← Benchmark 2019-B11 Mortgage Trust · Loan annex · CMBS market
- Deal
- Benchmark 2019-B11 Mortgage Trust
- Current balance
- $78.0M (September 2026)
- Share of deal
- 8.4%
- Status
- Current
- DSCR (latest)
- 2.85
- Occupancy (latest)
- 100%
- Scheduled maturity
- 2029-02-07
Property and terms
| Property | 2810 Pukoloa Street (and 185 more properties) |
| Address | 2810 Pukoloa Street; 1360 Pali Highway; 1001 Ahua Street; 848 Ala Lilikoi Street A; 2850 Paa Street; 949 Mapunapuna Street; 2828 Paa Street; 80 Sand Island Access Road; 1030 Mapunapuna Street; 150 Puuhale Road; 2344 Pahounui Drive; 120 Sand Island Access Rd; 1122 Mapunapuna Street; 2915 Kaihikapu Street; 819 Ahua Street; 2144 Auiki St; 1027 Kikowaena Place; 1931 Kahai Street; 148 Mokauea Street; 2886 Paa Street; 2838 Kilihau Street; 803 Ahua Street; 220 Puuhale Road; 930 Mapunapuna Street; 2103 Kaliawa Street; 2969 Mapunapuna Street; 158 Sand Island Access Road; 1926 Auiki St; 113 Puuhale Road; 2250 Pahounui Drive; 733 Mapunapuna Street; 761 Ahua Street; 918 Ahua Street; 180 Sand Island Access Road; 2829 Awaawaloa Street; 120 Mokauea Street; 2861 Mokumoa Street; 2826 Kaihikapu Street; 179 Sand Island Access Road; 855 Mapunapuna Street; 2308 Pahounui Drive; 619 Mapunapuna Street; 2846 Awaawaloa Street; 238 Sand Island Access Road; 704 Mapunapuna Street; 120B Mokauea St; 1150 Kikowaena Place; 2127 Auiki Street; 2810 Paa Street; 2841 Pukoloa Street; 1000 Mapunapuna Street; 2829 Pukoloa Street; 889 Ahua Street; 2819 Pukoloa Street; 1038 Kikowaena Place; 2965 Mokumoa Street; 850 Ahua Street; 1330 Pali Highway; 2855 Pukoloa Street; 2865 Pukoloa Street; 789 Mapunapuna Street; 2960 Mokumoa Street; 231B Sand Island Access Road; 2020 Auiki Street; 2857 Awaawaloa Street; 1050 Kikowaena Place; 2850 Mokumoa Street; 2840 Mokumoa Street; 2830 Mokumoa Street; 960 Mapunapuna Street; 125B Puuhale Road; 2809 Kaihikapu Street; 212 Mohonua Place; 692 Mapunapuna Street; 1024 Kikowaena Place; 669 Ahua Street; 215 Puuhale Road; 142 Mokauea St; 2847 Awaawaloa Street; 2816 Awaawaloa Street; 2928 Kaihikapu Street - B; 2864 Mokumoa Street; 770 Mapunapuna Street; 151 Puuhale Road; 207 Puuhale Road; 2970 Mokumoa Street; 2868 Kaihikapu Street; 2908 Kaihikapu Street; 2814 Kilihau Street; 759 Puuloa Road; 659 Puuloa Road; 667 Puuloa Road; 679 Puuloa Road; 689 Puuloa Road; 950 Mapunapuna Street; 822 Mapunapuna Street; 842 Mapunapuna Street; 214 Sand Island Access Rd; 709 Ahua St; 766 Mapunapuna Street; 830 Mapunapuna Street; 2855 Kaihikapu Street; 865 Ahua Street; 852 Mapunapuna Street; 2906 Kaihikapu Street; 2879 Paa Street; 702 Ahua Street; 2864 Awaawaloa Street; 2819 Mokumoa Street - A; 2869 Mokumoa Street; 2819 Mokumoa Street - B; 228 Mohonua Place; 2264 Pahounui Drive; 808 Ahua Street; 2827 Kaihikapu Street; 697 Ahua Street; 2849 Kaihikapu Street; 2831 Awaawaloa Street; 2858 Kaihikapu Street; 2276 Pahounui Drive; 2806 Kaihikapu Street; 1052 Ahua Street (surface parking lot); 2889 Mokumoa Street; 685 Ahua Street; 2839 Mokumoa Street; 94-240 Pupuole Street; 2928 Kaihikapu Street - A; 719 Ahua Street; 2812 Awaawaloa Street; 2927 Mokumoa Street; 