Loan detail for Benchmark 2022-B32 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← Benchmark 2022-B32 Mortgage Trust · CMBS market
Detail sections for the 39 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.
Nyberg Portfolio - Rivers (and 1 more properties)
| Property | Nyberg Portfolio - Rivers (and 1 more properties) |
| Address | 7663 Southwest Nyberg Street; 7029 Southwest Nyberg Street; Portland, OR (and 1 more) 97062 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $23.9M |
| Current balance | $23.9M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 3.64% |
| Current interest rate | 3.64% |
| Origination date | 11-19-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-05 |
| Prepayment lockout end | 01-04-2024 |
| Yield maintenance end | 09-04-2031 |
| Servicer | Midland |
| 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: 14.6%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | ["06-30-2026", "06-30-2026"] |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
2314-2418 Sybrandt Road (and 3 more properties)
| Property | 2314-2418 Sybrandt Road (and 3 more properties) |
| Address | 2314-2418 Sybrandt Road; 110 Sara Lee Road; 1528 South Hayford Road; 105 Ashland Avenue; Traverse City, MI (and 3 more) 49684 |
| 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 | ["2018", "1999", "2011"] |
| Original balance | $23.1M |
| Current balance | $23.1M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.85% |
| Current interest rate | 3.85% |
| 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 | 12-05-2023 |
| Yield maintenance end | 07-05-2031 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 333.8%.
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 |
ABB Office
| Property | ABB Office |
| Address | 23000 Harvard Road; Highland Hills, OH 44122 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 35,430 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $22.3M |
| Current balance | $22.3M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.42% |
| Current interest rate | 3.42% |
| Origination date | 12-09-2021 |
| Original term | 96 months |
| Amortization term | not yet reported |
| Interest-only period | 96 months |
| Scheduled maturity | 2030-01-06 |
| Prepayment lockout end | 10-05-2029 |
| 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 | $2.2M |
| Operating expenses | $7,223 |
| Net operating income | $2.2M |
| Net cash flow | $2.1M |
| DSCR (net cash flow) | 2.75 |
| DSCR (net operating income) | 2.78 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Pavilion at North Haven
| Property | Pavilion at North Haven |
| Address | 100-220 Universal Drive N.; North Haven, CT 06473 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 147,954 |
| Year built | 2004 |
| Year last renovated | not yet reported |
| Original balance | $23.5M |
| Current balance | $21.4M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 3.82% |
| Current interest rate | 3.82% |
| Origination date | 12-09-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-01-06 |
| 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
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $3.5M |
| Operating expenses | $1.0M |
| Net operating income | $2.5M |
| Net cash flow | $2.3M |
| DSCR (net cash flow) | 1.78 |
| DSCR (net operating income) | 1.91 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
Value Store It Self Storage Miami
| Property | Value Store It Self Storage Miami |
| Address | 9101 & 9401 Northwest 7th Avenue; Miami, FL 33150 |
| Property type | Self storage |
| Units, beds or keys | 921 |
| Net rentable square feet | 75,891 |
| Year built | 1969 |
| Year last renovated | 2014 |
| Original balance | $18.3M |
| Current balance | $18.3M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.53% |
| Current interest rate | 3.53% |
| Origination date | 12-07-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| 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
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 |
Courtyard Alpharetta-Avalon
| Property | Courtyard Alpharetta-Avalon |
| Address | 11700 Amberpark Drive; Alpharetta, GA 30009 |
| Property type | Lodging |
| Units, beds or keys | 115 |
| Net rentable square feet | not yet reported |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $18.0M |
| Current balance | $18.0M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 4.05% |
| Current interest rate | 4.05% |
| Origination date | 11-22-2021 |
| 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 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%.
