← Benchmark 2021-B26 Mortgage Trust (segment D03, CIK 1858289) · Loan annex · CMBS market
- Deal
- Benchmark 2021-B26 Mortgage Trust (segment D03, CIK 1858289)
- Current balance
- $50.0M (May 2026)
- Share of deal
- 7.9%
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2030-08-06
Property and terms
| Property | 180 WATER |
| Address | 180 WATER STREET; New York, NY 10038 |
| Property type | Multifamily |
| Units, beds or keys | 581 |
| Net rentable square feet | not yet reported |
| Year built | 1971 |
| Year last renovated | 2017 |
| Original balance | $50.0M |
| Current balance | $50.0M (May 2026) |
| Share of deal balance | 7.9% |
| Interest rate at origination | 5.33% |
| Current interest rate | 5.33% |
| Origination date | 07-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-08-06 |
| Prepayment lockout end | 05-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $378.0M | 04-30-2025 | MAI |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| May 2026 | $50.0M | Current | 5.33% | 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 |
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: Benchmark 2025-V17 Mortgage Trust; Benchmark 2025-V18 Mortgage Trust; BMO 2025-5C12 Mortgage Trust.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.