197 Sand Island Access Road; 2844 Kaihikapu Street; 2879 Mokumoa Street; 2135 Auiki Street; 855 Ahua Street; 2122 Kaliawa Street; 2831 Kaihikapu Street; 729 Ahua Street; 739 Ahua Street; 2833 Paa Street 2; 2833 Paa Street; 2815 Kaihikapu Street; 1062 Kikowaena Place; 673 Ahua Street; 2106 Kaliawa Street; 812 Mapunapuna Street; 2804 Kilihau Street; 525 N. King Street; 204 Sand Island Access Road; 660 Ahua Street; 218 Mohonua Place; 125 Puuhale Road; 645 Ahua Street; 675 Mapunapuna Street; 659 Ahua Street; 1055 Ahua Street; 944 Ahua Street; 2019 Kahai Street; 2001 Kahai Street; 106 Puuhale Road; 2875 Paa Street; 1024 Mapunapuna Street; 2760 Kamehameha Highway; 2635 Waiwai Loop A; 2635 Waiwai Loop B; 2836 Awaawaloa Street; 609 Ahua Street; 905 Ahua Street; 2110 Auiki Street; 140 Puuhale Road; 2139 Kaliawa Street; 231 Sand Island Access Road; 2140 Kaliawa Street; 33 S Vineyard Blvd; 970 Ahua Street; 960 Ahua Street; 1045 Mapunapuna Street; 165 Sand Island Access Road; 2839 Kilihau Street; 2829 Kilihau Street; 2833 Kilihau Street; 2821 Kilihau Street; 2808 Kam Highway; 2815 Kilihau Street; 2850 Awaawaloa Street; 846 Ala Lilikoi Street B; Honolulu, HI (and 185 more) 96819 |
| Property type | Multiple property types |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2015 |
| Original balance | $78.0M |
| Current balance | $78.0M (September 2026) |
| Share of deal balance | 8.4% |
| Interest rate at origination | 4.31% |
| Current interest rate | 4.31% |
| Origination date | 01-29-2019 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2029-02-07 |
| Prepayment lockout end | 07-06-2021 |
| Yield maintenance end | 08-06-2028 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A./Citi Real Estate Funding Inc./UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York/JP |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $69.3M | 12-01-2018 | MAI |
| Most recent reported | $69.3M | 2018-12-01 | 98 |
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Servco Pacific Inc. | not yet reported | ["01-31-2064", "10-31-2043", "02-28-2031", "04-22-2033", "05-31-2042", "07-31-2039", "06-30-2046", "06-30-2027", "12-31-2035", "12-31-2049", "12-31-2047", "04-30-2034", "10-14-2044", "12-31-2042", "12-31-2037", "03-14-2027", "05-31-2031", "08-31-2037", "03-31-2032", "11-14-2043", "01-31-2031", "12-31-2041", "12-31-2049", "01-31-2032", "12-31-2028", "12-31-2030", "12-31-2028", "09-30-2030", "12-31-2028", "12-31-2028", "11-30-2034", "12-31-2033", "02-29-2032", "12-31-2028", "10-31-2032", "06-30-2032", "01-31-2033", "12-31-2032", "06-30-2047", "12-31-2042", "12-31-2028", "07-31-2041", "05-31-2039", "10-31-2034", "12-31-2040", "06-30-2032", "02-28-2030", "01-31-2051", "12-31-2048", "01-31-2064", "06-30-2027", "01-31-2064", "09-30-2034", "01-31-2064", "11-30-2031", "12-31-2042", "12-31-2032", "10-31-2043", "07-31-2039", "07-31-2039", "03-31-2048", "11-30-2033", "12-31-2049", "12-31-2028", "12-31-2026", "09-30-2030", "02-29-2032", "02-28-2042", "02-28-2042", "01-31-2032", "12-31-2028", "12-31-2042", "12-31-2028", "12-31-2032", "11-30-2031", "12-31-2052", "12-31-2028", "12-10-2039", "11-30-2