← Benchmark 2021-B26 Mortgage Trust (segment D01, CIK 1858289) · Loan annex · CMBS market
- Deal
- Benchmark 2021-B26 Mortgage Trust (segment D01, CIK 1858289)
- Current balance
- $22.0M (April 2026)
- Share of deal
- not yet reported
- Status
- not yet reported
- DSCR (latest)
- 2.86
- Occupancy (latest)
- 99%
- Scheduled maturity
- 2026-05-06
Property and terms
| Property | 154 Scott Avenue |
| Address | 154 Scott Avenue; Brooklyn, NY 11237 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 111,475 |
| Year built | 1928 |
| Year last renovated | 2021 |
| Original balance | $22.0M |
| Current balance | $22.0M (April 2026) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.51% |
| Current interest rate | 3.51% |
| Origination date | 05-03-2021 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2026-05-06 |
| Prepayment lockout end | 02-05-2026 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $52.5M | 10-01-2021 | MAI |
| Most recent reported | $49.3M | 2021-03-01 | MAI |
Change from securitization to the most recent reported valuation: -6.1%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Palm Sunrise 154 LLC | 15,000 | 05-31-2031 |
| PG - 154 LLC | 15,000 | 03-31-2026 |
| S.P.A. 154 | 12,361 | 12-31-2025 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| May 2021 | $22.0M | Matured balloon, performing | 3.51% | 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 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2021 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| August 2021 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| September 2021 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| October 2021 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| November 2021 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| December 2021 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| January 2022 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| February 2022 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| March 2022 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| April 2022 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| May 2022 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| June 2022 | $22.0M | not yet reported | 3.51% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2022 | $22.0M | not yet reported | 3.51% | 2.53 | 2.67 | 96% | $0 | 12-31-2021 | $1.8M | $443,495 | $1.4M | $1.3M |
| August 2022 | $22.0M | not yet reported | 3.51% | 2.53 | 2.67 | 96% | $0 | 12-31-2021 | $1.8M | $443,495 | $1.4M | $1.3M |
| September 2022 | $22.0M | not yet reported | 3.51% | 2.53 | 2.67 | 96% | $0 | 12-31-2021 | $1.8M | $443,495 | $1.4M | $1.3M |
| October 2022 | $22.0M | not yet reported | 3.51% | 2.53 | 2.67 | 96% | $0 | 12-31-2021 | $1.8M | $443,495 | $1.4M | $1.3M |
| November 2022 | $22.0M | not yet reported | 3.51% | 2.53 | 2.67 | 96% | $0 | 12-31-2021 | $1.8M | $443,495 | $1.4M | $1.3M |
| December 2022 | $22.0M | not yet reported | 3.51% | 2.53 | 2.67 | 96% | $0 | 12-31-2021 | $1.8M | $443,495 | $1.4M | $1.3M |
| January 2023 | $22.0M | not yet reported | 3.51% | 2.47 | 2.62 | 96% | $0 | 09-30-2022 | $674,135 | $157,306 | $516,829 | $487,924 |
| February 2023 | $22.0M | not yet reported | 3.51% | 2.47 | 2.62 | 96% | $0 | 09-30-2022 | $674,135 | $157,306 | $516,829 | $487,924 |
| March 2023 | $22.0M | not yet reported | 3.51% | 2.46 | 2.61 | 96% | $0 | 09-30-2022 | $2.0M | $504,023 | $1.5M | $1.4M |
| April 2023 | $22.0M | not yet reported | 3.51% | 2.46 | 2.61 | 96% | $0 | 09-30-2022 | $2.0M | $504,023 | $1.5M | $1.4M |
| May 2023 | $22.0M | not yet reported | 3.51% | 2.46 | 2.61 | 96% | $0 | 09-30-2022 | $2.0M | $504,023 | $1.5M | $1.4M |
| June 2023 | $22.0M | not yet reported | 3.51% | 2.46 | 2.61 | 96% | $0 | 09-30-2022 | $2.0M | $504,023 | $1.5M | $1.4M |
| July 2023 | $22.0M | not yet reported | 3.51% | 2.46 | 2.61 | 96% | $0 | 09-30-2022 | $2.0M | $504,023 | $1.5M | $1.4M |
| August 2023 | $22.0M | not yet reported | 3.51% | 2.46 | 2.61 | 96% | $0 | 09-30-2022 | $2.0M | $504,023 | $1.5M | $1.4M |
| September 2023 | $22.0M | not yet reported | 3.51% | 2.75 | 2.90 | 96% | $0 | 06-30-2023 | $750,807 | $179,108 | $571,700 | $542,795 |
| November 2023 | $22.0M | not yet reported | 3.51% | 2.37 | 2.52 | 96% | $0 | 06-30-2023 | $1.5M | $523,024 | $983,408 | $925,598 |
| December 2023 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 96% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| January 2024 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 96% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| February 2024 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 97% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| March 2024 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 97% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| April 2024 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 97% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| May 2024 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 97% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| June 2024 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 99% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| July 2024 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 99% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| August 2024 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 99% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| September 2024 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 99% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| October 2024 | $22.0M | not yet reported | 3.51% | 2.43 | 2.58 | 99% | $0 | 09-30-2023 | $2.2M | $692,075 | $1.5M | $1.4M |
| November 2024 | $22.0M | not yet reported | 3.51% | 2.74 | 2.89 | 100% | $0 | 06-30-2024 | $3.0M | $689,351 | $2.3M | $2.2M |
| December 2024 | $22.0M | not yet reported | 3.51% | 2.74 | 2.89 | 100% | $0 | 06-30-2024 | $3.0M | $689,351 | $2.3M | $2.2M |
| January 2025 | $22.0M | not yet reported | 3.51% | 2.74 | 2.89 | 100% | $0 | 06-30-2024 | $3.0M | $689,351 | $2.3M | $2.2M |
| February 2025 | $22.0M | not yet reported | 3.51% | 2.74 | 2.89 | 100% | $0 | 06-30-2024 | $3.0M | $689,351 | $2.3M | $2.2M |
| March 2025 | $22.0M | not yet reported | 3.51% | 2.74 | 2.89 | 99% | $0 | 06-30-2024 | $3.0M | $689,351 | $2.3M | $2.2M |
| April 2025 | $22.0M | not yet reported | 3.51% | 2.74 | 2.89 | 99% | $0 | 06-30-2024 | $3.0M | $689,351 | $2.3M | $2.2M |
| May 2025 | $22.0M | not yet reported | 3.51% | 2.74 | 2.89 | 99% | $0 | 06-30-2024 | $3.0M | $689,351 | $2.3M | $2.2M |
| June 2025 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
| July 2025 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
| August 2025 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
| September 2025 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
| October 2025 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
| November 2025 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
| December 2025 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
| January 2026 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
| February 2026 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
| March 2026 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
| April 2026 | $22.0M | not yet reported | 3.51% | 2.86 | 3.01 | 99% | $0 | 12-31-2024 | $3.1M | $727,832 | $2.4M | $2.2M |
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.
Status timeline
| Date | Event |
|---|---|
| 2026-05-06 | Scheduled maturity passed; the loan is still reported, with status not yet reported in April 2026 |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.