← Benchmark 2021-B27 Mortgage Trust · Loan annex · CMBS market
- Deal
- Benchmark 2021-B27 Mortgage Trust
- Current balance
- $68.1M (September 2026)
- Share of deal
- 6.5%
- Status
- Current
- DSCR (latest)
- 2.43
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2028-04-09
Property and terms
| Property | 375 Kenyon Road (and 32 more properties) |
| Address | 375 Kenyon Road; 1006 Centerpoint Drive; 1125 Vaughn Parkway; 261 Development Drive; 341 Snowden Bridge Boulevard; 1010 Centerpoint Drive; 1201 Enterprise Drive; 40 Tyson Drive; 1020 Centerpoint Drive; 75 Tyson Drive; 1042 Fred White Boulevard; 3516 South Military Highway; 104 Challenger Drive; 1115 Vaughn Parkway; 1335 Northmeadow Parkway; 250 Hembree Park Drive; 660 Hembree Parkway; 11820 Wills Road; 1325 Northmeadow Parkway; 11545 Wills Road; 1350 Northmeadow Parkway; 1175 Northmeadow Parkway; 1125 Northmeadow Parkway; 1250 Northmeadow Parkway; 11390 Old Roswell Road; 1150 Northmeadow Parkway; 1200 Northmeadow Parkway; 1100 Northmeadow Parkway; 11810 Wills Road; 1115 Northmeadow Parkway; 1225 Northmeadow Parkway; 1400 Hembree Road; 11800 Wills Road; Suffolk, VA (and 32 more) 23434 |
| 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 | 2017 |
| Original balance | $68.1M |
| Current balance | $68.1M (September 2026) |
| Share of deal balance | 6.5% |
| Interest rate at origination | 2.48% |
| Current interest rate | 2.48% |
| Origination date | 04-08-2021 |
| Original term | 84 months |
| Amortization term | not yet reported |
| Interest-only period | 84 months |
| Scheduled maturity | 2028-04-09 |
| Prepayment lockout end | 07-08-2023 |
| Yield maintenance end | 10-08-2027 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $615.7M | 03-31-2021 | not yet reported |
| Most recent reported | $305.1M | 2020-10-01 | MAI |
Change from securitization to the most recent reported valuation: -50.4%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Cal Cartage Warehousing | not yet reported | ["09-30-2029", "10-31-2027", "11-30-2023", "03-31-2024", "12-31-2026", "06-30-2030", "02-28-2037", "12-31-2026", "07-31-2027", "01-31-2026", "04-30-2025", "07-31-2024", "01-31-2026", "06-30-2024", "05-01-2024", "05-31-2023", "05-01-2024"] |
| ProPack | not yet reported | ["10-31-2030", "02-28-2027", "02-28-2027", "02-28-2030"] |
| Delk | not yet reported | ["09-30-2023", "12-31-2023"] |
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 2021 | $68.1M | Current | 2.48% | 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 2021 | $68.1M | Current | 2.48% | 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 2021 | $68.1M | Current | 2.48% | 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 |
| September 2021 | $68.1M | Current | 2.48% | 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 |
| October 2021 | $68.1M | Current | 2.48% | 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 |
| November 2021 | $68.1M | Current | 2.48% | 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 |
| December 2021 | $68.1M | Matured balloon, non-performing | 2.48% | not yet reported | not yet reported | not yet reported | $140,832 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2022 | $68.1M | Matured balloon, non-performing | 2.48% | not yet reported | not yet reported | not yet reported | $145,527 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2022 | $68.1M | Current | 2.48% | 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 |
| March 2022 | $68.1M | Current | 2.48% | 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 |
| April 2022 | $68.1M | Current | 2.48% | 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 |
| May 2022 | $68.1M | Current | 2.48% | 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 | $68.1M | Current | 2.48% | 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 2022 | $68.1M | Current | 2.48% | 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 2022 | $68.1M | Current | 2.48% | 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 |
| September 2022 | $68.1M | Current | 2.48% | 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 |
| October 2022 | $68.1M | Matured balloon, non-performing | 2.48% | not yet reported | not yet reported | not yet reported | $140,832 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2022 | $68.1M | Current | 2.48% | 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 |
| December 2022 | $68.1M | Current | 2.48% | 2.32 | 2.54 | 100% | $0 | 06-30-2022 | $40.4M | $9.5M | $30.9M | $28.3M |
| January 2023 | $68.1M | Current | 2.48% | 2.32 | 2.54 | 100% | $0 | 06-30-2022 | $40.4M | $9.5M | $30.9M | $28.3M |
| February 2023 | $68.1M | Current | 2.48% | 2.32 | 2.54 | 100% | $0 | 06-30-2022 | $40.4M | $9.5M | $30.9M | $28.3M |