029", "06-30-2053", "02-28-2033", "07-31-2039", "12-31-2044", "12-31-2052", "11-30-2033", "10-31-2042", "08-31-2041", "12-31-2037", "12-31-2032", "12-31-2042", "12-31-2042", "12-31-2042", "12-31-2042", "01-31-2032", "10-31-2054", "10-31-2054", "12-31-2026", "01-31-2036", "12-31-2042", "12-31-2032", "02-28-2035", "12-31-2033", "12-31-2042", "12-31-2028", "11-30-2036", "12-31-2032", "12-31-2033", "12-31-2042", "12-31-2032", "12-31-2042", "12-31-2028", "12-31-2038", "06-04-2051", "12-31-2032", "12-31-2032", "12-31-2032", "12-31-2042", "12-31-2042", "12-31-2038", "10-31-2032", "04-30-2036", "12-31-2042", "12-31-2052", "01-31-2033", "02-28-2054", "06-30-2053", "01-03-2030", "10-31-2042", "12-31-2042", "12-31-2049", "02-28-2042", "12-31-2027", "12-31-2028", "12-31-2033", "12-31-2038", "06-30-2033", "12-31-2032", "12-31-2032", "10-31-2040", "10-31-2040", "12-31-2027", "01-31-2031", "10-31-2030", "12-31-2044", "12-31-2029", "10-31-2028", "12-31-2039", "10-31-2042", "12-31-2028", "12-31-2028", "01-31-2043", "12-31-2027", "11-15-2042", "02-29-2032", "12-31-2048", "12-31-2028", "07-14-2028", "10-31-2030", "12-08-2043", "12-31-2032", "06-30-2033", "06-30-2033", "11-30-2029", "02-28-2041", "04-30-2042", "12-31-2048", "10-31-2030", "11-30-2051", "12-31-2049", "12-31-2028", "10-31-2028", "02-29-2032", "02-29-2032", "11-12-2033", "12-31-2028", "10-31-2032", "10-31-2032", "10-31-2032", "02-28-2041", "02-28-2041", "02-28-2041", "05-31-2039", "04-22-2033"] |
| Marc Haine, Inc. | not yet reported | ["12-31-2026", "05-31-2031", "08-14-2030", "06-30-2032", "06-30-2046", "04-30-2031", "06-30-2027"] |
| Physical & Industrial Rehabilitation Clinic of Oahu, LLC | not yet reported | ["10-31-2033", "06-30-2028", "08-31-2029", "12-31-2026"] |
The three largest tenants as reported in the latest asset-level record.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 2019 | $78.0M | Current | 4.31% | not yet reported | not yet reported | 100% | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2019 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2019 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2019 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2019 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2019 | $50.0M | Current | 3.60% | 2.88 | 3.13 | 100% | not yet reported | 06-30-2019 | $37.0M | $15.3M | $21.7M | $20.0M |
| December 2019 | not yet reported | not yet reported | not yet reported | 2.20 | 2.20 | 100% | not yet reported | 06-30-2019 | $81.6M | $19.1M | $62.5M | $62.4M |
| January 2020 | not yet reported | not yet reported | not yet reported | 2.17 | 2.19 | 100% | not yet reported | 09-30-2019 | $82.6M | $20.3M | $62.3M | $61.8M |
| February 2020 | not yet reported | not yet reported | not yet reported | 2.17 | 2.19 | 100% | not yet reported | 09-30-2019 | $82.6M | $20.3M | $62.3M | $61.8M |
| March 2020 | not yet reported | not yet reported | not yet reported | 2.17 | 2.19 | 100% | not yet reported | 09-30-2019 | $82.6M | $20.3M | $62.3M | $61.8M |
| April 2020 | not yet reported | not yet reported | not yet reported | 2.17 | 2.19 | 100% | not yet reported | 09-30-2019 | $82.6M | $20.3M | $62.3M | $61.8M |
