GS Mortgage Securities Trust 2020-GC47: loan annex
Page built October 19, 2026
Loan detail for GS Mortgage Securities Trust 2020-GC47.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01
← GS Mortgage Securities Trust 2020-GC47 · CMBS market
Detail sections for the 50 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.
Loan 1A
| Property | Loan 1A |
| Address | not yet reported |
| Property type | not yet reported |
| 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 | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 2.99% |
| Current interest rate | 2.99% |
| Origination date | 11-25-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
Loan 8A
| Property | Loan 8A |
| Address | not yet reported |
| Property type | not yet reported |
| 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 | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 3.52% |
| Current interest rate | 3.52% |
| Origination date | 12-12-2019 |
| Original term | 119 months |
| Amortization term | not yet reported |
| Interest-only period | 119 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | not yet reported |
| 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 |
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 |
HAWTHORNE GATE
| Property | HAWTHORNE GATE |
| Address | 17 HAWTHORNE GATE DRIVE; Washington Township, OH 45458 |
| Property type | Multifamily |
| Units, beds or keys | 114 |
| Net rentable square feet | not yet reported |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $18.0M |
| Current balance | $17.5M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 4.49% |
| Current interest rate | 4.49% |
| Origination date | 01-22-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 11-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.5M |
| Operating expenses | $661,040 |
| Net operating income | $856,365 |
| Net cash flow | $842,115 |
| DSCR (net cash flow) | 1.54 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
LAKESIDE FLATS
| Property | LAKESIDE FLATS |
| Address | 16255 KENYON AVENUE; Lakeville, MN 55044 |
| Property type | Multifamily |
| Units, beds or keys | 120 |
| Net rentable square feet | not yet reported |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $17.2M |
| Current balance | $16.8M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 4.46% |
| Current interest rate | 4.46% |
| Origination date | 02-13-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 12-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.3M |
| Operating expenses | $574,480 |
| Net operating income | $724,368 |
| Net cash flow | $712,368 |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.39 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
PCI Pharma Portfolio
| Property | PCI Pharma Portfolio |
| Address | not yet reported |
| Property type | not yet reported |
| 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 | $16.8M |
| Current balance | $16.8M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 3.38% |
| Current interest rate | 3.38% |
| Origination date | 10-31-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 11-05-2021 |
| 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
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $11.8M |
| Operating expenses | $483,925 |
| Net operating income | $11.3M |
| Net cash flow | $10.7M |
| DSCR (net cash flow) | 2.88 |
| DSCR (net operating income) | 3.04 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
TRAILS OF HUDSON II
| Property | TRAILS OF HUDSON II |
| Address | 1101 REDWOOD BOULEVARD; Hudson, OH 44236 |
| Property type | Multifamily |
| Units, beds or keys | 89 |
| Net rentable square feet | not yet reported |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $16.5M |
| Current balance | $14.7M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 4.65% |
| Current interest rate | 4.65% |
| Origination date | 04-23-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 02-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.4M |
| Operating expenses | $454,528 |
| Net operating income | $936,407 |
| Net cash flow | $927,507 |
| DSCR (net cash flow) | 1.82 |
| DSCR (net operating income) | 1.83 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Midland Atlantic Portfolio
| Property | Midland Atlantic Portfolio |
| Address | not yet reported |
| 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 | $14.5M |
| Current balance | $13.2M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 3.96% |
| Current interest rate | 3.96% |
| Origination date | 12-26-2019 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 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 | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $6.8M |
| Operating expenses | $2.4M |
| Net operating income | $4.4M |
| Net cash flow | $4.1M |
| DSCR (net cash flow) | 1.59 |
| DSCR (net operating income) | 1.73 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
Loan 3A
| Property | Loan 3A |
| Address | not yet reported |
| Property type | not yet reported |
| 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 | $12.5M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 3.16% |
| Current interest rate | 3.16% |
| Origination date | 03-06-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
525 MARKET STREET
| Property | 525 MARKET STREET |
| Address | 525 MARKET STREET; San Francisco, CA 94105 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 1,034,170 |
| Year built | 1973 |
| Year last renovated | 2018 |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 2.95% |
| Current interest rate | 2.95% |
| Origination date | 01-29-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 03-05-2022 |
