Benchmark 2022-B33 Mortgage Trust: loan annex

Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13

← Benchmark 2022-B33 Mortgage Trust · CMBS market

Detail sections for the 29 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.

Park Place Shopping Center

Property	Park Place Shopping Center
Address	17501 & 17585 Southcenter Parkway; Tukwila, WA 98188
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	153,454
Year built	1996
Year last renovated	not yet reported
Original balance	$23.4M
Current balance	$23.4M (September 2026)
Share of deal balance	2.2%
Interest rate at origination	3.52%
Current interest rate	3.52%
Origination date	01-31-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-06
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	$36.0M	12-06-2021	MAI
Most recent reported	$61.6M	2021-12-07	MAI

Change from securitization to the most recent reported valuation: 71.1%.

Largest tenants

Tenant	Square feet	Lease expiration
Asian Family Market Tukwila LLC	43,056	07-31-2045
Ashley	36,956	05-31-2030
PetSmart	26,963	01-31-2032

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	$1.1M
Net operating income	$2.4M
Net cash flow	$2.3M
DSCR (net cash flow)	2.72
DSCR (net operating income)	2.87
Occupancy	not yet reported
Servicer advances outstanding	$0

Summit 1, 2, 3

Property	Summit 1, 2, 3
Address	355 110th Avenue NE 10885 NE 4th Street, 320 108th Ave NE; Bellevue, WA 98004
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	533,086
Year built	2002
Year last renovated	not yet reported
Original balance	$23.0M
Current balance	$23.0M (September 2026)
Share of deal balance	2.1%
Interest rate at origination	2.95%
Current interest rate	2.95%
Origination date	12-10-2021
Original term	86 months
Amortization term	not yet reported
Interest-only period	86 months
Scheduled maturity	2029-02-06
Prepayment lockout end	01-05-2024
Yield maintenance end	08-05-2028
Servicer	KeyBank National Association
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	$895.5M	11-01-2021	MAI
Most recent reported	$180.0M	2021-11-09	MAI

Change from securitization to the most recent reported valuation: -79.9%.

Largest tenants

Tenant	Square feet	Lease expiration
Puget Sound Energy Inc	223,820	10-31-2039
10885 NE 4th Street Tenant LLC	133,059	05-31-2028
Perkins Coie LLP	26,070	12-31-2026

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

Latest financials

Financial period end (latest)	not yet reported
Revenue	not yet reported
Operating expenses	not yet reported
Net operating income	not yet reported
Net cash flow	not yet reported
DSCR (net cash flow)	not yet reported
DSCR (net operating income)	not yet reported
Occupancy	not yet reported
Servicer advances outstanding	$0

Exchange South

Property	Exchange South
Address	9143 Philips Highway; Jacksonville, FL 32256
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	191,858
Year built	1990
Year last renovated	not yet reported
Original balance	$21.8M
Current balance	$21.8M (September 2026)
Share of deal balance	2.0%
Interest rate at origination	4.11%
Current interest rate	4.11%
Origination date	01-27-2022
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

Basis	Amount	Date	Source (as filed)
At securitization	$33.9M	12-07-2021	MAI
Most recent reported	$33.9M	2021-12-07	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Orion Energy Systems, Inc.	10,467	06-30-2029
Option Care Enterprises, Inc	9,643	04-30-2035
Lakeside Dental Surgery Center,	8,267	06-30-2032

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

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$744,434
Operating expenses	$331,937
Net operating income	$412,497
Net cash flow	$368,053
DSCR (net cash flow)	1.62
DSCR (net operating income)	1.82
Occupancy	77%
Servicer advances outstanding	$0

Crocker Park Phase 3

Property	Crocker Park Phase 3
Address	201 & 203 Market St 218-307 Main St.; Westlake, OH 44145
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	110,352
Year built	2015
Year last renovated	not yet reported
Original balance	$19.5M
Current balance	$18.0M (September 2026)
Share of deal balance	1.7%
Interest rate at origination	4.54%
Current interest rate	4.54%
Origination date	02-04-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-06
Prepayment lockout end	09-05-2031
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	$31.7M	10-21-2021	MAI
Most recent reported	$31.7M	2021-10-21	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
H&M	23,219	01-31-2029
World Market	18,270	01-31-2037
L. L. Bean	14,400	01-31-2037