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 |
Ocotillo Plaza
| Property | Ocotillo Plaza |
| Address | 2820-2860 South Alma School Road; Chandler, AZ 85286 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 116,932 |
| Year built | 1986 |
| Year last renovated | not yet reported |
| Original balance | $17.0M |
| Current balance | $15.5M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 3.70% |
| Current interest rate | 3.70% |
| Origination date | 12-29-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-01-06 |
| 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
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 | $2.7M |
| Operating expenses | $740,901 |
| Net operating income | $2.0M |
| Net cash flow | $1.9M |
| DSCR (net cash flow) | 1.98 |
| DSCR (net operating income) | 2.08 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
Ideal Storage - Lori Lane (and 4 more properties)
| Property | Ideal Storage - Lori Lane (and 4 more properties) |
| Address | 80 Lori Ln; 260 Ziegler Road; 1450 Snydertown rd.; 2070 N Old Trail; 97 Westwood Rd.; Selinsgrove, PA (and 4 more) 17870 |
| Property type | Self storage |
| Units, beds or keys | 315 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $13.1M |
| Current balance | $13.1M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.58% |
| Current interest rate | 3.58% |
| Origination date | 12-08-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| 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
Change from securitization to the most recent reported valuation: 39.8%.
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 |
Raleigh GSA
| Property | Raleigh GSA |
| Address | 3315 Poole Road; Raleigh, NC 27610 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 46,697 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $12.9M |
| Current balance | $12.9M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.71% |
| Current interest rate | 3.71% |
| Origination date | 12-14-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| 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
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 |
Sinking Spring (and 1 more properties)
| Property | Sinking Spring (and 1 more properties) |
| Address | 830 Mountain Home Road and 1500-02 Frush Valley Road; 123 Industrial Park Road; Sinking Spring, Reading, PA (and 1 more) 19608 |
| Property type | Self storage |
| Units, beds or keys | ["1171", "461"] |
| Net rentable square feet | not yet reported |
| 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 | 0.7% |
| Interest rate at origination | 3.58% |
| Current interest rate | 3.58% |
| Origination date | 12-08-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| 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
Change from securitization to the most recent reported valuation: 29.1%.
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 |
Cedar Business Center (and 1 more properties)
| Property | Cedar Business Center (and 1 more properties) |
| Address | 8100 Old Cedar Ave S; 4801 W 81st St; Bloomington, MN (and 1 more) 55425 |
| 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 | $11.2M |
| Current balance | $10.9M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.45% |
| Current interest rate | 3.45% |
| Origination date | 12-22-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2032-01-06 |
| 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
Change from securitization to the most recent reported valuation: 34.8%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $519,679 |
| Operating expenses | $272,780 |
| Net operating income | $246,899 |
| Net cash flow | $231,092 |
| DSCR (net cash flow) | 1.53 |
| DSCR (net operating income) | 1.64 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Hillside Apartments
| Property | Hillside Apartments |
| Address | 111 Hillside Drive; Independence, MO 64050 |
| Property type | Multifamily |
| Units, beds or keys | 108 |
| Net rentable square feet | not yet reported |
| Year built | 1972 |
| Year last renovated | 2020 |
| Original balance | $9.5M |
| Current balance | $9.1M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.15% |
| Current interest rate | 4.15% |
| Origination date | 06-23-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-07-06 |
| Prepayment lockout end | 04-05-2031 |
| 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
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 | $281,656 |
| Net operating income | $909,132 |
| Net cash flow | $886,020 |
| DSCR (net cash flow) | 1.60 |
| DSCR (net operating income) | 1.64 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
La Perla Apartments
| Property | La Perla Apartments |
| Address | 3287 Tara Court East; Indianapolis, IN 46224 |
| Property type | Multifamily |
| Units, beds or keys | 228 |
| Net rentable square feet | not yet reported |
| Year built | 1964 |
| Year last renovated | not yet reported |
| Original balance | $9.5M |
| Current balance | $9.1M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.75% |
| Current interest rate | 3.75% |
| Origination date | 07-01-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-07-06 |
| 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
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 09-30-2023 |
| Revenue | $2.5M |
| Operating expenses | $1.7M |
| Net operating income | $817,570 |
| Net cash flow | $741,570 |
| DSCR (net cash flow) | 1.05 |
| DSCR (net operating income) | 1.16 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
3915 W 14th Ave
| Property | 3915 W 14th Ave |
| Address | 3915 W 14th Avenue; Brooklyn, NY 11218 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 24,035 |
| Year built | 1920 |
| Year last renovated | 2020 |
| Original balance | $9.0M |