| Yield maintenance end | 08-05-2029 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $16.9M |
| Operating expenses | $6.2M |
| Net operating income | $10.7M |
| Net cash flow | $10.4M |
| DSCR (net cash flow) | 2.06 |
| DSCR (net operating income) | 2.12 |
| Occupancy | 72% |
| Servicer advances outstanding | $0 |
SHOPPES AT HAYDENS CROSSING
| Property | SHOPPES AT HAYDENS CROSSING |
| Address | 6700 HAYDEN RUN ROAD; Hilliard, OH 43026 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 70,366 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $9.7M |
| Current balance | $9.1M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 4.17% |
| Current interest rate | 4.17% |
| Origination date | 12-18-2019 |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $589,082 |
| Operating expenses | $89,894 |
| Net operating income | $499,188 |
| Net cash flow | $474,353 |
| DSCR (net cash flow) | 1.67 |
| DSCR (net operating income) | 1.76 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
HAMPTON INN & SUITES MIDDLEBURG
| Property | HAMPTON INN & SUITES MIDDLEBURG |
| Address | 1735 JEREMIAH STREET; Middleburg, FL 32068 |
| Property type | Lodging |
| Units, beds or keys | 81 |
| Net rentable square feet | not yet reported |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $8.5M |
| Current balance | $8.4M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.87% |
| Current interest rate | 3.87% |
| Origination date | 11-04-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BSPRT CMBS Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
TREAT PLAZA
| Property | TREAT PLAZA |
| Address | 4411, 4425 AND 4475 TREAT BOULEVARD; Concord, CA 94521 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 44,524 |
| Year built | 1977 |
| Year last renovated | 2019 |
| Original balance | $8.4M |
| Current balance | $8.3M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.43% |
| Current interest rate | 3.43% |
| Origination date | 09-14-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-10-11 |
| Prepayment lockout end | 04-10-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
MULBERRY OFFICE
| Property | MULBERRY OFFICE |
| Address | 101 WEST MULBERRY BOULEVARD; Savannah, GA 31322 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 51,478 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $8.2M |
| Current balance | $8.2M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.92% |
| Current interest rate | 3.92% |
| Origination date | 11-03-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 05-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Column Financial, Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
PASADENA TECHNOLOGY CENTER
| Property | PASADENA TECHNOLOGY CENTER |
| Address | 2670-2674 EAST WALNUT STREET AND 89-91 SAN GABRIEL BOULEVARD; Pasadena, CA 91107 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 31,619 |
| Year built | 1947 |
| Year last renovated | 2008 |
| Original balance | $8.1M |
| Current balance | $8.1M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.25% |
| Current interest rate | 4.25% |
| Origination date | 11-01-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
ANCHOR COURT INDUSTRIAL
| Property | ANCHOR COURT INDUSTRIAL |
| Address | 2001, 2089, 2151, & 2192 ANCHOR COURT; Thousand Oaks, CA 91320 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 126,646 |
| Year built | 1979 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $8.0M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.02% |
| Current interest rate | 3.02% |
| Origination date | 11-08-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
FISHER TRAILS
| Property | FISHER TRAILS |
| Address | 6418 FISHER ROAD; Dallas, TX 75214 |
| Property type | Multifamily |
| Units, beds or keys | 66 |
| Net rentable square feet | not yet reported |
| Year built | 1972 |
| Year last renovated | 2018 |
| Original balance | $7.9M |
| Current balance | $7.9M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.68% |
| Current interest rate | 3.68% |
| Origination date | 03-09-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-04-06 |
| Prepayment lockout end | 02-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $547,644 |
| Operating expenses | $349,508 |
| Net operating income | $198,136 |
| Net cash flow | $189,886 |
| DSCR (net cash flow) | 1.29 |
| DSCR (net operating income) | 1.35 |
| Occupancy | 88% |
| Servicer advances outstanding | $24,677 |
UNITED MARKET STREET
| Property | UNITED MARKET STREET |
| Address | 3405 50TH STREET; Lubbock, TX 79413 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 64,994 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $7.8M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.95% |
| Current interest rate | 3.95% |
| Origination date | 01-24-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 10-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $436,552 |
| Operating expenses | $7,837 |
| Net operating income | $428,715 |
| Net cash flow | $408,404 |
| DSCR (net cash flow) | 1.79 |
| DSCR (net operating income) | 1.88 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
WILLOW PLAZA
| Property | WILLOW PLAZA |
| Address | 2329 WEST WILLOW ROAD; Enid, OK 73703 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 108,095 |
| Year built | 1984 |
| Year last renovated | 2001 |
| Original balance | $8.0M |
| Current balance | $7.7M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.95% |
| Current interest rate | 3.95% |
| Origination date | 02-28-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 11-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