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

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$997,441
Operating expenses	$383,276
Net operating income	$614,165
Net cash flow	$587,956
DSCR (net cash flow)	1.98
DSCR (net operating income)	2.06
Occupancy	89%
Servicer advances outstanding	$0

304 West 92nd Street

Property	304 West 92nd Street
Address	304 West 92nd Street; New York, NY 10025
Property type	Multifamily
Units, beds or keys	125
Net rentable square feet	64,598
Year built	1912
Year last renovated	1989
Original balance	$16.2M
Current balance	$16.2M (September 2026)
Share of deal balance	1.5%
Interest rate at origination	3.41%
Current interest rate	3.41%
Origination date	02-01-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-06
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

Basis	Amount	Date	Source (as filed)
At securitization	$48.0M	01-10-2022	MAI
Most recent reported	$48.0M	2022-01-10	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

419 16th Street (and 3 more properties)

Property	419 16th Street (and 3 more properties)
Address	419 16th Street; 405 E 6th Street; 197 E 7th Street; 764 Union Street; Brooklyn, NY (and 3 more) 11215
Property type	Multifamily
Units, beds or keys	["16", "5", "11", "4"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	["2021", "2021", "2021"]
Original balance	$15.5M
Current balance	$15.5M (September 2026)
Share of deal balance	1.4%
Interest rate at origination	4.32%
Current interest rate	4.32%
Origination date	01-18-2022
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

Basis	Amount	Date	Source (as filed)
At securitization	$24.2M	not yet reported	not yet reported
Most recent reported	$1.70B	2021-10-01	MAI

Change from securitization to the most recent reported valuation: 6924.8%.

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

Walgreens - Olathe (and 5 more properties)

Property	Walgreens - Olathe (and 5 more properties)
Address	1453 East 151st Street; 18025 Aurora Avenue North; 5795 Airport Boulevard; 7217 San Pedro Avenue; 4200 Winter Garden Vineland Road; 320 Farm to Market Road 306; Olathe, KS (and 5 more) 66062
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	2008
Original balance	$13.4M
Current balance	$13.4M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	4.20%
Current interest rate	4.20%
Origination date	11-30-2021
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	Ladder Capital Finance LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$24.4M	not yet reported	not yet reported
Most recent reported	$37.0M	2021-10-19	MAI

Change from securitization to the most recent reported valuation: 51.7%.

Largest tenants

Tenant	Square feet	Lease expiration
Walgreens Olathe	not yet reported	["08-31-2084", "01-31-2028", "09-30-2029", "04-30-2041", "09-30-2032", "06-30-2030"]

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

Latest financials

Financial period end (latest)	["03-31-2026", "03-31-2026", "03-31-2026", "03-31-2026", "03-31-2026", "03-31-2026"]
Revenue	not yet reported
Operating expenses	not yet reported
Net operating income	not yet reported
Net cash flow	not yet reported
DSCR (net cash flow)	not yet reported
DSCR (net operating income)	not yet reported
Occupancy	not yet reported
Servicer advances outstanding	$0

Auburn (Dean) (and 2 more properties)

Property	Auburn (Dean) (and 2 more properties)
Address	1242 North Dean Road; 1742 Pass Road; 1412 Opelika Road; Auburn, AL (and 2 more) 36830
Property type	Self storage
Units, beds or keys	["497", "622", "336"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$11.0M
Current balance	$11.0M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	2.69%
Current interest rate	2.69%
Origination date	12-16-2021
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	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$24.1M	not yet reported	not yet reported
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI"]

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.1M
Operating expenses	$778,439
Net operating income	$1.3M
Net cash flow	$1.3M
DSCR (net cash flow)	4.28
DSCR (net operating income)	4.36
Occupancy	96%
Servicer advances outstanding	$0

