.71%
Origination date	10-29-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	05-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$10.6M	09-21-2021	not yet reported
Most recent reported	not yet reported	not yet reported	["MAI", "MAI"]

Latest financials

Financial period end (latest)	["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

7670 Woodway

Property	7670 Woodway
Address	7670 Woodway; Houston, TX 77063
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	70,689
Year built	1980
Year last renovated	2007
Original balance	$7.3M
Current balance	$6.8M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	3.90%
Current interest rate	3.90%
Origination date	11-12-2021
Original term	120 months
Amortization term	360 months
Interest-only period	12 months
Scheduled maturity	2031-12-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$10.4M	09-21-2021	MAI
Most recent reported	$10.4M	2021-09-21	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Medistar Corp.	13,710	02-28-2026
Eikon-X, LLC I	7,153	12-31-2026
Academic Independence, LLC	6,777	10-31-2029

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

Storage Express Waverly (and 6 more properties)

Property	Storage Express Waverly (and 6 more properties)
Address	4381 US-70 W; 5224 Nashville Highway; 1210 Mill Street; 123 Joe Avenue; 1151 N Main Street; 2210 N Main St; 359 Mattoxtown Road; Waverly, TN (and 6 more) 37185
Property type	Self storage
Units, beds or keys	["162", "114", "88", "116", "125", "111", "50"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$6.7M
Current balance	$6.7M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	3.51%
Current interest rate	3.51%
Origination date	11-12-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$10.7M	10-13-2021	not yet reported
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"]

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

145 Saw Mill Road

Property	145 Saw Mill Road
Address	145 Saw Mill River Road; Yonkers, NY 10701
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	99,335
Year built	1945
Year last renovated	not yet reported
Original balance	$6.6M
Current balance	$6.4M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	3.58%
Current interest rate	3.58%
Origination date	11-09-2021
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2031-12-06
Prepayment lockout end	08-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$11.1M	10-04-2021	MAI
Most recent reported	$11.1M	2021-10-04	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Beyond Customes Inc.	13,332	02-28-2027
Smooth Sportswear	12,586	11-30-2027
SBZ Events, Inc.	10,208	05-31-2029

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

Springfield Plaza

Property	Springfield Plaza
Address	2 Chester Road; Springfield, VT 05156
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	163,620
Year built	1955
Year last renovated	not yet reported
Original balance	$6.5M
Current balance	$5.9M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	3.60%
Current interest rate	3.60%
Origination date	10-27-2021
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2031-11-06
Prepayment lockout end	07-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$11.7M	08-27-2021	MAI
Most recent reported	$11.7M	2021-08-27	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Shaw's Supermarkets	43,600	02-28-2029
OLLIE'S BARGAIN	28,919	06-30-2031
Great Northern Liquidat	15,540	07-31-2029

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

Willow Tree Apartments

Property	Willow Tree Apartments
Address	22262 and 22266 Civic Center Drive; Southfield, MI 48033
Property type	Multifamily
Units, beds or keys	78
Net rentable square feet	not yet reported
Year built	1978
Year last renovated	not yet reported
Original balance	$5.7M
Current balance	$5.7M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	3.73%
Current interest rate	3.73%
Origination date	11-17-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-06
Prepayment lockout end	10-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$8.9M	09-29-2021	MAI
Most recent reported	$8.9M	2021-09-29	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.3M
Operating expenses	$770,057
Net operating income	$571,591
Net cash flow	$544,291
DSCR (net cash flow)	2.52
DSCR (net operating income)	2.65
Occupancy	94%
Servicer advances outstanding	$0

233 Jackson Street

Property	233 Jackson Street
Address	233 Jackson Street; Brooklyn, NY 11211
Property type	Multifamily
Units, beds or keys	6
Net rentable square feet	3,800
Year built	1910
Year last renovated	2021
Original balance	$4.0M
Current balance	$4.0M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	3.64%
Current interest rate	3.64%
Origination date	11-17-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-12-06
Prepayment lockout end	10-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$6.2M	10-05-2021	MAI
Most recent reported	$6.2M	2021-10-05	MAI

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

Fresenius Medical Center Melbourne

Property	Fresenius Medical Center Melbourne
Address	1355 Palm Bay Road; Melbourne, FL 32905
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	10,392
Year built	2017
Year last renovated	not yet reported
Original balance	$3.6M
Current balance	$3.6M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	3.98%
Current interest rate	3.98%
Origination date	10-22-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$6.8M	07-29-2021	MAI
Most recent reported	$6.8M	2021-07-29	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Fresenius Medical CE	10,392	12-31-2031

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$388,961
Operating expenses	$59,193
Net operating income	$329,768
Net cash flow	$322,459
DSCR (net cash flow)	2.22
DSCR (net operating income)	2.27
Occupancy	100%
Servicer advances outstanding	$0

1048 Manzanita

Property	1048 Manzanita
Address	1048-1050 Manzanita St; Los Angeles, CA 90029
Property type	Multifamily
Units, beds or keys	9
Net rentable square feet	not yet reported
Year built	2020
Year last renovated	not yet reported
Original balance	$2.4M
Current balance	$2.4M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	4.10%
Current interest rate	4.10%
Origination date	10-29-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	05-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$8.7M	07-15-2021	MAI
Most recent reported	$8.7M	2021-07-15	MAI

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

CVS Newnan

Property	CVS Newnan
Address	239 Temple Avenue; Newnan, GA 30263
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	10,125
Year built	1998
Year last renovated	not yet reported
Original balance	$1.6M
Current balance	$1.6M (September 2026)
Share of deal balance	0.1%
Interest rate at origination	4.43%
Current interest rate	4.43%
Origination date	10-26-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2031-11-06
Prepayment lockout end	09-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$3.1M	09-22-2021	MAI
Most recent reported	$3.1M	2021-09-22	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
CVS	10,125	07-31-2036

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$149,594
Operating expenses	not yet reported
Net operating income	$149,594
Net cash flow	$145,241
DSCR (net cash flow)	2.02
DSCR (net operating income)	2.08
Occupancy	100%
Servicer advances outstanding	$0