| Current balance | $9.0M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.94% |
| Current interest rate | 3.94% |
| Origination date | 06-21-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-07-06 |
| Prepayment lockout end | 04-05-2031 |
| 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) | 06-30-2023 |
| Revenue | $660,081 |
| Operating expenses | $168,448 |
| Net operating income | $491,633 |
| Net cash flow | $483,889 |
| DSCR (net cash flow) | 1.35 |
| DSCR (net operating income) | 1.37 |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
2102 Avenue Z
| Property | 2102 Avenue Z |
| Address | 2102 Avenue Z; Brooklyn, NY 11235 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 20,813 |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $8.8M |
| Current balance | $8.8M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.75% |
| Current interest rate | 3.75% |
| Origination date | 06-21-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-07-06 |
| 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
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) | 06-30-2023 |
| Revenue | $848,830 |
| Operating expenses | $121,077 |
| Net operating income | $727,753 |
| Net cash flow | $694,474 |
| DSCR (net cash flow) | 2.09 |
| DSCR (net operating income) | 2.19 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Publix Enterprise
| Property | Publix Enterprise |
| Address | 847 Boll Weevil Circle; Enterprise, AL 36330 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 61,000 |
| Year built | 2012 |
| Year last renovated | not yet reported |
| Original balance | $9.1M |
| Current balance | $8.7M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.90% |
| Current interest rate | 3.90% |
| Origination date | 06-28-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-07-06 |
| 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) | 06-30-2023 |
| Revenue | $2.0M |
| Operating expenses | $496,845 |
| Net operating income | $1.5M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 1.48 |
| DSCR (net operating income) | 1.48 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Turner Farms Self Storage
| Property | Turner Farms Self Storage |
| Address | 3620 Wakefield Lane 3620 Benson Road; Garner, NC 27529 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 109,500 |
| Year built | 1999 |
| Year last renovated | 2018 |
| Original balance | $9.0M |
| Current balance | $8.6M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.35% |
| Current interest rate | 3.35% |
| Origination date | 07-19-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| 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 | DBR Investments Co. Limited |
| 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) | 09-30-2023 |
| Revenue | $1.5M |
| Operating expenses | $446,313 |
| Net operating income | $1.0M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 2.18 |
| DSCR (net operating income) | 2.20 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Brickstone Villas
| Property | Brickstone Villas |
| Address | 2812 Lake Road 2802 Tucker Drive; Killeen, TX 76543 |
| Property type | Multifamily |
| Units, beds or keys | 222 |
| Net rentable square feet | not yet reported |
| Year built | 1976 |
| Year last renovated | not yet reported |
| Original balance | $8.3M |
| Current balance | $8.3M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.14% |
| Current interest rate | 4.14% |
| Origination date | 12-10-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Matured balloon, non-performing |
| 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 | $29,650 |
Townplace Suites
| Property | Townplace Suites |
| Address | 160 Bernham Drive NW; Cleveland, TN 37312 |
| Property type | Lodging |
| Units, beds or keys | 88 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $8.5M |
| Current balance | $8.3M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.65% |
| Current interest rate | 4.65% |
| Origination date | 06-30-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2031-07-06 |
| Prepayment lockout end | 04-05-2031 |
| 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
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 09-30-2023 |
| Revenue | $3.2M |
| Operating expenses | $2.0M |
| Net operating income | $1.2M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 2.05 |
| DSCR (net operating income) | 2.29 |
| Occupancy | 80% |
| Servicer advances outstanding | $0 |
Bankwell HQ
| Property | Bankwell HQ |
| Address | 258 Elm Street; New Canaan, CT 06840 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 29,500 |
| Year built | 1983 |
| Year last renovated | 2021 |
| Original balance | $8.2M |
| Current balance | $8.2M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.74% |
| Current interest rate | 3.74% |
| Origination date | 01-05-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| 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
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.4M |
| Operating expenses | $335,229 |
| Net operating income | $1.0M |
| Net cash flow | $986,130 |
| DSCR (net cash flow) | 3.17 |
| DSCR (net operating income) | 3.34 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
8 E 18th St (and 1 more properties)
| Property | 8 E 18th St (and 1 more properties) |
| Address | 8 East 18th Street; 310 5th Avenue; New York, NY (and 1 more) 10003 |
| Property type | Mixed use |
| 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 | $8.1M |
| Current balance | $8.1M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.87% |
| Current interest rate | 3.87% |
| Origination date | 01-06-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 12-05-2031 |
| 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: 16.8%.