Plaza Hillcrest

Property	Plaza Hillcrest
Address	11 East Hillcrest Drive 25 East Hillcrest Drive, 180 N. Moorpark Road; Thousand Oaks, CA 91360
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	33,708
Year built	1962
Year last renovated	2002
Original balance	$11.0M
Current balance	$11.0M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	4.08%
Current interest rate	4.08%
Origination date	01-31-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-11
Prepayment lockout end	09-10-2031
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	$17.0M	08-01-2022	MAI
Most recent reported	$17.0M	2022-08-01	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Grocery Outlet Inc.	20,118	01-14-2032
WESCOM Central Credit Union	3,838	08-31-2029
BMO Harris Bank N.A.	3,674	03-31-2031

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.5M
Operating expenses	$388,772
Net operating income	$1.1M
Net cash flow	$1.1M
DSCR (net cash flow)	2.34
DSCR (net operating income)	2.42
Occupancy	100%
Servicer advances outstanding	$0

Turner Hill Marketplace

Property	Turner Hill Marketplace
Address	2918 Turner Hill Road; Stonecrest, GA 30038
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	124,294
Year built	2001
Year last renovated	not yet reported
Original balance	$10.5M
Current balance	$10.5M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	3.56%
Current interest rate	3.56%
Origination date	01-21-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	07-31-2031
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	$17.0M	11-22-2021	MAI
Most recent reported	$17.0M	2021-11-22	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Bob's Discount Furniture	49,319	not yet reported
Burlington Coat Factory Warehouse Corp	45,775	02-29-2028
Chapel Beauty	25,000	09-30-2031

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

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$378,410
Operating expenses	$178,738
Net operating income	$199,672
Net cash flow	$170,477
DSCR (net cash flow)	1.80
DSCR (net operating income)	2.10
Occupancy	100%
Servicer advances outstanding	$0

570 Nostrand Avenue

Property	570 Nostrand Avenue
Address	570-572 Nostrand Avenue; Brooklyn, NY 11216
Property type	Mixed use
Units, beds or keys	27
Net rentable square feet	17,710
Year built	2021
Year last renovated	not yet reported
Original balance	$10.4M
Current balance	$10.4M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	3.88%
Current interest rate	3.88%
Origination date	02-02-2022
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

Basis	Amount	Date	Source (as filed)
At securitization	$17.4M	11-10-2021	MAI
Most recent reported	$17.4M	2021-11-10	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
US Postal Service	1,526	05-31-2036

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

Sunrise Promenade

Property	Sunrise Promenade
Address	24645 North Lake Pleasant Parkway 24681, 24737, 24775; Peoria, AZ 85383
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	26,852
Year built	2020
Year last renovated	not yet reported
Original balance	$10.0M
Current balance	$10.0M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	3.95%
Current interest rate	3.95%
Origination date	01-28-2022
Original term	120 months
Amortization term	360 months
Interest-only period	72 months
Scheduled maturity	2032-02-01
Prepayment lockout end	03-31-2024
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	$17.1M	03-01-2022	MAI
Most recent reported	$17.1M	2022-03-01	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
PACIFIC DENTAL SERVICE LLC	2,800	07-05-2031
CJ AMATOR CORPORATION	2,200	12-22-2031
ATHLETICO	2,000	12-07-2031

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	$371,150
Net operating income	$1.0M
Net cash flow	$985,238
DSCR (net cash flow)	2.46
DSCR (net operating income)	2.56
Occupancy	100%
Servicer advances outstanding	$0

Hampton Inn El Centro

Property	Hampton Inn El Centro
Address	598 W. Wake Avenue; El Centro, CA 92243
Property type	Lodging
Units, beds or keys	108
Net rentable square feet	not yet reported
Year built	2016
Year last renovated	not yet reported
Original balance	$9.9M
Current balance	$9.9M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	4.21%
Current interest rate	4.21%
Origination date	01-18-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-06
Prepayment lockout end	11-05-2031
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	$18.1M	12-02-2021	MAI
Most recent reported	$18.1M	2021-12-02	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

