GS Mortgage Securities Trust 2020-GC45: loan annex

Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-15

← GS Mortgage Securities Trust 2020-GC45 · CMBS market

Detail sections for the 24 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.

264-266 West 25th Street

Property	264-266 West 25th Street
Address	264-266 West 25th Street; New York, NY 10001
Property type	Multifamily
Units, beds or keys	31
Net rentable square feet	23,320
Year built	1925
Year last renovated	2017
Original balance	$22.5M
Current balance	$22.5M (September 2026)
Share of deal balance	1.8%
Interest rate at origination	3.94%
Current interest rate	3.94%
Origination date	11-18-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-12-06
Prepayment lockout end	08-05-2029
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	$34.8M	09-27-2019	MAI
Most recent reported	$34.8M	2019-09-27	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

USRA Marathon Oil Building

Property	USRA Marathon Oil Building
Address	19100 Ridgewood Parkway; San Antonio, TX 78259
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	618,017
Year built	2009
Year last renovated	not yet reported
Original balance	$20.0M
Current balance	$20.0M (September 2026)
Share of deal balance	1.6%
Interest rate at origination	3.65%
Current interest rate	3.65%
Origination date	08-19-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-09-06
Prepayment lockout end	09-05-2020
Yield maintenance end	06-05-2029
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	$200.5M	07-26-2019	MAI
Most recent reported	$200.5M	2019-07-26	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Marathon Petroleum Corporation	618,017	05-31-2029

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$14.6M
Operating expenses	$3.9M
Net operating income	$10.7M
Net cash flow	$9.5M
DSCR (net cash flow)	1.83
DSCR (net operating income)	2.06
Occupancy	100%
Servicer advances outstanding	$0

Northport Industrial (and 1 more properties)

Property	Northport Industrial (and 1 more properties)
Address	45365-45395 Northport; 45738-45778 Northport Loop West; Fremont, CA (and 1 more) 94538
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	1986
Year last renovated	["2016", "2018"]
Original balance	$19.9M
Current balance	$19.9M (September 2026)
Share of deal balance	1.6%
Interest rate at origination	3.84%
Current interest rate	3.84%
Origination date	11-08-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-12-06
Prepayment lockout end	06-05-2029
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

Basis	Amount	Date	Source (as filed)
At securitization	$16.1M	07-31-2019	MAI
Most recent reported	$16.1M	2019-07-31	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Penguin Computing, Inc.	not yet reported	["07-31-2030", "11-30-2027"]

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$3.0M
Operating expenses	$983,483
Net operating income	$2.0M
Net cash flow	$1.9M
DSCR (net cash flow)	2.48
DSCR (net operating income)	2.62
Occupancy	100%
Servicer advances outstanding	$0

Shops at Blue Bell

Property	Shops at Blue Bell
Address	1760 DeKalb Pike; Blue Bell, PA 19422
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	103,580
Year built	1995
Year last renovated	not yet reported
Original balance	$19.5M
Current balance	$19.5M (September 2026)
Share of deal balance	1.6%
Interest rate at origination	3.63%
Current interest rate	3.63%
Origination date	11-08-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-12-06
Prepayment lockout end	09-05-2029
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

Basis	Amount	Date	Source (as filed)
At securitization	$29.5M	10-01-2019	MAI
Most recent reported	$29.5M	2019-10-01	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Giant Food	68,243	07-31-2032
True Value	7,650	08-31-2032
IHOP	3,970	01-31-2028

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

Latest financials

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

30 Jacks Bridge Road

Property	30 Jacks Bridge Road
Address	30 Jacks Bridge Road; Londonderry, NH 03053
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	376,294
Year built	2007
Year last renovated	not yet reported
Original balance	$20.0M
Current balance	$19.3M (September 2026)
Share of deal balance	1.6%
Interest rate at origination	3.82%
Current interest rate	3.82%
Origination date	10-21-2019
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2029-11-06
Prepayment lockout end	not yet reported
Yield maintenance end	06-05-2029
Servicer	not yet reported
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	$41.2M	09-26-2019	MAI
Most recent reported	$41.2M	2019-09-26	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Harvey Building Products	376,294	10-21-2039