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 |
45 Crossways Park Drive
| Property | 45 Crossways Park Drive |
| Address | 45 Crossways Park Drive; Woodbury, NY 11797 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 35,011 |
| Year built | 1966 |
| Year last renovated | 1997 |
| Original balance | $8.0M |
| Current balance | $8.0M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.78% |
| Current interest rate | 3.78% |
| Origination date | 06-24-2021 |
| Original term | 84 months |
| Amortization term | not yet reported |
| Interest-only period | 84 months |
| Scheduled maturity | 2028-07-06 |
| 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
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) | 09-30-2023 |
| Revenue | $1.1M |
| Operating expenses | $512,470 |
| Net operating income | $590,116 |
| Net cash flow | $580,410 |
| DSCR (net cash flow) | 1.89 |
| DSCR (net operating income) | 1.92 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Metro Place
| Property | Metro Place |
| Address | 400 Metro Place N; Dublin, OH 43017 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 93,672 |
| Year built | 1986 |
| Year last renovated | not yet reported |
| Original balance | $8.2M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 4.34% |
| Current interest rate | 4.34% |
| Origination date | 12-29-2021 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-01-06 |
| Prepayment lockout end | 09-05-2026 |
| 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) | 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 |
WoodSpring Suites - McDonough
| Property | WoodSpring Suites - McDonough |
| Address | 625 Industrial Blvd; McDonough, GA 30253 |
| Property type | Lodging |
| Units, beds or keys | 123 |
| Net rentable square feet | not yet reported |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $7.4M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 5.13% |
| Current interest rate | 5.13% |
| Origination date | 12-29-2021 |
| Original term | 84 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 09-05-2028 |
| 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) | 03-31-2026 |
| Revenue | $644,875 |
| Operating expenses | $474,899 |
| Net operating income | $169,976 |
| Net cash flow | $144,181 |
| DSCR (net cash flow) | 1.10 |
| DSCR (net operating income) | 1.30 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
80 NE 40th Street
| Property | 80 NE 40th Street |
| Address | 80 NE 40th Street; Miami, FL 33137 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 6,427 |
| Year built | 1955 |
| Year last renovated | 2019 |
| Original balance | $7.5M |
| Current balance | $7.2M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.80% |
| Current interest rate | 3.80% |
| Origination date | 07-20-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-08-01 |
| Prepayment lockout end | 01-31-2031 |
| 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
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) | 09-30-2023 |
| Revenue | $931,695 |
| Operating expenses | $183,876 |
| Net operating income | $747,820 |
| Net cash flow | $741,302 |
| DSCR (net cash flow) | 1.77 |
| DSCR (net operating income) | 1.78 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
5517 Broadway
| Property | 5517 Broadway |
| Address | 5517 Broadway; Bronx, NY 10463 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 11,126 |
| Year built | 1952 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $7.0M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.45% |
| Current interest rate | 3.45% |
| Origination date | 07-09-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 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 | 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) | 09-30-2023 |
| Revenue | $688,665 |
| Operating expenses | $173,490 |
| Net operating income | $515,174 |
| Net cash flow | $490,618 |
| DSCR (net cash flow) | 2.00 |
| DSCR (net operating income) | 2.10 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
2374-2386 Grand Concourse
| Property | 2374-2386 Grand Concourse |
| Address | 2374-2386 Grand Concourse; Bronx, NY 10458 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 20,420 |
| Year built | 1924 |
| Year last renovated | 2014 |
| Original balance | $6.8M |
| Current balance | $6.8M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.61% |
| Current interest rate | 3.61% |
| Origination date | 01-06-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 11-05-2031 |
| 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 | $1.2M |
| Operating expenses | $403,269 |
| Net operating income | $761,969 |
| Net cash flow | $717,753 |
| DSCR (net cash flow) | 2.87 |