Emerald Building

Property	Emerald Building
Address	7600 Morgan Road; Liverpool, NY 13090
Property type	Warehouse
Units, beds or keys	not yet reported
Net rentable square feet	208,540
Year built	1963
Year last renovated	not yet reported
Original balance	$9.7M
Current balance	$9.7M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	3.88%
Current interest rate	3.88%
Origination date	01-24-2022
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2027-02-06
Prepayment lockout end	10-05-2022
Yield maintenance end	10-05-2026
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	$15.7M	11-15-2021	MAI
Most recent reported	$15.7M	2021-11-15	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Ramboll Americas hut Solutions	93,600	10-31-2026
Emerald Equipment Systems	69,940	12-31-2030
Sonepar	28,000	09-30-2029

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.6M
Operating expenses	$497,061
Net operating income	$1.1M
Net cash flow	$1.0M
DSCR (net cash flow)	2.75
DSCR (net operating income)	2.92
Occupancy	100%
Servicer advances outstanding	$0

Storage Sense - Metuchen (and 1 more properties)

Property	Storage Sense - Metuchen (and 1 more properties)
Address	138 Liberty Street; 1485 Madison Avenue; Metuchen, NJ (and 1 more) 08840
Property type	Self storage
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	2007
Original balance	$9.4M
Current balance	$9.4M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	3.71%
Current interest rate	3.71%
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	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$16.4M	not yet reported	not yet reported
Most recent reported	$26.0M	2021-12-03	MAI

Change from securitization to the most recent reported valuation: 59.0%.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$690,023
Operating expenses	$321,608
Net operating income	$368,415
Net cash flow	$364,952
DSCR (net cash flow)	2.42
DSCR (net operating income)	2.44
Occupancy	85%
Servicer advances outstanding	$0

Grove Street (and 1 more properties)

Property	Grove Street (and 1 more properties)
Address	375 Grove Street; 322 Menehan Street; Brooklyn, NY (and 1 more) 11237
Property type	Multifamily
Units, beds or keys	["13", "13"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$8.9M
Current balance	$8.9M (September 2026)
Share of deal balance	0.8%
Interest rate at origination	3.82%
Current interest rate	3.82%
Origination date	01-31-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-06
Prepayment lockout end	04-05-2024
Yield maintenance end	12-05-2031
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

Basis	Amount	Date	Source (as filed)
At securitization	$15.8M	07-01-2022	not yet reported
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI", "MAI"]

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

207 East 15th Street

Property	207 East 15th Street
Address	207 East 15th Street; New York, NY 10003
Property type	Multifamily
Units, beds or keys	59
Net rentable square feet	25,067
Year built	1930
Year last renovated	not yet reported
Original balance	$8.8M
Current balance	$8.8M (September 2026)
Share of deal balance	0.8%
Interest rate at origination	3.70%
Current interest rate	3.70%
Origination date	01-31-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-01
Prepayment lockout end	11-30-2031
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	$16.5M	12-16-2021	MAI
Most recent reported	$16.5M	2021-12-16	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.7M
Operating expenses	$1.0M
Net operating income	$688,867
Net cash flow	$674,006
DSCR (net cash flow)	2.05
DSCR (net operating income)	2.10
Occupancy	98%
Servicer advances outstanding	$0

901 Fair Oaks

Property	901 Fair Oaks
Address	901 Fair Oaks Avenue; South Pasadena, CA 91030
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	10,692
Year built	1975
Year last renovated	2020
Original balance	$7.6M
Current balance	$7.6M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	3.89%
Current interest rate	3.89%
Origination date	12-13-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-06
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	$13.3M	08-30-2021	MAI
Most recent reported	$13.3M	2021-08-30	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
The Habit Restaurants, LLC	2,976	10-31-2030
Starbucks Coffee	2,237	02-28-2031
Chipotle Mexican Grill, Inc.	2,200	10-31-2030

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.0M
Operating expenses	$327,259
Net operating income	$694,166
Net cash flow	$682,405
DSCR (net cash flow)	2.28
DSCR (net operating income)	2.32
Occupancy	100%
Servicer advances outstanding	$0