| May 2020 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2020 | $78.0M | Current | 4.31% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2020 | $78.0M | Current | 4.31% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2020 | $78.0M | Current | 4.31% | 2.24 | 2.26 | 100% | $0 | 06-30-2020 | $83.9M | $23.7M | $60.2M | $59.7M |
| September 2020 | $78.0M | Current | 4.31% | 2.24 | 2.26 | 100% | $0 | 06-30-2020 | $83.9M | $23.7M | $60.2M | $59.7M |
| October 2020 | $78.0M | Current | 4.31% | 2.24 | 2.26 | 100% | $0 | 06-30-2020 | $83.9M | $23.7M | $60.2M | $59.7M |
| November 2020 | $78.0M | Current | 4.31% | 2.24 | 2.26 | 100% | $0 | 06-30-2020 | $83.9M | $23.7M | $60.2M | $59.7M |
| December 2020 | $78.0M | Current | 4.31% | 2.26 | 2.29 | 100% | $0 | 09-30-2020 | $84.1M | $23.2M | $60.9M | $60.4M |
| January 2021 | $78.0M | Current | 4.31% | 2.26 | 2.29 | 100% | $0 | 09-30-2020 | $84.1M | $23.2M | $60.9M | $60.4M |
| February 2021 | $78.0M | Current | 4.31% | 2.26 | 2.29 | 100% | $0 | 09-30-2020 | $84.1M | $23.2M | $60.9M | $60.4M |
| March 2021 | $78.0M | Current | 4.31% | 2.26 | 2.29 | 100% | $0 | 09-30-2020 | $84.1M | $23.2M | $60.9M | $60.4M |
| April 2021 | $78.0M | Current | 4.31% | 2.26 | 2.29 | 100% | $0 | 09-30-2020 | $84.1M | $23.2M | $60.9M | $60.4M |
| May 2021 | $78.0M | Current | 4.31% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2021 | $78.0M | Current | 4.31% | 2.29 | 2.31 | 100% | $0 | 03-31-2021 | $21.3M | $5.9M | $15.4M | $15.2M |
| July 2021 | $78.0M | Current | 4.31% | 2.29 | 2.31 | 100% | $0 | 03-31-2021 | $21.3M | $5.9M | $15.4M | $15.2M |
| August 2021 | $78.0M | Current | 4.31% | 2.29 | 2.31 | 100% | $0 | 03-31-2021 | $21.3M | $5.9M | $15.4M | $15.2M |
| September 2021 | $78.0M | Current | 4.31% | 2.29 | 2.31 | 100% | $0 | 03-31-2021 | $21.3M | $5.9M | $15.4M | $15.2M |
| October 2021 | $78.0M | Current | 4.31% | 2.29 | 2.31 | 100% | $0 | 03-31-2021 | $21.3M | $5.9M | $15.4M | $15.2M |
| November 2021 | $78.0M | Current | 4.31% | 2.32 | 2.34 | 100% | $0 | 09-30-2021 | $85.9M | $23.5M | $62.4M | $61.8M |
| December 2021 | $78.0M | Current | 4.31% | 2.32 | 2.34 | 100% | $0 | 09-30-2021 | $85.9M | $23.5M | $62.4M | $61.8M |
| January 2022 | $78.0M | Current | 4.31% | 2.32 | 2.34 | 100% | $0 | 09-30-2021 | $85.9M | $23.5M | $62.4M | $61.8M |
| February 2022 | $78.0M | Current | 4.31% | 2.32 | 2.34 | 100% | $0 | 09-30-2021 | $85.9M | $23.5M | $62.4M | $61.8M |
| March 2022 | $78.0M | Current | 4.31% | 2.32 | 2.34 | 100% | $0 | 09-30-2021 | $85.9M | $23.5M | $62.4M | $61.8M |
| April 2022 | $78.0M | Current | 4.31% | 2.32 | 2.34 | 100% | $0 | 09-30-2021 | $85.9M | $23.5M | $62.4M | $61.8M |
| May 2022 | $78.0M | Current | 4.31% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2022 | $78.0M | Current | 4.31% | 2.37 | 2.39 | 100% | $0 | 03-31-2022 | $21.9M | $5.9M | $15.9M | $15.8M |
| July 2022 | $78.0M | Current | 4.31% | 2.37 | 2.39 | 100% | $0 | 03-31-2022 | $21.9M | $5.9M | $15.9M | $15.8M |
| August 2022 | $78.0M | Current | 4.31% | 2.37 | 2.39 | 100% | $0 | 03-31-2022 | $21.9M | $5.9M | $15.9M | $15.8M |