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

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$4.3M
Operating expenses	$63,652
Net operating income	$4.3M
Net cash flow	$4.0M
DSCR (net cash flow)	1.80
DSCR (net operating income)	1.91
Occupancy	100%
Servicer advances outstanding	$0

Accuride Erie (and 2 more properties)

Property	Accuride Erie (and 2 more properties)
Address	1015 E. 12th Street; 2315 Adams Lane; 4800 Gateway Blvd; Erie, PA (and 2 more) 16503
Property type	Warehouse
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	1898
Year last renovated	["2007", "1985"]
Original balance	$21.6M
Current balance	$18.6M (September 2026)
Share of deal balance	1.5%
Interest rate at origination	3.57%
Current interest rate	3.57%
Origination date	12-20-2019
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2030-01-06
Prepayment lockout end	02-05-2022
Yield maintenance end	08-05-2029
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	$17.3M	10-01-2019	MAI
Most recent reported	$17.3M	2019-10-01	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Accuride Corporation	not yet reported	["01-31-2040", "01-31-2040", "01-31-2040"]

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

BJ's Wholesale

Property	BJ's Wholesale
Address	16520 Ballpark Road; Bowie, MD 20716
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	108,532
Year built	2002
Year last renovated	not yet reported
Original balance	$18.5M
Current balance	$16.8M (September 2026)
Share of deal balance	1.4%
Interest rate at origination	3.70%
Current interest rate	3.70%
Origination date	10-31-2019
Original term	120 months
Amortization term	360 months
Interest-only period	24 months
Scheduled maturity	2029-11-06
Prepayment lockout end	08-05-2029
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

Basis	Amount	Date	Source (as filed)
At securitization	$28.0M	09-13-2019	MAI
Most recent reported	$28.0M	2019-09-13	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
BJ's Wholesale Club, Inc.	108,532	06-08-2037

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.9M
Operating expenses	$73,532
Net operating income	$1.8M
Net cash flow	$1.8M
DSCR (net cash flow)	1.77
DSCR (net operating income)	1.80
Occupancy	100%
Servicer advances outstanding	$0

830 Morris Turnpike

Property	830 Morris Turnpike
Address	830 Morris Turnpike; Short Hills, NJ 07078
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	87,456
Year built	1974
Year last renovated	2007
Original balance	$14.0M
Current balance	$12.1M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	3.73%
Current interest rate	3.73%
Origination date	12-13-2019
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
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	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$19.0M	09-26-2019	MAI
Most recent reported	$19.0M	2019-09-26	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
RGN-Short Hills II, LLC	15,832	12-09-2029
The Blau & Berg Company	7,545	02-28-2031
Hartmann Doherty Rosa Berman	6,857	05-31-2033

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

Larchmont Commons

Property	Larchmont Commons
Address	3105-3117 Route 38; Mount Laurel, NJ 08054
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	128,172
Year built	1989
Year last renovated	not yet reported
Original balance	$12.9M
Current balance	$12.0M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	3.85%
Current interest rate	3.85%
Origination date	12-20-2019
Original term	120 months
Amortization term	360 months
Interest-only period	36 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	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$18.6M	11-04-2019	MAI
Most recent reported	$18.6M	2019-11-04	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Planet Fitness	19,183	05-31-2029
ALDI, Inc.	16,782	09-30-2028
Dollar Tree Stores, Inc.	12,076	04-30-2027

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

Latest financials

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

Trade Centre

Property	Trade Centre
Address	2400, 2410, 2420 Trade Centre Ave 2500; Longmont, CO 80503
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	109,584
Year built	1989
Year last renovated	not yet reported
Original balance	$11.6M
Current balance	$11.6M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	3.61%
Current interest rate	3.61%
Origination date	10-28-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-11-06
Prepayment lockout end	02-05-2022
Yield maintenance end	08-05-2029
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	$17.8M	10-11-2019	MAI
Most recent reported	$17.8M	2019-10-11	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
VI Optical Systems, Inc.	17,660	05-31-2028
Droplet Measurement Technologies, Inc.	15,738	11-30-2026