SAVANNAH RIDGE II
| Property | SAVANNAH RIDGE II |
| Address | 1252 REDLEAF DRIVE; Batavia, OH 45103 |
| Property type | Multifamily |
| Units, beds or keys | 50 |
| Net rentable square feet | not yet reported |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.68% |
| Current interest rate | 3.68% |
| Origination date | 03-06-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 12-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $644,169 |
| Operating expenses | $183,607 |
| Net operating income | $460,562 |
| Net cash flow | $455,562 |
| DSCR (net cash flow) | 2.07 |
| DSCR (net operating income) | 2.09 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
WOODS CROSSING APARTMENTS
| Property | WOODS CROSSING APARTMENTS |
| Address | 1384 CAMBRIDGE BELTWAY; Cambridge, MD 21613 |
| Property type | Multifamily |
| Units, beds or keys | 96 |
| Net rentable square feet | not yet reported |
| Year built | 1990 |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.5M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.34% |
| Current interest rate | 3.34% |
| Origination date | 09-23-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Column Financial, Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
AYLETT CROSSING
| Property | AYLETT CROSSING |
| Address | 4915-4917 RICHMOND TAPPAHANNOCK HIGHWAY; Aylett, VA 23009 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 70,178 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $7.2M |
| Current balance | $7.2M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.77% |
| Current interest rate | 3.77% |
| Origination date | 09-28-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Ladder Capital Finance LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
JO BORGEN PLAZA
| Property | JO BORGEN PLAZA |
| Address | 248 & 250 BENDIGO BLVD S & 249 MAIN AVE S; North Bend, WA 98045 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 26,187 |
| Year built | 1980 |
| Year last renovated | not yet reported |
| Original balance | $6.8M |
| Current balance | $6.8M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.07% |
| Current interest rate | 4.07% |
| Origination date | 11-04-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
HARVARD OAKS APARTMENTS
| Property | HARVARD OAKS APARTMENTS |
| Address | 14834 LAKESIDE BOULEVARD NORTH; Shelby Township, MI 48315 |
| Property type | Multifamily |
| Units, beds or keys | 74 |
| Net rentable square feet | not yet reported |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 3.87% |
| Current interest rate | 3.87% |
| Origination date | 01-23-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 11-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $752,673 |
| Operating expenses | $328,864 |
| Net operating income | $423,809 |
| Net cash flow | $414,559 |
| DSCR (net cash flow) | 2.10 |
| DSCR (net operating income) | 2.15 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
CLUBSIDE APARTMENTS
| Property | CLUBSIDE APARTMENTS |
| Address | 1020 CAPRI ISLAND BOULEVARD; Venice, FL 34292 |
| Property type | Multifamily |
| Units, beds or keys | 77 |
| Net rentable square feet | not yet reported |
| Year built | 1987 |
| Year last renovated | 2017 |
| Original balance | $6.5M |
| Current balance | $6.5M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.64% |
| Current interest rate | 3.64% |
| Origination date | 09-23-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Column Financial, Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
910 81ST STREET
| Property | 910 81ST STREET |
| Address | 910 81ST STREET; Brooklyn, NY 11228 |
| Property type | Multifamily |
| Units, beds or keys | 43 |
| Net rentable square feet | not yet reported |
| Year built | 1921 |
| Year last renovated | not yet reported |
| Original balance | $6.4M |
| Current balance | $6.4M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.70% |
| Current interest rate | 3.70% |
| Origination date | 02-25-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 10-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2025 |
| Revenue | $249,598 |
| Operating expenses | $96,222 |
| Net operating income | $153,376 |
| Net cash flow | $149,830 |
| DSCR (net cash flow) | 2.53 |
| DSCR (net operating income) | 2.59 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
PA & IL Self Storage Portfolio
| Property | PA & IL Self Storage Portfolio |
| Address | not yet reported |
| Property type | Self storage |
| Units, beds or keys | 1032 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $6.3M |
| Current balance | $6.3M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.49% |
| Current interest rate | 4.49% |
| Origination date | 10-26-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
Michigan 4 MHC Portfolio
| Property | Michigan 4 MHC Portfolio |
| Address | MI |
| Property type | Manufactured housing |
| Units, beds or keys | 360 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $6.2M |
| Current balance | $6.2M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.15% |
| Current interest rate | 4.15% |
| Origination date | 10-07-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
BEACH BLUFF APARTMENTS
| Property | BEACH BLUFF APARTMENTS |
| Address | 3210 DISCOVERY WAY; Jacksonville, FL 32224 |
| Property type | Multifamily |
| Units, beds or keys | 88 |
| Net rentable square feet | not yet reported |
| Year built | 1988 |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $5.5M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.34% |
| Current interest rate | 3.34% |
