← Benchmark 2022-B35 Mortgage Trust · Loan annex · CMBS market
- Deal
- Benchmark 2022-B35 Mortgage Trust
- Current balance
- $40.0M (September 2026)
- Share of deal
- 3.6%
- Status
- not yet reported
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2032-05-01
Property and terms
| Property | Walmart Neighborhood Market - Prairieville (Airline) LA (and 33 more properties) |
| Address | 15047 Airline Highway; 640 East Main Street; 1810 Harlem Road; 224 West Main Street; 6411 West Park Avenue; 2934 Point Mallard Parkway Southeast; 300 Holmes Avenue; 1201 Parkview Drive; 2310 South Union Street; 2500 Archbishop Philip M. Hannan Boulevard; 1498 Opelika Road; 230 West Pike Street; 1155 Fuller Avenue Northeast; 416 Commerce Drive; 26 North Avenue; 1351 North Jackson Street; 9600 East Ogden Avenue; 1100 West Devon Avenue; 702 East 5th Street; 3200 Bold Forbes Way; 1977 West Galena Boulevard; 901 Ogden Avenue; 1841 Bailey Road; 1079 Sabattus Street; 8500 West Dempster Street; 1507 Rand Road; 10521 West University Boulevard; 2000 Main Street; 4405 East Highway 199; 702 West Marketview Drive; 514 North Saginaw Street; 1620 Sheffield Avenue; 9604 University Avenue; 1620 Marsh Road; Prairieville, LA (and 33 more) 70769 |
| Property type | Retail |
| Units, beds or keys | ["0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2007", "2019", "2013", "2012", "2014", "2007"] |
| Original balance | $40.0M |
| Current balance | $40.0M (September 2026) |
| Share of deal balance | 3.6% |
| Interest rate at origination | 4.58% |
| Current interest rate | 4.58% |
| Origination date | 04-08-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-05-01 |
| Prepayment lockout end | 12-31-2031 |
| 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 | $195.6M | not yet reported | not yet reported |
| Most recent reported | not yet reported | not yet reported | ["MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"] |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Walmart Neighborhood Market | not yet reported | ["04-11-2032", "12-31-2029", "12-31-2028", "01-27-2031", "08-31-2031", "02-28-2038", "04-30-2032", "10-11-2031", "01-13-2031", "01-27-2031", "01-31-2030", "12-31-2030", "06-30-2027", "10-31-2031", "01-31-2028", "05-31-2032", "08-31-2028", "01-31-2028", "02-28-2033", "08-31-2036", "05-31-2031", "07-31-2029", "09-30-2029", "02-28-2030", "01-31-2028", "01-31-2029", "05-31-2028", "10-31-2028", "05-31-2029", "08-31-2031", "10-31-2028", "02-29-2028", "08-31-2029", "06-30-2027"] |
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 2022 | $40.0M | Matured balloon, performing | 4.58% | 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 | $40.0M | Matured balloon, performing | 4.58% | 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 | $40.0M | not yet reported | 4.58% | 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 | $40.0M | not yet reported | 4.58% | 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 | $40.0M | not yet reported | 4.58% | 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 | $40.0M | not yet reported | 4.58% | 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 2022 | $40.0M | not yet reported | 4.58% | 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 | $40.0M | not yet reported | 4.58% | 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 2023 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2023 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2023 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2023 | $40.0M | not yet reported | 4.58% | 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 2023 | $40.0M | not yet reported | 4.58% | 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 | $40.0M | not yet reported | 4.58% | 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 | $40.0M | not yet reported | 4.58% | 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 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2023 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2023 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2023 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2023 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2024 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 03-31-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2025 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2026 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2026 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2026 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2026 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2026 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2026 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 03-31-2026 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2026 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 03-31-2026 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2026 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2026 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2026 | $40.0M | not yet reported | 4.58% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2026 | 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.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.