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

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$225,829
Operating expenses	$191,998
Net operating income	$33,831
Net cash flow	$14,380
DSCR (net cash flow)	0.14
DSCR (net operating income)	0.32
Occupancy	30%
Servicer advances outstanding	$0

Calyxt Headquarters

Property	Calyxt Headquarters
Address	2800 Mount Ridge Road; Roseville, MN 55113
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	44,454
Year built	2017
Year last renovated	not yet reported
Original balance	$10.4M
Current balance	$10.4M (September 2026)
Share of deal balance	0.8%
Interest rate at origination	3.61%
Current interest rate	3.61%
Origination date	11-14-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-12-06
Prepayment lockout end	09-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$19.6M	07-18-2019	MAI
Most recent reported	$19.6M	2019-07-18	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Cibus	44,454	04-30-2038

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	$66,309
Net operating income	$1.4M
Net cash flow	$1.3M
DSCR (net cash flow)	3.52
DSCR (net operating income)	3.72
Occupancy	100%
Servicer advances outstanding	$0

8301-8347 Bell Oaks Dr.

Property	8301-8347 Bell Oaks Dr.
Address	8301-8347 Bell Oaks Dr.; Newbrugh, IN 47630
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	94,958
Year built	1989
Year last renovated	2008
Original balance	$10.7M
Current balance	$10.2M (September 2026)
Share of deal balance	0.8%
Interest rate at origination	3.69%
Current interest rate	3.69%
Origination date	11-14-2019
Original term	120 months
Amortization term	360 months
Interest-only period	48 months
Scheduled maturity	2029-12-06
Prepayment lockout end	08-05-2029
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

Basis	Amount	Date	Source (as filed)
At securitization	$14.6M	10-21-2019	MAI
Most recent reported	$14.6M	2019-10-21	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Schnucks	63,710	03-31-2031
Archie & Clyde's Restaurant	10,412	10-31-2032
little Green Apple Hallmark	5,220	03-31-2027

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.7M
Operating expenses	$419,136
Net operating income	$1.2M
Net cash flow	$1.2M
DSCR (net cash flow)	2.01
DSCR (net operating income)	2.11
Occupancy	99%
Servicer advances outstanding	$0

3700 Vanowen Street

Property	3700 Vanowen Street
Address	3700 Vanowen Street; Burbank, CA 91505
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	39,826
Year built	2019
Year last renovated	not yet reported
Original balance	$10.1M
Current balance	$10.1M (September 2026)
Share of deal balance	0.8%
Interest rate at origination	4.04%
Current interest rate	4.04%
Origination date	11-13-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-12-06
Prepayment lockout end	06-05-2029
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

Basis	Amount	Date	Source (as filed)
At securitization	$17.0M	08-27-2019	MAI
Most recent reported	$17.0M	2019-08-27	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
ARRI Americas, Inc.	39,826	02-28-2034

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	$358,098
Net operating income	$1.1M
Net cash flow	$1.1M
DSCR (net cash flow)	2.68
DSCR (net operating income)	2.74
Occupancy	100%
Servicer advances outstanding	$0

Cambridge Gardens

Property	Cambridge Gardens
Address	3545 Mather Field Road; Ranch Cordova, CA 95670
Property type	Multifamily
Units, beds or keys	128
Net rentable square feet	not yet reported
Year built	1980
Year last renovated	not yet reported
Original balance	$10.0M
Current balance	$10.0M (September 2026)
Share of deal balance	0.8%
Interest rate at origination	3.60%
Current interest rate	3.60%
Origination date	11-07-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-12-06
Prepayment lockout end	08-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$18.2M	08-29-2019	MAI
Most recent reported	$18.2M	2019-08-29	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.2M
Operating expenses	$1.3M
Net operating income	$931,453
Net cash flow	$892,925
DSCR (net cash flow)	2.44
DSCR (net operating income)	2.55
Occupancy	91%
Servicer advances outstanding	$0