| DSCR (net operating income) | 3.05 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Home2 Suites - Columbia SC
| Property | Home2 Suites - Columbia SC |
| Address | 7340 Garners Ferry Road; Columbia, SC 29209 |
| Property type | Lodging |
| Units, beds or keys | 91 |
| Net rentable square feet | not yet reported |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $6.7M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.51% |
| Current interest rate | 3.51% |
| Origination date | 06-29-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-07-06 |
| 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) | 09-30-2023 |
| Revenue | $4.1M |
| Operating expenses | $2.4M |
| Net operating income | $1.7M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 3.95 |
| DSCR (net operating income) | 4.38 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
CityLine TN (and 1 more properties)
| Property | CityLine TN (and 1 more properties) |
| Address | 1385 S. Jefferson Avenue 71, 81, & 91 Wesley Drive; 11990 Old Wellborn Road; Cookeville, TN (and 1 more) 38506 |
| Property type | Self storage |
| Units, beds or keys | ["450", "237"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2018 |
| Original balance | $6.5M |
| Current balance | $6.5M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.72% |
| Current interest rate | 3.72% |
| Origination date | 06-23-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2031-07-06 |
| 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
Latest financials
| Financial period end (latest) | ["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 |
Buckner Pointe Apartments
| Property | Buckner Pointe Apartments |
| Address | 4705,4707,4709,4711 West Highway 146; Buckner, KY 40010 |
| Property type | Multifamily |
| Units, beds or keys | 64 |
| Net rentable square feet | not yet reported |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $6.1M |
| Current balance | $6.1M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.50% |
| Current interest rate | 3.50% |
| Origination date | 06-23-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-07-06 |
| 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) | 09-30-2023 |
| Revenue | $965,746 |
| Operating expenses | $461,075 |
| Net operating income | $504,671 |
| Net cash flow | $488,671 |
| DSCR (net cash flow) | 2.24 |
| DSCR (net operating income) | 2.32 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Shoppes at Stonebrook
| Property | Shoppes at Stonebrook |
| Address | 1667 Ooltewah Ringgold Rd; Ooltewah, TN 37363 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 57,625 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $6.2M |
| Current balance | $5.9M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.36% |
| Current interest rate | 3.36% |
| Origination date | 06-03-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| 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) | 06-30-2023 |
| Revenue | $1.8M |
| Operating expenses | $522,647 |
| Net operating income | $1.3M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 1.96 |
| DSCR (net operating income) | 1.96 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
5701 W. Dickman Rd. (and 1 more properties)
| Property | 5701 W. Dickman Rd. (and 1 more properties) |
| Address | 5701 W. Dickman Rd.; 229 W. Creek Road; Battle Creek, MI (and 1 more) 49037 |
| 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 | ["2020", "2007"] |
| Original balance | $6.1M |
| Current balance | $5.6M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 3.80% |
| Current interest rate | 3.80% |
| Origination date | 01-04-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 07-05-2031 |
| 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: 103.2%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $187,926 |
| Operating expenses | $42,101 |
| Net operating income | $145,825 |
| Net cash flow | $134,301 |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.71 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
2679 Redondo
| Property | 2679 Redondo |
| Address | 2679 Redondo Avenue; Long Beach, CA 90806 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 13,564 |
| Year built | 1960 |
| Year last renovated | not yet reported |
| Original balance | $5.1M |
| Current balance | $5.1M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.75% |
| Current interest rate | 3.75% |
| Origination date | 07-20-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 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 | 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) | 06-30-2023 |
| Revenue | $573,558 |
| Operating expenses | $96,594 |
| Net operating income | $476,964 |