| March 2023 | $68.1M | Current | 2.48% | 2.32 | 2.54 | 100% | $0 | 06-30-2022 | $40.4M | $9.5M | $30.9M | $28.3M |
| April 2023 | $68.1M | Matured balloon, non-performing | 2.48% | 2.32 | 2.54 | 100% | $145,527 | 06-30-2022 | $40.4M | $9.5M | $30.9M | $28.3M |
| May 2023 | $68.1M | Current | 2.48% | 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 | $68.1M | Current | 2.48% | 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 2023 | $68.1M | Current | 2.48% | 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 2023 | $68.1M | Current | 2.48% | 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 |
| September 2023 | $68.1M | Matured balloon, non-performing | 2.48% | not yet reported | not yet reported | not yet reported | $145,527 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2023 | $68.1M | Current | 2.48% | 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 |
| November 2023 | $68.1M | Current | 2.48% | 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 |
| December 2023 | $68.1M | Current | 2.48% | 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 |
| January 2024 | $68.1M | Current | 2.48% | 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 |
| February 2024 | $68.1M | Current | 2.48% | 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 |
| March 2024 | $68.1M | Current | 2.48% | 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 |
| April 2024 | $68.1M | Current | 2.48% | 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 |
| May 2024 | $68.1M | Current | 2.48% | 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 | $68.1M | Matured balloon, non-performing | 2.48% | not yet reported | not yet reported | not yet reported | $145,527 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2024 | $68.1M | Current | 2.48% | 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 2024 | $68.1M | Current | 2.48% | 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 |
| September 2024 | $68.1M | Current | 2.48% | 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 |
| October 2024 | $68.1M | Current | 2.48% | 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 |
| November 2024 | $68.1M | Current | 2.48% | 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 |
| December 2024 | $68.1M | Current | 2.48% | 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 |
| January 2025 | $68.1M | Current | 2.48% | 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 |
| February 2025 | $68.1M | Current | 2.48% | 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 |
| March 2025 | $68.1M | Matured balloon, non-performing | 2.48% | not yet reported | not yet reported | not yet reported | $131,444 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2025 | $68.1M | Current | 2.48% | 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 |
| May 2025 | $68.1M | Current | 2.48% | 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 | $68.1M | Current | 2.48% | 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 | $85.0M | Current | 2.80% | 3.95 | 4.10 | 100% | $0 | 03-31-2025 | $7.1M | $2.6M | $4.5M | $4.3M |
| August 2025 | $68.1M | Current | 2.48% | 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 |
| September 2025 | $68.1M | Current | 2.48% | 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 |
| October 2025 | $68.1M | Current | 2.48% | 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 |
| November 2025 | $68.1M | Current | 2.48% | 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 |
| December 2025 | $68.1M | Current | 2.48% | 2.29 | 2.50 | not yet reported | $0 | 06-30-2025 | $46.1M | $15.6M | $30.5M | $27.9M |
| January 2026 | $68.1M | Current | 2.48% | 2.29 | 2.50 | not yet reported | $0 | 06-30-2025 | $46.1M | $15.6M | $30.5M | $27.9M |
| February 2026 | $68.1M | Current | 2.48% | 2.29 | 2.50 | not yet reported | $0 | 06-30-2025 | $46.1M | $15.6M | $30.5M | $27.9M |
| March 2026 | $68.1M | Current | 2.48% | 2.29 | 2.50 | not yet reported | $0 | 06-30-2025 | $46.1M | $15.6M | $30.5M | $27.9M |
| April 2026 | $68.1M | Current | 2.48% | 2.29 | 2.50 | not yet reported | $0 | 06-30-2025 | $46.1M | $15.6M | $30.5M | $27.9M |
| May 2026 | $68.1M | Current | 2.48% | 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 | $68.1M | Current | 2.48% | 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 2026 | $68.1M | Current | 2.48% | 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 2026 | $68.1M | Current | 2.48% | 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 |
| September 2026 | $68.1M | Current | 2.48% | 2.43 | 2.64 | not yet reported | $0 | 03-31-2026 | $46.5M | $14.2M | $32.3M | $29.7M |
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 2021-B26 Mortgage Trust (segment D01, CIK 1858289).
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.