| September 2022 | $78.0M | Current | 4.31% | 2.38 | 2.40 | 100% | $0 | 06-30-2022 | $87.7M | $23.7M | $64.0M | $63.5M |
| October 2022 | $78.0M | Current | 4.31% | 2.38 | 2.40 | 100% | $0 | 06-30-2022 | $87.7M | $23.7M | $64.0M | $63.5M |
| November 2022 | $78.0M | Current | 4.31% | 2.38 | 2.40 | 100% | $0 | 06-30-2022 | $87.7M | $23.7M | $64.0M | $63.5M |
| December 2022 | $78.0M | Current | 4.31% | 2.38 | 2.40 | 100% | $0 | 06-30-2022 | $87.7M | $23.7M | $64.0M | $63.5M |
| January 2023 | $78.0M | Current | 4.31% | 2.36 | 2.38 | 100% | $0 | 09-30-2022 | $87.6M | $24.1M | $63.5M | $62.9M |
| February 2023 | $78.0M | Current | 4.31% | 2.36 | 2.38 | 100% | $0 | 09-30-2022 | $87.6M | $24.1M | $63.5M | $62.9M |
| March 2023 | $78.0M | Current | 4.31% | 2.36 | 2.38 | 100% | $0 | 09-30-2022 | $87.6M | $24.1M | $63.5M | $62.9M |
| April 2023 | $78.0M | Current | 4.31% | 2.36 | 2.38 | 100% | $0 | 09-30-2022 | $87.6M | $24.1M | $63.5M | $62.9M |
| May 2023 | $78.0M | Current | 4.31% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2023 | $78.0M | Current | 4.31% | 2.28 | 2.30 | 100% | $0 | 03-31-2023 | $21.7M | $6.3M | $15.3M | $15.2M |
| July 2023 | $78.0M | Current | 4.31% | 2.28 | 2.30 | 100% | $0 | 03-31-2023 | $21.7M | $6.3M | $15.3M | $15.2M |
| August 2023 | $78.0M | Current | 4.31% | 2.28 | 2.30 | 100% | $0 | 03-31-2023 | $21.7M | $6.3M | $15.3M | $15.2M |
| September 2023 | $78.0M | Current | 4.31% | 2.37 | 2.39 | 100% | $0 | 06-30-2023 | $89.0M | $25.4M | $63.6M | $63.1M |
| October 2023 | $78.0M | Current | 4.31% | 2.37 | 2.39 | 100% | $0 | 06-30-2023 | $89.0M | $25.4M | $63.6M | $63.1M |
| November 2023 | $78.0M | Current | 4.31% | 2.37 | 2.39 | 100% | $0 | 06-30-2023 | $89.0M | $25.4M | $63.6M | $63.1M |
| December 2023 | $78.0M | Current | 4.31% | 2.37 | 2.39 | 100% | $0 | 06-30-2023 | $89.0M | $25.4M | $63.6M | $63.1M |
| January 2024 | $78.0M | Current | 4.31% | 2.42 | 2.44 | 100% | $0 | 09-30-2023 | $90.9M | $25.9M | $65.0M | $64.5M |
| February 2024 | $78.0M | Current | 4.31% | 2.42 | 2.44 | 100% | $0 | 09-30-2023 | $90.9M | $25.9M | $65.0M | $64.5M |
| March 2024 | $78.0M | Current | 4.31% | 2.42 | 2.44 | 100% | $0 | 09-30-2023 | $90.9M | $25.9M | $65.0M | $64.5M |
| April 2024 | $78.0M | Current | 4.31% | 2.42 | 2.44 | 100% | $0 | 09-30-2023 | $90.9M | $25.9M | $65.0M | $64.5M |
| May 2024 | $78.0M | Current | 4.31% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $78.0M | Current | 4.31% | 2.61 | 2.63 | 100% | $0 | 03-31-2024 | $23.9M | $6.4M | $17.5M | $17.4M |
| July 2024 | $78.0M | Current | 4.31% | 2.61 | 2.63 | 100% | $0 | 03-31-2024 | $23.9M | $6.4M | $17.5M | $17.4M |
| August 2024 | $78.0M | Current | 4.31% | 2.61 | 2.63 | 100% | $0 | 03-31-2024 | $23.9M | $6.4M | $17.5M | $17.4M |
| September 2024 | $78.0M | Current | 4.31% | 2.61 | 2.63 | 100% | $0 | 03-31-2024 | $23.9M | $6.4M | $17.5M | $17.4M |
| October 2024 | $78.0M | Current | 4.31% | 2.62 | 2.64 | 100% | $0 | 06-30-2024 | $96.4M | $26.0M | $70.4M | $69.8M |
| November 2024 | $78.0M | Current | 4.31% | 2.62 | 2.64 | 100% | $0 | 06-30-2024 | $96.4M | $26.0M | $70.4M | $69.8M |