| Net cash flow | $457,351 |
| DSCR (net cash flow) | 2.36 |
| DSCR (net operating income) | 2.46 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CIC Gilbert
| Property | CIC Gilbert |
| Address | 838 West Elliot Road; Gilbert, AZ 85233 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 15,286 |
| Year built | 2000 |
| Year last renovated | 2021 |
| Original balance | $5.0M |
| Current balance | $5.0M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.62% |
| Current interest rate | 3.62% |
| Origination date | 07-14-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2031-08-06 |
| Prepayment lockout end | 06-05-2031 |
| 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) | 09-30-2023 |
| Revenue | $583,595 |
| Operating expenses | $31,830 |
| Net operating income | $551,765 |
| Net cash flow | $548,634 |
| DSCR (net cash flow) | 2.97 |
| DSCR (net operating income) | 2.99 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Vallen Distribution Center
| Property | Vallen Distribution Center |
| Address | 12717 Ann Street; Santa Fe Springs, CA 90670 |
| Property type | Warehouse |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 56,481 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.68% |
| Current interest rate | 3.68% |
| Origination date | 07-20-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2031-08-06 |
| Prepayment lockout end | 06-05-2031 |
| 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) | 09-30-2023 |
| Revenue | $644,919 |
| Operating expenses | $354,239 |
| Net operating income | $290,681 |
| Net cash flow | $251,415 |
| DSCR (net cash flow) | 1.35 |
| DSCR (net operating income) | 1.56 |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
The Lofts of Conroe (and 1 more properties)
| Property | The Lofts of Conroe (and 1 more properties) |
| Address | 701 & 715 N. Frazier Street; 909-913 West Lewis Street; Conroe, TX (and 1 more) 77301 |
| Property type | Multifamily |
| Units, beds or keys | ["30", "6"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $4.6M |
| Current balance | $4.6M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.20% |
| Current interest rate | 4.20% |
| Origination date | 06-04-2021 |
| 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 | DBR Investments Co. Limited |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2023 |
| Revenue | $551,053 |
| Operating expenses | $278,666 |
| Net operating income | $272,388 |
| Net cash flow | $264,702 |
| DSCR (net cash flow) | 1.36 |
| DSCR (net operating income) | 1.40 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
4138 Broadway
| Property | 4138 Broadway |
| Address | 4138 Broadway; New York, NY 10033 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 5,458 |
| Year built | 1927 |
| Year last renovated | not yet reported |
| Original balance | $4.0M |
| Current balance | $4.0M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.45% |
| Current interest rate | 3.45% |
| Origination date | 07-09-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 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 | 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 |
Fairway at Fianna Hills
| Property | Fairway at Fianna Hills |
| Address | 2100 Brooken Hill Drive; Fort Smith, AR 72908 |
| Property type | Multifamily |
| Units, beds or keys | 77 |
| Net rentable square feet | not yet reported |
| Year built | 1978 |
| Year last renovated | not yet reported |
| Original balance | $3.4M |
| Current balance | $3.3M (December 2023) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.63% |
| Current interest rate | 3.63% |
| Origination date | 06-01-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 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 | DBR Investments Co. Limited |
| 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) | 06-30-2023 |
| Revenue | $720,817 |
| Operating expenses | $442,430 |
| Net operating income | $278,387 |
| Net cash flow | $255,749 |
| DSCR (net cash flow) | 2.07 |
| DSCR (net operating income) | 2.25 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
192 Stuyvesant Ave
| Property | 192 Stuyvesant Ave |
| Address | 192 Stuyvesant Ave; Brooklyn, NY 11221 |
| Property type | Multifamily |
| Units, beds or keys | 8 |
| Net rentable square feet | 7,907 |
| Year built | 2015 |
| Year last renovated | not yet reported |
| Original balance | $2.3M |
| Current balance | $2.3M (September 2026) |
| Share of deal balance | 0.1% |
| Interest rate at origination | 3.75% |
| Current interest rate | 3.75% |
| Origination date | 12-02-2021 |
| 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
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 |