Moreno Valley Storage

Property	Moreno Valley Storage
Address	24897 John F Kennedy Drive; Moreno Valley, CA 92551
Property type	Self storage
Units, beds or keys	619
Net rentable square feet	76,475
Year built	2021
Year last renovated	not yet reported
Original balance	$7.5M
Current balance	$7.5M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	3.53%
Current interest rate	3.53%
Origination date	01-18-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-06
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	$17.1M	12-02-2021	MAI
Most recent reported	$17.1M	2021-12-02	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.4M
Operating expenses	$671,115
Net operating income	$766,724
Net cash flow	$759,090
DSCR (net cash flow)	2.84
DSCR (net operating income)	2.87
Occupancy	93%
Servicer advances outstanding	$0

Balboa Apartments

Property	Balboa Apartments
Address	1860 6th Avenue; San Diego, CA 92101
Property type	Multifamily
Units, beds or keys	9
Net rentable square feet	not yet reported
Year built	2021
Year last renovated	not yet reported
Original balance	$7.9M
Current balance	$7.3M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	4.20%
Current interest rate	4.20%
Origination date	01-26-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-06
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

Basis	Amount	Date	Source (as filed)
At securitization	$13.1M	12-07-2021	MAI
Most recent reported	$13.1M	2021-12-07	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

Cityline Dover Self Storage

Property	Cityline Dover Self Storage
Address	(Main Site) 2171 Palomino Road, (Satellite) 1710 Virginia Avenue, (Satellite) 4411 Fox Run Road and (Satellite) 419 Pattison Street; Dover, York, PA 17315
Property type	Self storage
Units, beds or keys	811
Net rentable square feet	95,237
Year built	1978
Year last renovated	not yet reported
Original balance	$6.9M
Current balance	$6.9M (September 2026)
Share of deal balance	0.6%
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

Basis	Amount	Date	Source (as filed)
At securitization	$14.4M	09-29-2021	MAI
Most recent reported	$13.1M	2021-10-25	MAI

Change from securitization to the most recent reported valuation: -9.0%.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.2M
Operating expenses	$522,331
Net operating income	$645,431
Net cash flow	$635,908
DSCR (net cash flow)	2.54
DSCR (net operating income)	2.58
Occupancy	87%
Servicer advances outstanding	$0

2200 Fairwood

Property	2200 Fairwood
Address	2200 Fairwood Avenue; Columbus, OH 43207
Property type	Warehouse
Units, beds or keys	not yet reported
Net rentable square feet	263,374
Year built	1969
Year last renovated	not yet reported
Original balance	$6.3M
Current balance	$6.3M (September 2026)
Share of deal balance	0.6%
Interest rate at origination	3.79%
Current interest rate	3.79%
Origination date	01-28-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-06
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

Basis	Amount	Date	Source (as filed)
At securitization	$12.4M	01-20-2022	MAI
Most recent reported	$12.4M	2022-01-20	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
The Expediting Co.	219,783	09-30-2027
Bins, LLC	43,591	12-31-2027

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.3M
Operating expenses	$505,618
Net operating income	$807,726
Net cash flow	$739,257
DSCR (net cash flow)	3.05
DSCR (net operating income)	3.34
Occupancy	100%
Servicer advances outstanding	$0

2121 & 2211 Imperial Avenue

Property	2121 & 2211 Imperial Avenue
Address	2121 & 2211 Imperial Avenue; San Diego, CA 92102
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	48,028
Year built	1916
Year last renovated	2013
Original balance	$6.0M
Current balance	$6.0M (August 2023)
Share of deal balance	not yet reported
Interest rate at origination	3.40%
Current interest rate	3.40%
Origination date	12-20-2021
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-01-06
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	$20.5M	10-30-2021	MAI
Most recent reported	$20.5M	2021-10-30	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Walmart	42,148	08-06-2024
AutoZone	5,880	12-31-2027