Martin Brower Distribution Center

Property	Martin Brower Distribution Center
Address	5516-5524 West Buchanan Street; Phoenix, AZ 85043
Property type	Warehouse
Units, beds or keys	not yet reported
Net rentable square feet	93,202
Year built	1985
Year last renovated	2012
Original balance	$9.6M
Current balance	$9.6M (September 2026)
Share of deal balance	0.8%
Interest rate at origination	3.52%
Current interest rate	3.52%
Origination date	11-26-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2032-06-06
Prepayment lockout end	09-05-2029
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

Basis	Amount	Date	Source (as filed)
At securitization	$17.4M	11-07-2019	MAI
Most recent reported	$17.4M	2019-11-07	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Main building	86,000	not yet reported
Repair shop	7,302	not yet reported

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.1M
Operating expenses	$44,400
Net operating income	$1.0M
Net cash flow	$995,057
DSCR (net cash flow)	2.91
DSCR (net operating income)	3.03
Occupancy	not yet reported
Servicer advances outstanding	$0

Washington Road Self Storage

Property	Washington Road Self Storage
Address	4080 Washington Road; Martinez, GA 30907
Property type	Self storage
Units, beds or keys	776
Net rentable square feet	99,100
Year built	2000
Year last renovated	not yet reported
Original balance	$9.5M
Current balance	$8.9M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	4.00%
Current interest rate	4.00%
Origination date	11-14-2019
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2029-12-06
Prepayment lockout end	09-05-2029
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	$13.6M	10-24-2019	MAI
Most recent reported	$13.6M	2019-10-24	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.2M
Operating expenses	$364,168
Net operating income	$871,740
Net cash flow	$861,830
DSCR (net cash flow)	1.58
DSCR (net operating income)	1.60
Occupancy	84%
Servicer advances outstanding	$0

349 Coleman Boulevard

Property	349 Coleman Boulevard
Address	349 Coleman Boulevard; Mount Pleasant, SC 29464
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	28,779
Year built	2017
Year last renovated	not yet reported
Original balance	$8.8M
Current balance	$8.8M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	4.00%
Current interest rate	4.00%
Origination date	11-21-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-12-06
Prepayment lockout end	10-05-2029
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	$13.7M	08-27-2019	MAI
Most recent reported	$13.7M	2019-08-27	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Ameris Bank	9,745	06-30-2027
Kickin Chicken	6,302	07-31-2032
Wells Fargo Advisors	4,513	09-30-2027

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	$394,541
Net operating income	$927,660
Net cash flow	$882,976
DSCR (net cash flow)	2.49
DSCR (net operating income)	2.61
Occupancy	100%
Servicer advances outstanding	$0

Staybridge Suites Grand Rapids

Property	Staybridge Suites Grand Rapids
Address	3000 Lake East Brook Boulevard; Grand Rapids, MI 49512
Property type	Lodging
Units, beds or keys	94
Net rentable square feet	not yet reported
Year built	2001
Year last renovated	2019
Original balance	$9.4M
Current balance	$7.8M (September 2026)
Share of deal balance	0.6%
Interest rate at origination	4.29%
Current interest rate	4.29%
Origination date	12-09-2019
Original term	120 months
Amortization term	300 months
Interest-only period	not yet reported
Scheduled maturity	2030-01-06
Prepayment lockout end	09-05-2029
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	$16.2M	10-29-2019	MAI
Most recent reported	$16.2M	2019-10-29	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

Stones Crossing

Property	Stones Crossing
Address	2800 S State Road 135; Greenwood, IN 46142
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	21,586
Year built	2006
Year last renovated	not yet reported
Original balance	$7.6M
Current balance	$6.6M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	4.15%
Current interest rate	4.15%
Origination date	12-06-2019
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2029-12-06
Prepayment lockout end	09-05-2029
Yield maintenance end	not yet reported
Servicer	not yet reported
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	$3.5M	10-23-2019	MAI
Most recent reported	$3.5M	2019-10-23	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Dollar Tree	9,100	08-31-2021
Tried and true Alehouse	6,021	04-30-2027
Summit Dermatology	3,865	08-31-2025