| December 2024 | $78.0M | Current | 4.31% | 2.62 | 2.64 | 100% | $0 | 06-30-2024 | $96.4M | $26.0M | $70.4M | $69.8M |
| January 2025 | $78.0M | Current | 4.31% | 2.63 | 2.66 | 100% | $0 | 09-30-2024 | $96.8M | $26.0M | $70.8M | $70.2M |
| February 2025 | $78.0M | Current | 4.31% | 2.63 | 2.66 | 100% | $0 | 09-30-2024 | $96.8M | $26.0M | $70.8M | $70.2M |
| March 2025 | $78.0M | Current | 4.31% | 2.63 | 2.66 | 100% | $0 | 09-30-2024 | $96.8M | $26.0M | $70.8M | $70.2M |
| April 2025 | $78.0M | Current | 4.31% | 2.63 | 2.66 | 100% | $0 | 09-30-2024 | $96.8M | $26.0M | $70.8M | $70.2M |
| May 2025 | $78.0M | Current | 4.31% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $78.0M | Current | 4.31% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $78.0M | Current | 4.31% | 2.69 | 2.71 | 100% | $0 | 03-31-2025 | $24.6M | $6.6M | $18.0M | $17.9M |
| August 2025 | $78.0M | Current | 4.31% | 2.69 | 2.71 | 100% | $0 | 03-31-2025 | $24.6M | $6.6M | $18.0M | $17.9M |
| September 2025 | $78.0M | Current | 4.31% | 2.71 | 2.73 | 100% | $0 | 06-30-2025 | $99.0M | $26.2M | $72.8M | $72.3M |
| October 2025 | $78.0M | Current | 4.31% | 2.71 | 2.73 | 100% | $0 | 06-30-2025 | $99.0M | $26.2M | $72.8M | $72.3M |
| November 2025 | $78.0M | Current | 4.31% | 2.71 | 2.73 | 100% | $0 | 06-30-2025 | $99.0M | $26.2M | $72.8M | $72.3M |
| December 2025 | $78.0M | Current | 4.31% | 2.72 | 2.74 | 100% | $0 | 09-30-2025 | $99.9M | $26.7M | $73.2M | $72.6M |
| January 2026 | $78.0M | Current | 4.31% | 2.72 | 2.74 | 100% | $0 | 09-30-2025 | $99.9M | $26.7M | $73.2M | $72.6M |
| February 2026 | $78.0M | Current | 4.31% | 2.72 | 2.74 | 100% | $0 | 09-30-2025 | $99.9M | $26.7M | $73.2M | $72.6M |
| March 2026 | $78.0M | Current | 4.31% | 2.72 | 2.74 | 100% | $0 | 09-30-2025 | $99.9M | $26.7M | $73.2M | $72.6M |
| April 2026 | $78.0M | Current | 4.31% | 2.72 | 2.74 | 100% | $0 | 09-30-2025 | $99.9M | $26.7M | $73.2M | $72.6M |
| May 2026 | $78.0M | Current | 4.31% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2026 | $78.0M | Current | 4.31% | 2.83 | 2.85 | 100% | $0 | 03-31-2026 | $25.8M | $6.8M | $19.0M | $18.9M |
| July 2026 | $78.0M | Current | 4.31% | 2.83 | 2.85 | 100% | $0 | 03-31-2026 | $25.8M | $6.8M | $19.0M | $18.9M |
| August 2026 | $78.0M | Current | 4.31% | 2.83 | 2.85 | 100% | $0 | 03-31-2026 | $25.8M | $6.8M | $19.0M | $18.9M |
| September 2026 | $78.0M | Current | 4.31% | 2.85 | 2.87 | 100% | $0 | 06-30-2026 | $103.3M | $26.8M | $76.5M | $75.9M |
Revenue, expenses, net operating income (NOI) and net cash flow (NCF) are the most recent financials reported as of each month, for the financial period ending on the date shown. DSCR is debt service coverage on the net cash flow and net operating income bases as reported.
Also filed in other trusts
Loans are sometimes split across trusts (pari passu), and each trust files the loan at its whole-loan amount. A loan with the same property name and origination date is filed in: BBCMS Mortgage Trust 2019-C3; Morgan Stanley Capital I Trust 2019-H6; UBS Commercial Mortgage Trust 2019-C16.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.