| Origination date | 09-23-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Column Financial, Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
SOUTH HOLLAND INDUSTRIAL
| Property | SOUTH HOLLAND INDUSTRIAL |
| Address | 16750 VINCENNES AVENUE; South Holland, IL 60473 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 202,902 |
| Year built | 1970 |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $5.5M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.36% |
| Current interest rate | 4.36% |
| Origination date | 10-07-2021 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2026-10-06 |
| Prepayment lockout end | 07-05-2026 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Walgreens & Rite Aid Portfolio
| Property | Walgreens & Rite Aid Portfolio |
| Address | MI |
| 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 | $5.1M |
| Current balance | $5.1M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.60% |
| Current interest rate | 3.60% |
| Origination date | 09-15-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | 11-05-2022 |
| Yield maintenance end | 07-05-2031 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
FULTON CROSSING
| Property | FULTON CROSSING |
| Address | 100-118 HIGHWAY 72; Corinth, MS 38834 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 179,905 |
| Year built | 1992 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.15% |
| Current interest rate | 4.15% |
| Origination date | 10-21-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 08-05-2031 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BSPRT CMBS Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Loan 2A
| Property | Loan 2A |
| Address | not yet reported |
| Property type | not yet reported |
| 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 | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.49% |
| Current interest rate | 3.49% |
| Origination date | 02-06-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
4471 JIMMY LEE SMITH PARKWAY
| Property | 4471 JIMMY LEE SMITH PARKWAY |
| Address | 4471 JIMMY LEE SMITH PARKWAY; Hiram, GA 30141 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 78,346 |
| Year built | 1996 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.62% |
| Current interest rate | 3.62% |
| Origination date | 10-19-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
880 ACORN
| Property | 880 ACORN |
| Address | 870 ACORN DRIVE, 880 ACORN DRIVE, 1620 RED OAK STREET AND 1630 RED OAK STREET; Harrisonburg, VA 22802 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 130,185 |
| Year built | 1995 |
| Year last renovated | 2017 |
| Original balance | $4.6M |
| Current balance | $4.6M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.84% |
| Current interest rate | 3.84% |
| Origination date | 09-15-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
STRATFORD SQUARE APARTMENTS
| Property | STRATFORD SQUARE APARTMENTS |
| Address | 400 STRATFORD SQUARE BOULEVARD; Davison, MI 48423 |
| Property type | Multifamily |
| Units, beds or keys | 120 |
| Net rentable square feet | not yet reported |
| Year built | 1973 |
| Year last renovated | not yet reported |
| Original balance | $5.2M |
| Current balance | $4.5M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.90% |
| Current interest rate | 3.90% |
| Origination date | 03-04-2020 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 01-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 12-31-2025 |
| Revenue | $900,716 |
| Operating expenses | $499,286 |
| Net operating income | $401,430 |
| Net cash flow | $365,430 |
| DSCR (net cash flow) | 1.25 |
| DSCR (net operating income) | 1.38 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
2701 EAST TIOGA STREET
| Property | 2701 EAST TIOGA STREET |
| Address | 2701-2725 EAST TIOGA STREET; Philadelphia, PA 19134 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 117,100 |
| Year built | 1920 |
| Year last renovated | not yet reported |
| Original balance | $4.0M |
| Current balance | $4.0M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.62% |
| Current interest rate | 3.62% |
| Origination date | 10-27-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
ARBOR APARTMENTS
| Property | ARBOR APARTMENTS |
| Address | 2401-2429 MONTANA AVENUE; Cincinnati, OH 45211 |
| Property type | Multifamily |
| Units, beds or keys | 118 |
| Net rentable square feet | not yet reported |
| Year built | 1969 |
| Year last renovated | not yet reported |
| Original balance | $4.0M |
| Current balance | $4.0M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.45% |
| Current interest rate | 3.45% |
| Origination date | 03-04-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 12-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $656,063 |
| Operating expenses | $290,591 |
| Net operating income | $365,472 |
| Net cash flow | $333,913 |
| DSCR (net cash flow) | 4.79 |
| DSCR (net operating income) | 5.24 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
MM Retail Portfolio
| Property | MM Retail Portfolio |
| Address | not yet reported |
| 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 | $4.0M |
| Current balance | $4.0M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.50% |
| Current interest rate | 3.50% |
| Origination date | 07-15-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-08-11 |
| Prepayment lockout end | 01-10-2024 |
| Yield maintenance end | 05-10-2031 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
29 WEST 27TH STREET
| Property | 29 WEST 27TH STREET |
| Address | 29 WEST 27TH STREET; New York, NY 10001 |
| Property type | Mixed use |
| Units, beds or keys | 9 |
| Net rentable square feet | not yet reported |