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	$366,765
Net operating income	$890,262
Net cash flow	$835,620
DSCR (net cash flow)	1.88
DSCR (net operating income)	2.01
Occupancy	100%
Servicer advances outstanding	$0

Sunset Grove Apartments

Property	Sunset Grove Apartments
Address	2801 West Sunset Drive; Orange, TX 77630
Property type	Multifamily
Units, beds or keys	149
Net rentable square feet	not yet reported
Year built	1972
Year last renovated	not yet reported
Original balance	$6.4M
Current balance	$6.0M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	3.91%
Current interest rate	3.91%
Origination date	12-02-2019
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2029-12-06
Prepayment lockout end	09-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.8M	10-09-2019	MAI
Most recent reported	$8.8M	2019-10-09	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

North Pointe

Property	North Pointe
Address	10128 Two Notch Road; Columbia, SC 29223
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	64,255
Year built	1982
Year last renovated	not yet reported
Original balance	$6.2M
Current balance	$5.8M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	3.87%
Current interest rate	3.87%
Origination date	12-19-2019
Original term	120 months
Amortization term	360 months
Interest-only period	36 months
Scheduled maturity	2030-01-06
Prepayment lockout end	09-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.5M	08-30-2019	MAI
Most recent reported	$9.5M	2019-08-30	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
Publix	47,955	04-01-2027
Schiano's	3,200	08-31-2030
Nu Nails Spa	1,528	08-31-2034

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

1016 Carroll Street

Property	1016 Carroll Street
Address	1016 Carroll Street; Brooklyn, NY 11225
Property type	Multifamily
Units, beds or keys	10
Net rentable square feet	8,568
Year built	1924
Year last renovated	2019
Original balance	$5.2M
Current balance	$5.2M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	4.13%
Current interest rate	4.13%
Origination date	12-13-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 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	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.0M	07-30-2019	MAI
Most recent reported	$8.0M	2019-07-30	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$512,004
Operating expenses	$102,350
Net operating income	$409,654
Net cash flow	$407,654
DSCR (net cash flow)	1.89
DSCR (net operating income)	1.90
Occupancy	100%
Servicer advances outstanding	$0

CVS - Houston TX

Property	CVS - Houston TX
Address	15010 Memorial Drive; Houston, TX 77079
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	13,013
Year built	2005
Year last renovated	not yet reported
Original balance	$5.0M
Current balance	$5.0M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	4.24%
Current interest rate	4.24%
Origination date	12-17-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2030-01-06
Prepayment lockout end	11-05-2029
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	$8.6M	11-15-2019	MAI
Most recent reported	$8.6M	2019-11-15	MAI

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

Largest tenants

Tenant	Square feet	Lease expiration
IOU rye,* Omar CVS Oftrustan	12,996	01-31-2030

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

Latest financials

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

Cambria Beach Lodge

Property	Cambria Beach Lodge
Address	6180 Moonstone Beach Drive; Cambria, CA 93428
Property type	Lodging
Units, beds or keys	27
Net rentable square feet	not yet reported
Year built	1942
Year last renovated	2016
Original balance	$3.8M
Current balance	$3.8M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	3.50%
Current interest rate	3.50%
Origination date	11-05-2019
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2029-11-06
Prepayment lockout end	12-05-2022
Yield maintenance end	07-05-2029
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Deutsche Bank AG, acting through its New York Branch
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.4M	08-21-2019	MAI
Most recent reported	$8.4M	2019-08-21	MAI

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

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.9M
Operating expenses	$1.3M
Net operating income	$595,779
Net cash flow	$519,088
DSCR (net cash flow)	3.91
DSCR (net operating income)	4.48
Occupancy	82%
Servicer advances outstanding	$0