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

Latest financials

Financial period end (latest)	06-30-2023
Revenue	$666,112
Operating expenses	$37,493
Net operating income	$628,618
Net cash flow	$608,719
DSCR (net cash flow)	2.94
DSCR (net operating income)	3.04
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	$5.9M (August 2023)
Share of deal balance	not yet reported
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

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

Largest tenants

Tenant	Square feet	Lease expiration
ASM Holdco	not yet reported	["10-31-2041", "10-31-2041"]

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

Hampton Inn Texarkana

Property	Hampton Inn Texarkana
Address	5302 Crossroads Parkway; Texarkana, AR 71854
Property type	Lodging
Units, beds or keys	89
Net rentable square feet	not yet reported
Year built	2013
Year last renovated	not yet reported
Original balance	$5.8M
Current balance	$5.4M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	5.31%
Current interest rate	5.31%
Origination date	02-03-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-03-01
Prepayment lockout end	04-30-2024
Yield maintenance end	12-31-2031
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	$8.9M	12-01-2021	MAI
Most recent reported	$8.9M	2021-12-01	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$3.1M
Operating expenses	$1.9M
Net operating income	$1.2M
Net cash flow	$1.1M
DSCR (net cash flow)	2.84
DSCR (net operating income)	3.16
Occupancy	76%
Servicer advances outstanding	$0

Signal Mountain Self Storage

Property	Signal Mountain Self Storage
Address	3507 W. Road; Chattanooga, TN 37405
Property type	Self storage
Units, beds or keys	427
Net rentable square feet	61,959
Year built	2005
Year last renovated	2018
Original balance	$5.0M
Current balance	$4.6M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	4.33%
Current interest rate	4.33%
Origination date	01-28-2022
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2032-02-06
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

Basis	Amount	Date	Source (as filed)
At securitization	$8.3M	12-08-2021	MAI
Most recent reported	$8.3M	2021-12-08	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$740,226
Operating expenses	$288,514
Net operating income	$451,712
Net cash flow	$445,517
DSCR (net cash flow)	1.50
DSCR (net operating income)	1.52
Occupancy	84%
Servicer advances outstanding	$0

30 Main Street

Property	30 Main Street
Address	30 Main Street; Southampton, NY 11968
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	10,329
Year built	1995
Year last renovated	2019
Original balance	$4.0M
Current balance	$4.0M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	3.49%
Current interest rate	3.49%
Origination date	02-01-2022
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-02-06
Prepayment lockout end	11-05-2031
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	$10.6M	11-11-2021	MAI
Most recent reported	$10.6M	2021-11-11	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Sant Ambroeus	2,560	04-20-2033
Michael Kors	1,434	03-31-2026
Lear and Mahoney Landscaping	700	09-10-2029

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

Bedford Avenue

Property	Bedford Avenue
Address	1060 Bedford Avenue; Brooklyn, NY 11238
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	4,849
Year built	2018
Year last renovated	not yet reported
Original balance	$2.5M
Current balance	$2.5M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	3.97%
Current interest rate	3.97%
Origination date	02-02-2022
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

Basis	Amount	Date	Source (as filed)
At securitization	$4.8M	11-12-2021	MAI
Most recent reported	$11.5M	2021-12-03	MAI

Change from securitization to the most recent reported valuation: 139.6%.

Largest tenants

Tenant	Square feet	Lease expiration
Mi Casita - (Eva Ruiz)	2,599	01-31-2029
Mr. Friendly	2,250	04-30-2029
Mi Casita # 3 ( Eva Ruiz)	not yet reported	01-31-2029

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

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$74,579
Operating expenses	$8,019
Net operating income	$66,560
Net cash flow	$64,227
DSCR (net cash flow)	2.55
DSCR (net operating income)	2.65
Occupancy	100%
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	not yet reported
Year built	2015
Year last renovated	not yet reported
Original balance	$2.3M
Current balance	$2.3M (August 2023)
Share of deal balance	not yet reported
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

Basis	Amount	Date	Source (as filed)
At securitization	$3.5M	10-04-2021	MAI
Most recent reported	$3.5M	2021-10-04	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