| Year built | 1925 |
| Year last renovated | not yet reported |
| Original balance | $4.0M |
| Current balance | $4.0M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.67% |
| Current interest rate | 4.67% |
| Origination date | 10-21-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
506 E 6TH STREET
| Property | 506 E 6TH STREET |
| Address | 506 EAST 6TH STREET; New York, NY 10009 |
| Property type | Multifamily |
| Units, beds or keys | 14 |
| Net rentable square feet | not yet reported |
| Year built | 1920 |
| Year last renovated | 2020 |
| Original balance | $3.8M |
| Current balance | $3.8M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.27% |
| Current interest rate | 4.27% |
| Origination date | 11-01-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 11-05-2023 |
| Yield maintenance end | 08-05-2031 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 - SOCORRO
| Property | WALGREENS - SOCORRO |
| Address | 10850 NORTH LOOP DRIVE; Socorro, TX 79927 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,820 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $3.7M |
| Current balance | $3.7M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.03% |
| Current interest rate | 4.03% |
| Origination date | 06-17-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-07-11 |
| Prepayment lockout end | 04-10-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
BYRDS MINI STORAGE
| Property | BYRDS MINI STORAGE |
| Address | 635 INDUSTRIAL BOULEVARD, 319 LINWOOD DRIVE, 879 SW AIRPORT DRIVE AND 1150 DORSEY STREET; Gainesville, GA 30501 |
| Property type | Self storage |
| Units, beds or keys | 458 |
| Net rentable square feet | 72,596 |
| Year built | 1987 |
| Year last renovated | 2005 |
| Original balance | $3.6M |
| Current balance | $3.6M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.88% |
| Current interest rate | 3.88% |
| Origination date | 10-13-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
FARMINGTON CVS
| Property | FARMINGTON CVS |
| Address | 19605 PILOT KNOB ROAD; Farmington, MN 55024 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 15,207 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $3.4M |
| Current balance | $3.4M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.95% |
| Current interest rate | 3.95% |
| Origination date | 11-05-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
WALNUT CREEK PLAZA
| Property | WALNUT CREEK PLAZA |
| Address | 1456 GRAY HIGHWAY; Macon, GA 31211 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 36,674 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $3.3M |
| Current balance | $3.3M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.83% |
| Current interest rate | 3.83% |
| Origination date | 11-05-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BSPRT CMBS Finance, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
CVS MOODY
| Property | CVS MOODY |
| Address | 2828 MOODY PARKWAY; Moody, AL 35004 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 13,225 |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $3.3M |
| Current balance | $3.2M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.20% |
| Current interest rate | 3.20% |
| Origination date | 09-24-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
NORTHCREEK MEDICAL OFFICE
| Property | NORTHCREEK MEDICAL OFFICE |
| Address | 3103 BUSINESS PARK CIRCLE; Goodlettsville, TN 37072 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 17,000 |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $3.1M |
| Current balance | $3.1M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.15% |
| Current interest rate | 4.15% |
| Origination date | 11-05-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
MURFREESBORO CVS
| Property | MURFREESBORO CVS |
| Address | 2398 NEW SALEM HIGHWAY; Murfreesboro, TN 37128 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 13,360 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $3.0M |
| Current balance | $3.0M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.95% |
| Current interest rate | 3.95% |
| Origination date | 11-05-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
300 LOMBARD STREET
| Property | 300 LOMBARD STREET |
| Address | 300 LOMBARD STREET; Thousand Oaks, CA 91360 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 8,333 |
| Year built | 1991 |
| Year last renovated | not yet reported |
| Original balance | $2.9M |
| Current balance | $2.9M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.74% |
| Current interest rate | 4.74% |
| Origination date | 11-02-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
DAVITA - BOILING SPRINGS
| Property | DAVITA - BOILING SPRINGS |
| Address | 196 SLOANE GARDEN ROAD; Boiling Springs, SC 29316 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 7,494 |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $2.1M |
| Current balance | $2.1M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.09% |
| Current interest rate | 4.09% |
| Origination date | 09-22-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
DONALDSON SELF STORAGE
| Property | DONALDSON SELF STORAGE |
| Address | 108 OLD STANDING SPRINGS ROAD; Greenville, SC 29605 |
| Property type | Self storage |
| Units, beds or keys | 275 |
| Net rentable square feet | 47,400 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $1.9M |
| Current balance | $1.9M (March 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.44% |
| Current interest rate | 4.44% |
| Origination date | 11-08-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 48 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |