JPMDB Commercial Mortgage Securities Trust 2020-COR7

Tranches, pool and monthly delinquency indicator for JPMDB Commercial Mortgage Securities Trust 2020-COR7.

Data as of loan data through September 2026; ratings as held in the dataset at build

Current pool balance: $743.1M (June 2020)
Original pool balance: $727.4M
Loans at issuance: 37
Closing date: 2020-06-30
Weighted average coupon at issuance: 3.67%
Weighted average LTV at issuance: 33.0%
30+ delinquent (latest): 0.00%
Realized stress score: 0.0
Net rating change since issuance: +0.19 notches

Tranches

Class	Original balance	Credit support (computed)	Coupon	CUSIP	Fitch	KBRA	S&P	Moody's	DBRS
A-1	$13.4M	98.16%	1.066% fixed	46652JAS1	PIF	WR	NR	not yet reported	not yet reported
A-2	$49.2M	91.39%	2.215% fixed	46652JAT9	PIF	WR	NR	not yet reported	not yet reported
A-3	$80.8M	80.28%	1.806% fixed	46652JAU6	AAA	AAA	AAA (sf)	not yet reported	not yet reported
A-4	$145.0M	60.35%	1.915% fixed	46652JAV4	AAA	AAA	AAA (sf)	not yet reported	not yet reported
A-5	$193.8M	33.71%	2.180% fixed	46652JAW2	AAA	AAA	AAA (sf)	not yet reported	not yet reported
A-S	$56.4M	25.96%	2.536% fixed	46652JBA9	AAA	AAA	A- (sf)	not yet reported	not yet reported
A-SB	$27.0M	22.25%	2.051% fixed	46652JAX0	AAA	AAA	AAA (sf)	not yet reported	not yet reported
B	$25.5M	18.75%	3.294% floating (WAC)	46652JBB7	AA-	AA	NRprelim	not yet reported	not yet reported
C	$37.3M	13.63%	3.727% floating (WAC)	46652JBC5	A-	A-	NR	not yet reported	not yet reported
D	$22.7M	10.50%	1.750% fixed	46652JAC6	BBB	BBB+	NRprelim	not yet reported	not yet reported
E	$8.0M	9.40%	1.750% fixed	46652JAE2	BBB-	BBB	NRprelim	not yet reported	not yet reported
F-RR	$14.7M	7.38%	3.727% floating (WAC)	46652JAG7	BB-	BBB-	NRprelim	not yet reported	not yet reported
G-RR	$15.5M	5.25%	3.727% floating (WAC)	46652JAJ1	B-	B-	NR	not yet reported	not yet reported
H-RR	$7.3M	4.25%	3.727% floating (WAC)	46652JAL6	CCC	CCC	NRprelim	not yet reported	not yet reported
NR-RR	$30.9M	0.00%	3.727% floating (WAC)	46652JAN2	not yet reported	not yet reported	NRprelim	not yet reported	not yet reported
R	not yet reported	not yet reported	not yet reported	46652JAQ5	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
X-A	$565.6M	Interest only	1.662% floating	46652JAY8	AAA	AAA	A- (sf)	not yet reported	not yet reported
X-B	$25.5M	Interest only	0.433% floating	46652JAZ5	AA-	AAA	NR	not yet reported	not yet reported
X-D	$30.7M	Interest only	1.976% floating	46652JAA0	BBB-	BBB	NRprelim	not yet reported	not yet reported

Credit support is computed from the class stack order in the prospectus: the share of the deal's principal balance in classes junior to the class. Interest-only classes carry a notional balance and no principal support figure. Ratings are the latest held in the dataset for each class and agency; NR means the agency shows the class as not rated, WR that the rating was withdrawn, PIF that the class has been paid in full. Any other status value is shown exactly as the agency reports it. A + after a CUSIP marks a class with companion CUSIPs in the dataset.

Pool at issuance

Loans	37
Original loan balance	$910.4M
Weighted average coupon	3.67%
Weighted average LTV	33.0%
Median loan LTV	42.2%
Full-term interest only (share of balance)	66.5%
Balloon loans (share of balance)	100.0%
Largest loan (share of balance)	8.8%
Five largest loans (share of balance)	33.7%
Occupancy at issuance (weighted average)	95.0%

Realized outcomes

Months reported	1
Peak 30+ delinquency	0.00% (June 2020)
Ever severe (share of original balance)	0.00%
Ever modified (share of original balance)	0.00%
Past scheduled maturity (share of original balance)	0.00%
Non-performing matured (share of original balance)	0.00%
Maximum servicer advances (share of balance)	0.00%
Median DSCR, first year	not yet reported
Median DSCR, latest	not yet reported
Realized stress score	0.0

Property types

Property type	Original balance	Share of pool
Office	$677.9M	74.5%
Other (code 98)	$144.3M	15.8%
Mixed use	$45.0M	4.9%
Retail	$23.7M	2.6%
Multifamily	$8.8M	1.0%
Manufactured housing	$5.7M	0.6%
Industrial	$5.0M	0.5%

Property type is reported for 100.0% of the pool balance; shares are of the full pool.

Largest loans

Property	Location	Original balance	Share of pool	Coupon	Originated
LA County Office Portfolio	CA	$80.0M	8.8%	2.85%	2020
LA County Office Portfolio	CA	$69.0M	7.6%	4.19%	2020
1633 Broadway	New York, NY	$57.5M	6.3%	2.99%	2019
BX Industrial Portfolio	not yet reported	$57.0M	6.3%	3.92%	2019
675 Creekside Way	Campbell, CA	$43.4M	4.8%	3.69%	2020

Delinquency and stress indicator

▬ 30+ days delinquent · ▬ Distressed (90+, foreclosure, REO, non-performing matured)

Monthly shares of the deal's reported balance, from the deal indicator series in the dataset. Months in which fewer than half of the reported loans carry a delinquency status code are not plotted.

Ratings

Classes with a CUSIP	19 of 19
Classes with a current rating in the dataset	18 of 19
Net rating change since issuance	+0.19 notches (balance-weighted)
Delinquency threshold crossed	Not crossed in the dataset
First downgrade	None recorded

Sources: SEC Form ABS-EE asset-level reports, Form 10-D distribution reports and the deal prospectus; rating histories published under SEC Rule 17g-7(b) and agency releases. Definitions are in the methods note on the market page.